CFC INTERNATIONAL INC

EDGAR

58 filing records in this dataset, filed from 1996-08-07 to 2006-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.5 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

-9.21%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: -1702702 USD Source
  • Revenue: 18486869 USD Source

Operating cash flow

759 thousand USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 826223 USD Source
  • Operating Cash Flow: 66752 USD Source

Free cash flow

822 USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 826223 USD Source
  • Operating Cash Flow: 66752 USD Source
  • Capital Expenditure: 1221909 USD Source
  • Capital Expenditure: 463260 USD Source
Cash and cash equivalents
4.52 million USD Source
Exact value

4521758 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

1.03 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: 1466434 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: 3009087 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 3464858 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 1151472 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -1129209 USD · 2006-04-01 – 2006-06-30 Source

Operating cash flow

3.51 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 4338504 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1892053 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 4577983 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 4338504 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 66752 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 826223 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 66752 USD · 2006-01-01 – 2006-03-31 Source

Capital expenditure

3.45 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Capital expenditure: 2979185 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1535193 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 3765656 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 2979185 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 463260 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1221909 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 463260 USD · 2006-01-01 – 2006-03-31 Source

Free cash flow

59.8 thousand USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 4338504 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 1892053 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 4577983 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 4338504 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 66752 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 826223 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 66752 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 2979185 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1535193 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 3765656 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 2979185 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 463260 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1221909 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 463260 USD · 2006-01-01 – 2006-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-08-15.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2005-12-31
  • Operating income: 3 of 11 periods available· newest 2005-12-31
  • Net income: 3 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2005-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +9.5%

    Prior period

    USD 82.56 million

    –

    Current period

    USD 90.38 million

    –

    Exact inputs and evidence

    90384252 − 82556607 = 7827645 USD

    82556607 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    90384252 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -25%

    Prior period

    USD 4.01 million

    –

    Current period

    USD 3.01 million

    –

    Exact inputs and evidence

    3009087 − 4010270 = -1001183 USD

    4010270 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    3009087 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -37.8%

    Prior period

    USD 7.36 million

    –

    Current period

    USD 4.58 million

    –

    Exact inputs and evidence

    4577983 − 7356072 = -2778089 USD

    7356072 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    4577983 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -3.2%

    Prior period

    USD 3.89 million

    –

    Current period

    USD 3.77 million

    –

    Exact inputs and evidence

    3765656 − 3891691 = -126035 USD

    3891691 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    3765656 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 90.38 million 100% of revenue
  • Operating costs Derived USD 83.28 million 92% of revenue
  • Operating income USD 7.1 million 7.9% of revenue
  • Tax, interest and other Derived USD 4.09 million 4.5% of revenue
  • Net income USD 3.01 million 3.3% of revenue

Cash

  • Operating cash flow USD 4.58 million 5.1% of revenue
  • Capital expenditure USD 3.77 million 4.2% of revenue
  • Free cash flow Derived USD 812,327 0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 99%
  • 2004 93%
  • 2005 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-3162787777 62448404 Derived 339373 78744 Derived 260629 -352404 Derived
Source
2004 2004-01-01 – 2004-12-3182556607 76737749 Derived 5818858 1808588 Derived 4010270 3464381 Derived
Source
2005 2005-01-01 – 2005-12-3190384252 83284858 Derived 7099394 4090307 Derived 3009087 812327 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 90.4M 2005
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.97.6M73.2M48.8M24.4M0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue62787777
2004Revenue82556607
2005Revenue90384252

Revenue growth

Change in revenue from the same financial period one year earlier.

9.5% 2005
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.34.0%25.5%17.0%8.5%0.0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year31.5%
2005Year over year9.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 7.9% 2005
Net margin 3.3% 2005
Free cash flow margin 0.9% 2005
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.5%6.1%3.6%1.2%-1.2%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin0.5%
2004Operating margin7%
2005Operating margin7.9%
2003Net margin0.4%
2004Net margin4.9%
2005Net margin3.3%
2003Free cash flow margin-0.6%
2004Free cash flow margin4.2%
2005Free cash flow margin0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.6M 2005
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.7.9M6.0M4.0M2.0M0.0200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow3715090
2004Operating cash flow7356072
2005Operating cash flow4577983

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 812.3K 2005
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.8M2.7M1.6M449.1K-657.7K200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-352404
2004Free cash flow3464381
2005Free cash flow812327

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

50.1% 2005
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.63%47%31%16%0%200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets57.9%
2004Liabilities / assets55.1%
2005Liabilities / assets50.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.93× 2005
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.09×1.57×1.04×0.52×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities1.5×
2004Current assets / current liabilities1.74×
2005Current assets / current liabilities1.93×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2003 2003-01-01 – 2003-12-31
USD 260,629
Exact value

Exact value: 260629 USD

2003-01-01 – 2003-12-31: 260629 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.72 million
Exact value

Exact value: 3715090 USD

2003-01-01 – 2003-12-31: 3715090 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.07 million
Exact value

Exact value: 4067494 USD

2003-01-01 – 2003-12-31: 4067494 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 352,404
Calculation and evidence

3715090 − 4067494 USD

Exact free cash flow: -352404 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2004 2004-01-01 – 2004-12-31
USD 4.01 million
Exact value

Exact value: 4010270 USD

2004-01-01 – 2004-12-31: 4010270 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.36 million
Exact value

Exact value: 7356072 USD

2004-01-01 – 2004-12-31: 7356072 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.89 million
Exact value

Exact value: 3891691 USD

2004-01-01 – 2004-12-31: 3891691 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.46 million
Calculation and evidence

7356072 − 3891691 USD

Exact free cash flow: 3464381 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2005-01-01 – 2005-12-31
USD 3.01 million
Exact value

Exact value: 3009087 USD

2005-01-01 – 2005-12-31: 3009087 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.58 million
Exact value

Exact value: 4577983 USD

2005-01-01 – 2005-12-31: 4577983 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.77 million
Exact value

Exact value: 3765656 USD

2005-01-01 – 2005-12-31: 3765656 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 812,327
Calculation and evidence

4577983 − 3765656 USD

Exact free cash flow: 812327 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

58 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000949859, 949859, edgar:949859