PYRAMID BREWERIES INC

EDGAR

62 filing records in this dataset, filed from 1996-05-14 to 2008-08-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.4 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

4.99%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: 719000 USD Source
  • Revenue: 14412000 USD Source

Operating cash flow

454 thousand USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 380000 USD Source
  • Operating Cash Flow: -74000 USD Source
Cash and cash equivalents
628 thousand USD Source
Exact value

628000 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.

Revenue

49.8 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Revenue: 13573000 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 47684000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 36746000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 10921000 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 14412000 USD · 2008-04-01 – 2008-06-30 Source

Net income

-3.5 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -101000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -488000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 1325000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -2058000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 472000 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

1.37 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: -102000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1263000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -275000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -102000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -74000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 380000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -74000 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

981 thousand USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Capital expenditure: 321000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 633000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 321000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 815000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 633000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 981000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 815000 USD · 2005-01-01 – 2005-09-30 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: 2008-08-12.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2007-12-31
  • Operating income: 11 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2007-12-31
  • Total assets: 11 of 11 periods available· newest 2007-12-31
  • Total liabilities: 8 of 11 periods available· newest 2004-12-31
  • Current assets: 11 of 11 periods available· newest 2007-12-31
  • Current liabilities: 11 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-12-31
  • 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

    -4.5%

    Prior period

    USD 49.91 million

    –

    Current period

    USD 47.68 million

    –

    Exact inputs and evidence

    47684000 − 49911000 = -2227000 USD

    49911000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    47684000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 1.07 million

    Prior period

    −USD 1.56 million

    –

    Current period

    −USD 488,000

    –

    Exact inputs and evidence

    -488000 − -1561000 = 1073000 USD

    -1561000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -488000 USD · 2007-01-01 – 2007-12-31

    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

    -125.8%

    Prior period

    USD 1.07 million

    –

    Current period

    −USD 275,000

    –

    Exact inputs and evidence

    -275000 − 1066000 = -1341000 USD

    1066000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -275000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +167.5%

    Prior period

    USD 891,000

    –

    Current period

    USD 2.38 million

    –

    Exact inputs and evidence

    2383000 − 891000 = 1492000 USD

    891000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    2383000 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 47.68 million 100% of revenue
  • Operating costs Derived USD 48.02 million 101% of revenue
  • Operating income −USD 331,000 −0.7% of revenue
  • Tax, interest and other Derived USD 157,000 0.3% of revenue
  • Net income −USD 488,000 −1% of revenue

Cash

  • Operating cash flow −USD 275,000 −0.6% of revenue
  • Capital expenditure USD 2.38 million 5% of revenue
  • Free cash flow Derived −USD 2.66 million −5.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 109% of revenue.
  • 1999 Operating loss: operating costs were 117% of revenue.
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 105% of revenue.
  • 2002 Operating loss: operating costs were 101% of revenue.
  • 2003 Operating loss: operating costs were 104% of revenue.
  • 2004 Operating loss: operating costs were 107% of revenue.
  • 2005 Operating loss: operating costs were 102% of revenue.
  • 2006 Operating loss: operating costs were 103% of revenue.
  • 2007 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3125654374 27930034 Derived -2275660 -1139591 Derived -1136069 -858606 Derived
Source
1999 1999-01-01 – 1999-12-3127076107 31716806 Derived -4640699 -494234 Derived -4146465 972795 Derived
Source
2000 2000-01-01 – 2000-12-3128570412 29171004 Derived -600592 -585682 Derived -14910 Unavailable
Source
2001 2001-01-01 – 2001-12-3130423000 32006000 Derived -1583000 32000 Derived -1615000 508000 Derived
Source
2002 2002-01-01 – 2002-12-3133812000 34038000 Derived -226000 -478000 Derived 252000 -662000 Derived
Source
2003 2003-01-01 – 2003-12-3134625000 36135000 Derived -1510000 -312000 Derived -1198000 -559000 Derived
Source
2004 2004-01-01 – 2004-12-3140084000 42853000 Derived -2769000 -40000 Derived -2729000 316000 Derived
Source
2005 2005-01-01 – 2005-12-3148358000 49365000 Derived -1007000 48000 Derived -1055000 279000 Derived
Source
2006 2006-01-01 – 2006-12-3149911000 51277000 Derived -1366000 195000 Derived -1561000 175000 Derived
Source
2007 2007-01-01 – 2007-12-3147684000 48015000 Derived -331000 157000 Derived -488000 -2658000 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 47.7M 2007
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.53.9M40.4M27.0M13.5M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue25654374
1999Revenue27076107
2000Revenue28570412
2001Revenue30423000
2002Revenue33812000
2003Revenue34625000
2004Revenue40084000
2005Revenue48358000
2006Revenue49911000
2007Revenue47684000

Revenue growth

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

-4.5% 2007
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.22.8%14.9%7.0%-0.9%-8.8%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year-6.6%
1999Year over year5.5%
2000Year over year5.5%
2001Year over year6.5%
2002Year over year11.1%
2003Year over year2.4%
2004Year over year15.8%
2005Year over year20.6%
2006Year over year3.2%
2007Year over year-4.5%

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 -0.7% 2007
Net margin -1% 2007
Free cash flow margin -5.6% 2007
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.5.3%-0.8%-6.8%-12.8%-18.8%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-8.9%
1999Operating margin-17.1%
2000Operating margin-2.1%
2001Operating margin-5.2%
2002Operating margin-0.7%
2003Operating margin-4.4%
2004Operating margin-6.9%
2005Operating margin-2.1%
2006Operating margin-2.7%
2007Operating margin-0.7%
1998Net margin-4.4%
1999Net margin-15.3%
2000Net margin-0.1%
2001Net margin-5.3%
2002Net margin0.7%
2003Net margin-3.5%
2004Net margin-6.8%
2005Net margin-2.2%
2006Net margin-3.1%
2007Net margin-1%
1998Free cash flow margin-3.3%
1999Free cash flow margin3.6%
2000Free cash flow marginNot reported
2001Free cash flow margin1.7%
2002Free cash flow margin-2%
2003Free cash flow margin-1.6%
2004Free cash flow margin0.8%
2005Free cash flow margin0.6%
2006Free cash flow margin0.4%
2007Free cash flow margin-5.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -275K 2007
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.2.8M2.0M1.2M325.2K-503.6K199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow727612
1999Operating cash flow1872407
2000Operating cash flow2528494
2001Operating cash flow1587000
2002Operating cash flow1620000
2003Operating cash flow2583000
2004Operating cash flow1318000
2005Operating cash flow1260000
2006Operating cash flow1066000
2007Operating cash flow-275000

Free cash flow

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

USD -2.7M 2007
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.1.3M210.3K-842.6K-1.9M-2.9M199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-858606
1999Free cash flow972795
2000Free cash flowUnavailable
2001Free cash flow508000
2002Free cash flow-662000
2003Free cash flow-559000
2004Free cash flow316000
2005Free cash flow279000
2006Free cash flow175000
2007Free cash flow-2658000

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.

42.4% 2004
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.46%34%23%11%0%199820032007-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets7.6%
1999Liabilities / assets11.4%
2000Liabilities / assets12.9%
2001Liabilities / assets14.3%
2002Liabilities / assets16.2%
2003Liabilities / assets20.1%
2004Liabilities / assets42.4%
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.77× 2007
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.4.46×3.34×2.23×1.11×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities4.13×
1999Current assets / current liabilities3.46×
2000Current assets / current liabilities3.54×
2001Current assets / current liabilities2.77×
2002Current assets / current liabilities2.02×
2003Current assets / current liabilities1.44×
2004Current assets / current liabilities0.68×
2005Current assets / current liabilities0.86×
2006Current assets / current liabilities0.81×
2007Current assets / current liabilities0.77×

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
1998 1998-01-01 – 1998-12-31
−USD 1.14 million
Exact value

Exact value: -1136069 USD

1998-01-01 – 1998-12-31: -1136069 USD Inspect Net Income Open source
Share or cite

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

USD 727,612
Exact value

Exact value: 727612 USD

1998-01-01 – 1998-12-31: 727612 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 1.59 million
Exact value

Exact value: 1586218 USD

1998-01-01 – 1998-12-31: 1586218 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 858,606
Calculation and evidence

727612 − 1586218 USD

Exact free cash flow: -858606 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 4.15 million
Exact value

Exact value: -4146465 USD

1999-01-01 – 1999-12-31: -4146465 USD Inspect Net Income Open source
Share or cite

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

USD 1.87 million
Exact value

Exact value: 1872407 USD

1999-01-01 – 1999-12-31: 1872407 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 899,612
Exact value

Exact value: 899612 USD

1999-01-01 – 1999-12-31: 899612 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 972,795
Calculation and evidence

1872407 − 899612 USD

Exact free cash flow: 972795 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 14,910
Exact value

Exact value: -14910 USD

2000-01-01 – 2000-12-31: -14910 USD Inspect Net Income Open source
Share or cite

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

USD 2.53 million
Exact value

Exact value: 2528494 USD

2000-01-01 – 2000-12-31: 2528494 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
−USD 1.62 million
Exact value

Exact value: -1615000 USD

2001-01-01 – 2001-12-31: -1615000 USD Inspect Net Income Open source
Share or cite

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

USD 1.59 million
Exact value

Exact value: 1587000 USD

2001-01-01 – 2001-12-31: 1587000 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 1.08 million
Exact value

Exact value: 1079000 USD

2001-01-01 – 2001-12-31: 1079000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 508,000
Calculation and evidence

1587000 − 1079000 USD

Exact free cash flow: 508000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 252,000
Exact value

Exact value: 252000 USD

2002-01-01 – 2002-12-31: 252000 USD Inspect Net Income Open source
Share or cite

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

USD 1.62 million
Exact value

Exact value: 1620000 USD

2002-01-01 – 2002-12-31: 1620000 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 2.28 million
Exact value

Exact value: 2282000 USD

2002-01-01 – 2002-12-31: 2282000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 662,000
Calculation and evidence

1620000 − 2282000 USD

Exact free cash flow: -662000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 1.2 million
Exact value

Exact value: -1198000 USD

2003-01-01 – 2003-12-31: -1198000 USD Inspect Net Income Open source
Share or cite

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

USD 2.58 million
Exact value

Exact value: 2583000 USD

2003-01-01 – 2003-12-31: 2583000 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 3.14 million
Exact value

Exact value: 3142000 USD

2003-01-01 – 2003-12-31: 3142000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 559,000
Calculation and evidence

2583000 − 3142000 USD

Exact free cash flow: -559000 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 2.73 million
Exact value

Exact value: -2729000 USD

2004-01-01 – 2004-12-31: -2729000 USD Inspect Net Income Open source
Share or cite

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

USD 1.32 million
Exact value

Exact value: 1318000 USD

2004-01-01 – 2004-12-31: 1318000 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 1 million
Exact value

Exact value: 1002000 USD

2004-01-01 – 2004-12-31: 1002000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 316,000
Calculation and evidence

1318000 − 1002000 USD

Exact free cash flow: 316000 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 1.06 million
Exact value

Exact value: -1055000 USD

2005-01-01 – 2005-12-31: -1055000 USD Inspect Net Income Open source
Share or cite

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

USD 1.26 million
Exact value

Exact value: 1260000 USD

2005-01-01 – 2005-12-31: 1260000 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 981,000
Exact value

Exact value: 981000 USD

2005-01-01 – 2005-12-31: 981000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 279,000
Calculation and evidence

1260000 − 981000 USD

Exact free cash flow: 279000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 1.56 million
Exact value

Exact value: -1561000 USD

2006-01-01 – 2006-12-31: -1561000 USD Inspect Net Income Open source
Share or cite

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

USD 1.07 million
Exact value

Exact value: 1066000 USD

2006-01-01 – 2006-12-31: 1066000 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 891,000
Exact value

Exact value: 891000 USD

2006-01-01 – 2006-12-31: 891000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 175,000
Calculation and evidence

1066000 − 891000 USD

Exact free cash flow: 175000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 488,000
Exact value

Exact value: -488000 USD

2007-01-01 – 2007-12-31: -488000 USD Inspect Net Income Open source
Share or cite

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

−USD 275,000
Exact value

Exact value: -275000 USD

2007-01-01 – 2007-12-31: -275000 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 2.38 million
Exact value

Exact value: 2383000 USD

2007-01-01 – 2007-12-31: 2383000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.66 million
Calculation and evidence

-275000 − 2383000 USD

Exact free cash flow: -2658000 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.

62 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001001917, 1001917, edgar:1001917

Also known as HART BREWING INC