BROUGHTON FOODS CO

EDGAR

6 filing records in this dataset, filed from 1998-03-31 to 1999-05-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

49.7 million USD

1999-03-31 · USD

Exact inputs and evidence

Operating margin

-1.92%

1999-03-31 · %

Exact inputs and evidence
  • Operating Income: -951989 USD Source
  • Revenue: 49704027 USD Source

Operating cash flow

1.97 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1966080 USD Source

Free cash flow

1.37 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1966080 USD Source
  • Capital Expenditure: 595408 USD Source
Cash and cash equivalents
5.61 million USD Source
Exact value

5610681 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

194 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Revenue: 42419251 USD · 1998-04-01 – 1998-06-30 Source
  • Revenue: 51221989 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 179432029 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 128392359 USD · 1998-01-01 – 1998-09-30 Source
  • Revenue: 49704027 USD · 1999-01-01 – 1999-03-31 Source

Net income

478 thousand USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Net income: 1024965 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: 478871 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: 1924659 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: 2204232 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: -746703 USD · 1999-01-01 – 1999-03-31 Source

Operating cash flow

1.44 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Operating cash flow: -1432414 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 392347 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1348191 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -1432414 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -129114 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -1348191 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 1966080 USD · 1999-01-01 – 1999-03-31 Source

Capital expenditure

4.54 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Capital expenditure: 2418297 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1114903 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3496721 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2418297 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 5061400 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3496721 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 595408 USD · 1999-01-01 – 1999-03-31 Source

Free cash flow

-3.1 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Operating cash flow: -1432414 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 392347 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1348191 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -1432414 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -129114 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -1348191 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 1966080 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 2418297 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1114903 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3496721 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2418297 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 5061400 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3496721 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 595408 USD · 1999-01-01 – 1999-03-31 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: 1999-05-06.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1998-12-31
  • Operating income: 3 of 11 periods available· newest 1998-12-31
  • Net income: 4 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1998-12-31
  • Total assets: 2 of 11 periods available· newest 1998-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1998-12-31
  • Current liabilities: 2 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • 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

    +105.8%

    Prior period

    USD 87.17 million

    –

    Current period

    USD 179.43 million

    –

    Exact inputs and evidence

    179432029 − 87170309 = 92261720 USD

    87170309 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    179432029 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +63.3%

    Prior period

    USD 1.18 million

    –

    Current period

    USD 1.92 million

    –

    Exact inputs and evidence

    1924659 − 1178591 = 746068 USD

    1178591 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    1924659 USD · 1998-01-01 – 1998-12-31

    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

    +USD 944,075

    Prior period

    −USD 1.07 million

    –

    Current period

    −USD 129,114

    –

    Exact inputs and evidence

    -129114 − -1073189 = 944075 USD

    -1073189 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -129114 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +155.2%

    Prior period

    USD 1.98 million

    –

    Current period

    USD 5.06 million

    –

    Exact inputs and evidence

    5061400 − 1983663 = 3077737 USD

    1983663 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    5061400 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 179.43 million 100% of revenue
  • Operating costs Derived USD 176.03 million 98% of revenue
  • Operating income USD 3.41 million 1.9% of revenue
  • Tax, interest and other Derived USD 1.48 million 0.8% of revenue
  • Net income USD 1.92 million 1.1% of revenue

Cash

  • Operating cash flow −USD 129,114 −0.1% of revenue
  • Capital expenditure USD 5.06 million 2.8% of revenue
  • Free cash flow Derived −USD 5.19 million −2.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 98%
  • 1998 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3183918822 83186145 Derived 732677 -1596582 Derived 2329259 -373925 Derived
Source
1997 1997-01-01 – 1997-12-3187170309 85317753 Derived 1852556 673965 Derived 1178591 -3056852 Derived
Source
1998 1998-01-01 – 1998-12-31179432029 176026851 Derived 3405178 1480519 Derived 1924659 -5190514 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 179.4M 1998
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.193.8M145.3M96.9M48.4M0.0199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue83918822
1997Revenue87170309
1998Revenue179432029

Revenue growth

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

105.8% 1998
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.114%86%57%29%0%199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year3.9%
1998Year over year105.8%

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 1.9% 1998
Net margin 1.1% 1998
Free cash flow margin -2.9% 1998
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.3.3%1.5%-0.4%-2.2%-4.0%199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin0.9%
1997Operating margin2.1%
1998Operating margin1.9%
1996Net margin2.8%
1997Net margin1.4%
1998Net margin1.1%
1996Free cash flow margin-0.4%
1997Free cash flow margin-3.5%
1998Free cash flow margin-2.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -129.1K 1998
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.222.2K-125.7K-473.5K-821.3K-1.2M199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow126224
1997Operating cash flow-1073189
1998Operating cash flow-129114

Free cash flow

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

USD -5.2M 1998
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.415.2K-1.1M-2.6M-4.1M-5.6M199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-373925
1997Free cash flow-3056852
1998Free cash flow-5190514

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.22× 1998
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.2.80×2.10×1.40×0.70×0.00×1996-12-3119971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities2.59×
1998Current assets / current liabilities2.22×

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
1995 1995-01-01 – 1995-12-31
−USD 307,150
Exact value

Exact value: -307150 USD

1995-01-01 – 1995-12-31: -307150 USD Inspect Net Income Open source
Share or cite

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

−USD 216,160
Exact value

Exact value: -216160 USD

1995-01-01 – 1995-12-31: -216160 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 1.42 million
Exact value

Exact value: 1419840 USD

1995-01-01 – 1995-12-31: 1419840 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.64 million
Calculation and evidence

-216160 − 1419840 USD

Exact free cash flow: -1636000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 2.33 million
Exact value

Exact value: 2329259 USD

1996-01-01 – 1996-12-31: 2329259 USD Inspect Net Income Open source
Share or cite

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

USD 126,224
Exact value

Exact value: 126224 USD

1996-01-01 – 1996-12-31: 126224 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 500,149
Exact value

Exact value: 500149 USD

1996-01-01 – 1996-12-31: 500149 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 373,925
Calculation and evidence

126224 − 500149 USD

Exact free cash flow: -373925 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 1.18 million
Exact value

Exact value: 1178591 USD

1997-01-01 – 1997-12-31: 1178591 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: -1073189 USD

1997-01-01 – 1997-12-31: -1073189 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 1.98 million
Exact value

Exact value: 1983663 USD

1997-01-01 – 1997-12-31: 1983663 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.06 million
Calculation and evidence

-1073189 − 1983663 USD

Exact free cash flow: -3056852 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 1.92 million
Exact value

Exact value: 1924659 USD

1998-01-01 – 1998-12-31: 1924659 USD Inspect Net Income Open source
Share or cite

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

−USD 129,114
Exact value

Exact value: -129114 USD

1998-01-01 – 1998-12-31: -129114 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 5.06 million
Exact value

Exact value: 5061400 USD

1998-01-01 – 1998-12-31: 5061400 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.19 million
Calculation and evidence

-129114 − 5061400 USD

Exact free cash flow: -5190514 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001046676, 1046676, edgar:1046676