AQUA VIE BEVERAGE CORP

EDGAR

27 filing records in this dataset, filed from 1998-11-12 to 2003-06-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.4 thousand USD

2003-04-30 · USD

Exact inputs and evidence

Operating margin

-4,109.14%

2003-04-30 · %

Exact inputs and evidence
  • Operating Income: -1250040 USD Source
  • Revenue: 30421 USD Source

Operating cash flow

-560 thousand USD

2003-04-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -869887 USD Source
  • Operating Cash Flow: -309869 USD Source
Cash and cash equivalents
366 thousand USD Source
Exact value

365676 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

106 thousand USD

2002-05-01 – 2003-04-30

Exact inputs and evidence
  • Revenue: 162809 USD · 2001-08-01 – 2002-07-31 Source
  • Revenue: 129565 USD · 2001-08-01 – 2002-04-30 Source
  • Revenue: 26420 USD · 2002-08-01 – 2002-10-31 Source
  • Revenue: 15976 USD · 2002-11-01 – 2003-01-31 Source
  • Revenue: 30421 USD · 2003-02-01 – 2003-04-30 Source

Net income

-3.32 million USD

2002-05-01 – 2003-04-30

Exact inputs and evidence
  • Net income: -1829675 USD · 2001-08-01 – 2002-07-31 Source
  • Net income: -742061 USD · 2001-08-01 – 2002-04-30 Source
  • Net income: -407744 USD · 2002-08-01 – 2002-10-31 Source
  • Net income: -740706 USD · 2002-11-01 – 2003-01-31 Source
  • Net income: -1085706 USD · 2003-02-01 – 2003-04-30 Source

Operating cash flow

-913 thousand USD

2002-05-01 – 2003-04-30

Exact inputs and evidence
  • Operating cash flow: -444196 USD · 2001-08-01 – 2002-07-31 Source
  • Operating cash flow: -400837 USD · 2001-08-01 – 2002-04-30 Source
  • Operating cash flow: -127300 USD · 2002-08-01 – 2002-10-31 Source
  • Operating cash flow: -309869 USD · 2002-08-01 – 2003-01-31 Source
  • Operating cash flow: -127300 USD · 2002-08-01 – 2002-10-31 Source
  • Operating cash flow: -869887 USD · 2002-08-01 – 2003-04-30 Source
  • Operating cash flow: -309869 USD · 2002-08-01 – 2003-01-31 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: 2003-06-27.

Financial data available through: 2002-07-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-07-31
  • Operating income: 4 of 11 periods available· newest 2002-07-31
  • Net income: 5 of 11 periods available· newest 2002-07-31
  • Operating cash flow: 4 of 11 periods available· newest 2002-07-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-07-31
  • Total assets: 3 of 11 periods available· newest 2002-07-31
  • Total liabilities: 1 of 11 periods available· newest 2000-07-31
  • Current assets: 3 of 11 periods available· newest 2002-07-31
  • Current liabilities: 3 of 11 periods available· newest 2002-07-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2002-07-31
  • 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

    -82.1%

    Prior period

    USD 912,000

    –

    Current period

    USD 162,809

    –

    Exact inputs and evidence

    162809 − 912000 = -749191 USD

    912000 USD · 2000-07-31 – 2001-07-30

    Inspect prior input Prior source

    162809 USD · 2001-08-01 – 2002-07-31

    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 417,745

    Prior period

    −USD 2.25 million

    –

    Current period

    −USD 1.83 million

    –

    Exact inputs and evidence

    -1829675 − -2247420 = 417745 USD

    -2247420 USD · 2000-07-31 – 2001-07-30

    Inspect prior input Prior source

    -1829675 USD · 2001-08-01 – 2002-07-31

    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 674,984

    Prior period

    −USD 1.12 million

    –

    Current period

    −USD 444,196

    –

    Exact inputs and evidence

    -444196 − -1119180 = 674984 USD

    -1119180 USD · 2000-07-31 – 2001-07-30

    Inspect prior input Prior source

    -444196 USD · 2001-08-01 – 2002-07-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 49,272

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 49272 = -49272 USD

    49272 USD · 2000-07-31 – 2001-07-30

    Inspect prior input Prior source

    0 USD · 2001-08-01 – 2002-07-31

    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.

2002 2001-08-01 – 2002-07-31

  • Revenue USD 162,809 100% of revenue
  • Operating costs Derived USD 1.96 million 1,203% of revenue
  • Operating income −USD 1.8 million −1,103% of revenue
  • Tax, interest and other Derived USD 34,173 21% of revenue
  • Net income −USD 1.83 million −1,124% of revenue

Cash

  • Operating cash flow −USD 444,196 −273% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 444,196 −273% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 1,265% of revenue.
  • 2000 Operating loss: operating costs were 1,265% of revenue.
  • 2001 Operating loss: operating costs were 340% of revenue.
  • 2002 Operating loss: operating costs were 1,203% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-07-31 – 2000-07-30151924 1922007 Derived -1770083 77139 Derived -1847222 Unavailable
Source
2000 1999-08-01 – 2000-07-31151924 1922007 Derived -1770083 77139 Derived -1847222 -1701801 Derived
Source
2001 2000-07-31 – 2001-07-30912000 3103867 Derived -2191867 55553 Derived -2247420 -1168452 Derived
Source
2002 2001-08-01 – 2002-07-31162809 1958311 Derived -1795502 34173 Derived -1829675 -444196 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 162.8K 2002
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.985.0K738.7K492.5K246.2K0.02000200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue151924
2000Revenue151924
2001Revenue912000
2002Revenue162809

Revenue growth

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

-82.1% 2002
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.547%378%209%40%-129%2000200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over year500.3%
2002Year over year-82.1%

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 -1,102.8% 2002
Net margin -1,123.8% 2002
Free cash flow margin -272.8% 2002
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.97%-255%-608%-961%-1,313%2000200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-1,165.1%
2000Operating margin-1,165.1%
2001Operating margin-240.3%
2002Operating margin-1,102.8%
2000Net margin-1,215.9%
2000Net margin-1,215.9%
2001Net margin-246.4%
2002Net margin-1,123.8%
2000Free cash flow marginNot reported
2000Free cash flow margin-1,120.2%
2001Free cash flow margin-128.1%
2002Free cash flow margin-272.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -444.2K 2002
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.131.6K-345.5K-822.5K-1.3M-1.8M2000200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2000Operating cash flow-1645005
2001Operating cash flow-1119180
2002Operating cash flow-444196

Free cash flow

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

USD -444.2K 2002
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.136.1K-357.4K-850.9K-1.3M-1.8M2000200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailableNo source recorded
2000Free cash flow-1701801
2001Free cash flow-1168452
2002Free cash flow-444196

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.

305.3% 2000
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.330%247%165%82%0%2000-07-3020002001-07-302002-07-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-07-30Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets305.3%
2001-07-30Liabilities / assetsNot reported
2002-07-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.13× 2002
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.0.27×0.20×0.13×0.07×0.00×2000-07-30200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-07-30Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.21×
2001Current assets / current liabilities0.25×
2002Current assets / current liabilities0.13×

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
1999 1998-08-01 – 1999-07-31
−USD 1.57 million
Exact value

Exact value: -1571777 USD

1998-08-01 – 1999-07-31: -1571777 USD Inspect Net Income Open source
Share or cite

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

−USD 1.23 million
Exact value

Exact value: -1231853 USD

1998-08-01 – 1999-07-31: -1231853 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 74,541
Exact value

Exact value: 74541 USD

1998-08-01 – 1999-07-31: 74541 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.31 million
Calculation and evidence

-1231853 − 74541 USD

Exact free cash flow: -1306394 USD

Share or cite

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

2000 1999-07-31 – 2000-07-30
−USD 1.85 million
Exact value

Exact value: -1847222 USD

1999-07-31 – 2000-07-30: -1847222 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2000 1999-08-01 – 2000-07-31
−USD 1.85 million
Exact value

Exact value: -1847222 USD

1999-08-01 – 2000-07-31: -1847222 USD Inspect Net Income Open source
Share or cite

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

−USD 1.65 million
Exact value

Exact value: -1645005 USD

1999-08-01 – 2000-07-31: -1645005 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 56,796
Exact value

Exact value: 56796 USD

1999-08-01 – 2000-07-31: 56796 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.7 million
Calculation and evidence

-1645005 − 56796 USD

Exact free cash flow: -1701801 USD

Share or cite

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

2001 2000-07-31 – 2001-07-30
−USD 2.25 million
Exact value

Exact value: -2247420 USD

2000-07-31 – 2001-07-30: -2247420 USD Inspect Net Income Open source
Share or cite

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

−USD 1.12 million
Exact value

Exact value: -1119180 USD

2000-07-31 – 2001-07-30: -1119180 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 49,272
Exact value

Exact value: 49272 USD

2000-07-31 – 2001-07-30: 49272 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.17 million
Calculation and evidence

-1119180 − 49272 USD

Exact free cash flow: -1168452 USD

Share or cite

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

2002 2001-08-01 – 2002-07-31
−USD 1.83 million
Exact value

Exact value: -1829675 USD

2001-08-01 – 2002-07-31: -1829675 USD Inspect Net Income Open source
Share or cite

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

−USD 444,196
Exact value

Exact value: -444196 USD

2001-08-01 – 2002-07-31: -444196 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 0
Exact value

Exact value: 0 USD

2001-08-01 – 2002-07-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 444,196
Calculation and evidence

-444196 − 0 USD

Exact free cash flow: -444196 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001068104, 1068104, edgar:1068104

Also known as BARHILL ACQUISITION CORP