House of Taylor Jewelry, Inc.

EDGAR

48 filing records in this dataset, filed from 1999-06-28 to 2007-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.46 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating cash flow

-2.31 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4925844 USD Source
  • Operating Cash Flow: -2613747 USD Source

Free cash flow

-2.38 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4925844 USD Source
  • Operating Cash Flow: -2613747 USD Source
  • Capital Expenditure: 71542 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
1.01 million USD Source
Exact value

1013031 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

-8.22 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Net income: -8353277 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -5514995 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -2994275 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 24849 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: -2415429 USD · 2007-07-01 – 2007-09-30 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: 2007-11-09.

Financial data available through: 2005-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-03-31
  • Net income: 8 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2005-12-31
  • Total assets: 7 of 11 periods available· newest 2005-12-31
  • Total liabilities: 4 of 11 periods available· newest 2005-12-31
  • Current assets: 4 of 11 periods available· newest 2005-12-31
  • Current liabilities: 7 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 7 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

    -12.5%

    Prior period

    USD 6.42 million

    –

    Current period

    USD 5.61 million

    –

    Exact inputs and evidence

    5613379 − 6417421 = -804042 USD

    6417421 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    5613379 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

    -966.6%

    Prior period

    USD 407,341

    –

    Current period

    −USD 3.53 million

    –

    Exact inputs and evidence

    -3529872 − 407341 = -3937213 USD

    407341 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -3529872 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

    -326%

    Prior period

    USD 2.18 million

    –

    Current period

    −USD 4.93 million

    –

    Exact inputs and evidence

    -4925844 − 2179903 = -7105747 USD

    2179903 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -4925844 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

    -50.6%

    Prior period

    USD 144,802

    –

    Current period

    USD 71,542

    –

    Exact inputs and evidence

    71542 − 144802 = -73260 USD

    144802 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    71542 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 5.61 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 3.53 million −63% of revenue

Cash

  • Operating cash flow −USD 4.93 million −88% of revenue
  • Capital expenditure USD 71,542 1.3% of revenue
  • Free cash flow Derived −USD 5 million −89% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 25,033% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2004 90%
  • 2005 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-04-01 – 2001-03-314916 1230621 Derived -1225705 -187913 Derived -1037792 -327255 Derived
Source
2002 2001-04-01 – 2002-03-310 106784 Derived -106784 2211287 Derived -2318071 -148489 Derived
Source
2003 2002-04-01 – 2003-03-310 76326 Derived -76326 373002 Derived -449328 -36421 Derived
Source
2004 2003-04-01 – 2004-03-310 170117 Derived -170117 295439 Derived -465556 -188065 Derived
Source
2004 2004-01-01 – 2004-12-316417421 5787833 Derived 629588 222247 Derived 407341 2035101 Derived
Source
2005 2004-04-01 – 2005-03-310 68084 Derived -68084 16595 Derived -84679 -138649 Derived
Source
2005 2005-01-01 – 2005-12-315613379 UnavailableUnavailableUnavailable-3529872 -4997386 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 5.6M 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.6.9M5.2M3.5M1.7M0.0200120042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue4916
2002Revenue0
2003Revenue0
2004Revenue0
2004Revenue6417421
2005Revenue0
2005Revenue5613379

Revenue growth

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

-12.5% 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.8%-21%-50%-79%-108%200120042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-100%
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2005Year over year-12.5%

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 9.8% 2004
Net margin -62.9% 2005
Free cash flow margin -89% 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.2,029%-5,211%-12,451%-19,690%-26,930%200120042005-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-24,933%
2002Operating marginNot reported
2003Operating marginNot reported
2004Operating marginNot reported
2004Operating margin9.8%
2005Operating marginNot reported
2005-12-31Operating marginNot reported
2001Net margin-21,110.5%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2004Net margin6.3%
2005Net marginNot reported
2005Net margin-62.9%
2001Free cash flow margin-6,656.9%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2004Free cash flow margin31.7%
2005Free cash flow marginNot reported
2005Free cash flow margin-89%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.9M 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.2.7M687.7K-1.4M-3.4M-5.5M200120042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-299042
2002Operating cash flow-148489
2003Operating cash flow-36421
2004Operating cash flow-188065
2004Operating cash flow2179903
2005Operating cash flow-138649
2005Operating cash flow-4925844

Free cash flow

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

USD -5M 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.2.6M558.3K-1.5M-3.5M-5.6M200120042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-327255
2002Free cash flow-148489
2003Free cash flow-36421
2004Free cash flow-188065
2004Free cash flow2035101
2005Free cash flow-138649
2005Free cash flow-4997386

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.

34.6% 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.7,281%5,460%3,640%1,820%0%20012004-03-312005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets325.5%
2002Liabilities / assets6,741.3%
2003-03-31Liabilities / assetsNot reported
2004-03-31Liabilities / assetsNot reported
2004Liabilities / assets50.8%
2005-03-31Liabilities / assetsNot reported
2005Liabilities / assets34.6%

Current assets to current liabilities

Current assets divided by current liabilities.

2.1× 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.2.26×1.70×1.13×0.57×0.00×20012004-03-312005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.65×
2002Current assets / current liabilities0×
2003-03-31Current assets / current liabilitiesNot reported
2004-03-31Current assets / current liabilitiesNot reported
2004Current assets / current liabilities1.92×
2005-03-31Current assets / current liabilitiesNot reported
2005Current assets / current liabilities2.1×

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
2000 1999-04-01 – 2000-03-31
−USD 6.42 million
Exact value

Exact value: -6416192 USD

1999-04-01 – 2000-03-31: -6416192 USD Inspect Net Income Open source
Share or cite

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

−USD 761,665
Exact value

Exact value: -761665 USD

1999-04-01 – 2000-03-31: -761665 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 21,977
Exact value

Exact value: 21977 USD

1999-04-01 – 2000-03-31: 21977 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 783,642
Calculation and evidence

-761665 − 21977 USD

Exact free cash flow: -783642 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 1.04 million
Exact value

Exact value: -1037792 USD

2000-04-01 – 2001-03-31: -1037792 USD Inspect Net Income Open source
Share or cite

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

−USD 299,042
Exact value

Exact value: -299042 USD

2000-04-01 – 2001-03-31: -299042 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 28,213
Exact value

Exact value: 28213 USD

2000-04-01 – 2001-03-31: 28213 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 327,255
Calculation and evidence

-299042 − 28213 USD

Exact free cash flow: -327255 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 2.32 million
Exact value

Exact value: -2318071 USD

2001-04-01 – 2002-03-31: -2318071 USD Inspect Net Income Open source
Share or cite

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

−USD 148,489
Exact value

Exact value: -148489 USD

2001-04-01 – 2002-03-31: -148489 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

2001-04-01 – 2002-03-31: 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 148,489
Calculation and evidence

-148489 − 0 USD

Exact free cash flow: -148489 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 449,328
Exact value

Exact value: -449328 USD

2002-04-01 – 2003-03-31: -449328 USD Inspect Net Income Open source
Share or cite

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

−USD 36,421
Exact value

Exact value: -36421 USD

2002-04-01 – 2003-03-31: -36421 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

2002-04-01 – 2003-03-31: 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 36,421
Calculation and evidence

-36421 − 0 USD

Exact free cash flow: -36421 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 465,556
Exact value

Exact value: -465556 USD

2003-04-01 – 2004-03-31: -465556 USD Inspect Net Income Open source
Share or cite

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

−USD 188,065
Exact value

Exact value: -188065 USD

2003-04-01 – 2004-03-31: -188065 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

2003-04-01 – 2004-03-31: 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 188,065
Calculation and evidence

-188065 − 0 USD

Exact free cash flow: -188065 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 407,341
Exact value

Exact value: 407341 USD

2004-01-01 – 2004-12-31: 407341 USD Inspect Net Income Open source
Share or cite

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

USD 2.18 million
Exact value

Exact value: 2179903 USD

2004-01-01 – 2004-12-31: 2179903 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 144,802
Exact value

Exact value: 144802 USD

2004-01-01 – 2004-12-31: 144802 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.04 million
Calculation and evidence

2179903 − 144802 USD

Exact free cash flow: 2035101 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
−USD 84,679
Exact value

Exact value: -84679 USD

2004-04-01 – 2005-03-31: -84679 USD Inspect Net Income Open source
Share or cite

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

−USD 138,649
Exact value

Exact value: -138649 USD

2004-04-01 – 2005-03-31: -138649 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

2004-04-01 – 2005-03-31: 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 138,649
Calculation and evidence

-138649 − 0 USD

Exact free cash flow: -138649 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 3.53 million
Exact value

Exact value: -3529872 USD

2005-01-01 – 2005-12-31: -3529872 USD Inspect Net Income Open source
Share or cite

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

−USD 4.93 million
Exact value

Exact value: -4925844 USD

2005-01-01 – 2005-12-31: -4925844 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 71,542
Exact value

Exact value: 71542 USD

2005-01-01 – 2005-12-31: 71542 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 million
Calculation and evidence

-4925844 − 71542 USD

Exact free cash flow: -4997386 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001069249, 1069249, edgar:1069249

Also known as NURESCELL INC