ICY SPLASH FOOD & BEVERAGE INC

EDGAR

37 filing records in this dataset, filed from 1999-10-12 to 2005-12-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.52 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-5.36%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -81666 USD Source
  • Revenue: 1523840 USD Source

Operating cash flow

39.1 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -442411 USD Source
  • Operating Cash Flow: -481508 USD Source
Cash and cash equivalents
72.9 thousand USD Source
Exact value

72904 USD

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

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2005-12-02.

Financial data available through: 2003-12-31.

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 2003-12-31
  • Operating income: 2 of 11 periods available· newest 1999-12-31
  • Net income: 8 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2000-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2003-12-31
  • Current liabilities: 6 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2003-12-31
  • 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

    +70.6%

    Prior period

    USD 400,508

    –

    Current period

    USD 683,108

    –

    Exact inputs and evidence

    683108 − 400508 = 282600 USD

    400508 USD · 2001-12-31 – 2002-12-30

    Inspect prior input Prior source

    683108 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Net income, Operating cash flow, Capital expenditure.

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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 683,108 100% 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 40,648 −6% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 91%
  • 1999 95%
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 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
1998 1998-01-01 – 1998-12-31320802 292922 Derived 27880 3215 Derived 24665 Unavailable
Source
1999 1999-01-01 – 1999-12-31631937 597908 Derived 34029 10286 Derived 23743 Unavailable
Source
2000 2000-01-01 – 2000-12-31492526 UnavailableUnavailableUnavailable-73786 Unavailable
Source
2001 2000-12-31 – 2001-12-30492565 UnavailableUnavailableUnavailable-213527 Unavailable
Source
2001 2001-01-01 – 2001-12-31406402 UnavailableUnavailableUnavailable-213527 Unavailable
Source
2002 2001-12-31 – 2002-12-30400508 UnavailableUnavailableUnavailable-415880 Unavailable
Source
2003 2003-01-01 – 2003-12-31683108 UnavailableUnavailableUnavailable-40648 Unavailable
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 683.1K 2003
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.737.8K553.3K368.9K184.4K0.0199820012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue320802
1999Revenue631937
2000Revenue492526
2001Revenue492565
2001Revenue406402
2002Revenue400508
2003Revenue683108

Revenue growth

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

70.6% 2003
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.107%72%37%3%-32%199820012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year97%
2000Year over year-22.1%
2001Year over year0%
2001Year over year-17.5%
2002Year over year-18.7%
2003Year over year70.6%

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 5.4% 1999
Net margin -6% 2003
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.18%-15%-48%-80%-113%19982001-12-302003-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin8.7%
1999Operating margin5.4%
2000-12-31Operating marginNot reported
2001-12-30Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-30Operating marginNot reported
2003-12-31Operating marginNot reported
1998Net margin7.7%
1999Net margin3.8%
2000Net margin-15%
2001Net margin-43.4%
2001Net margin-52.5%
2002Net margin-103.8%
2003Net margin-6%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -118.1K 2000
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.9.4K-24.8K-59.0K-93.3K-127.5K199820012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-29759
2000Operating cash flow-118098
2001Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded

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
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-30Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reported
2002-12-30Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 2003
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.1.53×1.15×0.76×0.38×0.00×19982001-12-302003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities1.4×
1999Current assets / current liabilities1.42×
2000Current assets / current liabilities0.99×
2001-12-30Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.65×
2002Current assets / current liabilities0.39×
2003Current assets / current liabilities0.51×

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 24,665
Exact value

Exact value: 24665 USD

1998-01-01 – 1998-12-31: 24665 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.

1999 1999-01-01 – 1999-12-31
USD 23,743
Exact value

Exact value: 23743 USD

1999-01-01 – 1999-12-31: 23743 USD Inspect Net Income Open source
Share or cite

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

−USD 29,759
Exact value

Exact value: -29759 USD

1999-01-01 – 1999-12-31: -29759 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.

2000 2000-01-01 – 2000-12-31
−USD 73,786
Exact value

Exact value: -73786 USD

2000-01-01 – 2000-12-31: -73786 USD Inspect Net Income Open source
Share or cite

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

−USD 118,098
Exact value

Exact value: -118098 USD

2000-01-01 – 2000-12-31: -118098 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 2000-12-31 – 2001-12-30
−USD 213,527
Exact value

Exact value: -213527 USD

2000-12-31 – 2001-12-30: -213527 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.

2001 2001-01-01 – 2001-12-31
−USD 213,527
Exact value

Exact value: -213527 USD

2001-01-01 – 2001-12-31: -213527 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.

2002 2001-12-31 – 2002-12-30
−USD 415,880
Exact value

Exact value: -415880 USD

2001-12-31 – 2002-12-30: -415880 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.

2002 2002-01-01 – 2002-12-31
−USD 522,190
Exact value

Exact value: -522190 USD

2002-01-01 – 2002-12-31: -522190 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.

2003 2003-01-01 – 2003-12-31
−USD 40,648
Exact value

Exact value: -40648 USD

2003-01-01 – 2003-12-31: -40648 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.

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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001070906, 1070906, edgar:1070906