Revenue
32.2 million USD
2008-06-30 · USD
Exact inputs and evidence
- Revenue: 32194960 USD Source
43 filing records in this dataset, filed from 2001-03-16 to 2008-11-10. Explore the available filing history and original sources.
32.2 million USD
2008-06-30 · USD
3.16%
2008-06-30 · %
286 thousand USD
2008-06-30 · USD
279 thousand USD
2008-06-30 · USD
571855 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
129 million USD
2007-07-01 – 2008-06-30
460 thousand USD
2007-10-01 – 2008-09-30
41.9 thousand USD
2007-10-01 – 2008-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-11-10.
Financial data available through: 2007-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 56.76 million
–
Current period
USD 110.92 million
–
110922809 − 56758688 = 54164121 USD
56758688 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source110922809 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 468,670
–
Current period
USD 3.32 million
–
3315544 − 468670 = 2846874 USD
468670 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source3315544 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.73 million
–
Current period
−USD 20.16 million
–
-20159026 − -2731953 = -17427073 USD
-2731953 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-20159026 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 48,891
–
Current period
USD 50,272
–
50272 − 48891 = 1381 USD
48891 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source50272 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2000 1999-08-01 – 2000-07-31 | 30309 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source
|
| 2001 2000-08-01 – 2001-07-31 | 43845 | Unavailable | Unavailable | Unavailable | -121393 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 63091190 | 63433263 Derived | -342073 | 48331 Derived | -390404 | -292418 Derived | Source
|
| 2002 2001-08-01 – 2002-07-31 | 10572 | Unavailable | Unavailable | Unavailable | -44238 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 49644417 | 60536991 Derived | -10892574 | -159116 Derived | -10733458 | 454846 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 31034239 | 32014586 Derived | -980347 | 4241 Derived | -984588 | 53900 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 32426414 | 36340097 Derived | -3913683 | 6562 Derived | -3920245 | -342595 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 38263032 | 37748742 Derived | 514290 | -26020 Derived | 540310 | -800058 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 56758688 | 55239417 Derived | 1519271 | 1050601 Derived | 468670 | -2780844 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 110922809 | 106444931 Derived | 4477878 | 1162334 Derived | 3315544 | -20209298 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Revenue | 30309 |
|
| 2001 | Revenue | 43845 |
|
| 2001 | Revenue | 63091190 |
|
| 2002 | Revenue | 10572 |
|
| 2002 | Revenue | 49644417 |
|
| 2003 | Revenue | 31034239 |
|
| 2004 | Revenue | 32426414 |
|
| 2005 | Revenue | 38263032 |
|
| 2006 | Revenue | 56758688 |
|
| 2007 | Revenue | 110922809 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 44.7% |
|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | -75.9% |
|
| 2002 | Year over year | -21.3% |
|
| 2003 | Year over year | -37.5% |
|
| 2004 | Year over year | 4.5% |
|
| 2005 | Year over year | 18% |
|
| 2006 | Year over year | 48.3% |
|
| 2007 | Year over year | 95.4% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-07-31 | Operating margin | Not reported |
|
| 2001-07-31 | Operating margin | Not reported |
|
| 2001 | Operating margin | -0.5% |
|
| 2002-07-31 | Operating margin | Not reported |
|
| 2002 | Operating margin | -21.9% |
|
| 2003 | Operating margin | -3.2% |
|
| 2004 | Operating margin | -12.1% |
|
| 2005 | Operating margin | 1.3% |
|
| 2006 | Operating margin | 2.7% |
|
| 2007 | Operating margin | 4% |
|
| 2000-07-31 | Net margin | Not reported |
|
| 2001 | Net margin | -276.9% |
|
| 2001 | Net margin | -0.6% |
|
| 2002 | Net margin | -418.4% |
|
| 2002 | Net margin | -21.6% |
|
| 2003 | Net margin | -3.2% |
|
| 2004 | Net margin | -12.1% |
|
| 2005 | Net margin | 1.4% |
|
| 2006 | Net margin | 0.8% |
|
| 2007 | Net margin | 3% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | -0.5% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | 0.9% |
|
| 2003 | Free cash flow margin | 0.2% |
|
| 2004 | Free cash flow margin | -1.1% |
|
| 2005 | Free cash flow margin | -2.1% |
|
| 2006 | Free cash flow margin | -4.9% |
|
| 2007 | Free cash flow margin | -18.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -139813 |
|
| 2001 | Operating cash flow | -41222 |
|
| 2001 | Operating cash flow | -290678 |
|
| 2002 | Operating cash flow | 9704 |
|
| 2002 | Operating cash flow | 489899 |
|
| 2003 | Operating cash flow | 58489 |
|
| 2004 | Operating cash flow | -183925 |
|
| 2005 | Operating cash flow | -178088 |
|
| 2006 | Operating cash flow | -2731953 |
|
| 2007 | Operating cash flow | -20159026 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | -292418 |
|
| 2002 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | 454846 |
|
| 2003 | Free cash flow | 53900 |
|
| 2004 | Free cash flow | -342595 |
|
| 2005 | Free cash flow | -800058 |
|
| 2006 | Free cash flow | -2780844 |
|
| 2007 | Free cash flow | -20209298 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-07-31 | Liabilities / assets | Not reported |
|
| 2001-07-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-07-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | 154.1% |
|
| 2005 | Liabilities / assets | 91.3% |
|
| 2006 | Liabilities / assets | 90.5% |
|
| 2007 | Liabilities / assets | 84.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 3.77× |
|
| 2001 | Current assets / current liabilities | 2.05× |
|
| 2001-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002 | Current assets / current liabilities | Not reported |
|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | Not reported |
|
| 2004 | Current assets / current liabilities | 0.63× |
|
| 2005 | Current assets / current liabilities | 1.05× |
|
| 2006 | Current assets / current liabilities | 1.28× |
|
| 2007 | Current assets / current liabilities | 1.16× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2000 1999-08-01 – 2000-07-31 | Unavailable Not reported for this period. | −USD 139,813 Exact valueExact value: -139813 USD Share or citeThe 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 2000-08-01 – 2001-07-31 | −USD 121,393 Exact valueExact value: -121393 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 41,222 Exact valueExact value: -41222 USD Share or citeThe 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 390,404 Exact valueExact value: -390404 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 290,678 Exact valueExact value: -290678 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,740 Exact valueExact value: 1740 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 292,418 Calculation and evidence-290678 − 1740 USD Exact free cash flow: -292418 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-08-01 – 2002-07-31 | −USD 44,238 Exact valueExact value: -44238 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,704 Exact valueExact value: 9704 USD Share or citeThe 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. |
| 2002 2002-01-01 – 2002-12-31 | −USD 10.73 million Exact valueExact value: -10733458 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 489,899 Exact valueExact value: 489899 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35,053 Exact valueExact value: 35053 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 454,846 Calculation and evidence489899 − 35053 USD Exact free cash flow: 454846 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 984,588 Exact valueExact value: -984588 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58,489 Exact valueExact value: 58489 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,589 Exact valueExact value: 4589 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53,900 Calculation and evidence58489 − 4589 USD Exact free cash flow: 53900 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 3.92 million Exact valueExact value: -3920245 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 183,925 Exact valueExact value: -183925 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 158,670 Exact valueExact value: 158670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 342,595 Calculation and evidence-183925 − 158670 USD Exact free cash flow: -342595 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | USD 540,310 Exact valueExact value: 540310 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 178,088 Exact valueExact value: -178088 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 621,970 Exact valueExact value: 621970 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 800,058 Calculation and evidence-178088 − 621970 USD Exact free cash flow: -800058 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | USD 468,670 Exact valueExact value: 468670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.73 million Exact valueExact value: -2731953 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48,891 Exact valueExact value: 48891 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.78 million Calculation and evidence-2731953 − 48891 USD Exact free cash flow: -2780844 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2007-01-01 – 2007-12-31 | USD 3.32 million Exact valueExact value: 3315544 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.16 million Exact valueExact value: -20159026 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 50,272 Exact valueExact value: 50272 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.21 million Calculation and evidence-20159026 − 50272 USD Exact free cash flow: -20209298 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
43 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001108955, 1108955, edgar:1108955
Also known as VERMONT WITCH HAZEL CO