Performing Brands, Inc.

EDGAR

32 filing records in this dataset, filed from 2003-03-27 to 2008-08-25. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

753 thousand USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-457.36%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -3445324 USD Source
  • Revenue: 753302 USD Source
Cash and cash equivalents
136 thousand USD Source
Exact value

136473 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

4.59 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Revenue: 2421033 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 9046619 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 8137032 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 501557 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 753302 USD · 2008-04-01 – 2008-06-30 Source

Net income

-14.6 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -3666494 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -11114551 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -6140207 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -2499666 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -3475802 USD · 2008-04-01 – 2008-06-30 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: 2008-08-25.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2007-12-31
  • Operating income: 2 of 11 periods available· newest 2007-12-31
  • Net income: 6 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 5 of 11 periods available· newest 2007-12-31
  • Total liabilities: 2 of 11 periods available· newest 2007-12-31
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 5 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-12-31
  • 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

    -40.4%

    Prior period

    USD 15.17 million

    –

    Current period

    USD 9.05 million

    –

    Exact inputs and evidence

    9046619 − 15167287 = -6120668 USD

    15167287 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    9046619 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 4.17 million

    Prior period

    −USD 6.94 million

    –

    Current period

    −USD 11.11 million

    –

    Exact inputs and evidence

    -11114551 − -6944769 = -4169782 USD

    -6944769 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -11114551 USD · 2007-01-01 – 2007-12-31

    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 3.56 million

    Prior period

    −USD 7.34 million

    –

    Current period

    −USD 3.77 million

    –

    Exact inputs and evidence

    -3774821 − -7335664 = 3560843 USD

    -7335664 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -3774821 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +139.5%

    Prior period

    USD 43,863

    –

    Current period

    USD 105,033

    –

    Exact inputs and evidence

    105033 − 43863 = 61170 USD

    43863 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    105033 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 9.05 million 100% of revenue
  • Cost of revenue USD 6.58 million 73% of revenue
  • Operating expenses USD 11.78 million 130% of revenue
  • Operating income −USD 9.31 million −103% of revenue
  • Tax, interest and other Derived USD 1.8 million 20% of revenue
  • Net income −USD 11.11 million −123% of revenue

Cash

  • Operating cash flow −USD 3.77 million −42% of revenue
  • Capital expenditure USD 105,033 1.2% of revenue
  • Free cash flow Derived −USD 3.88 million −43% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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.
  • 2006 Operating loss: operating costs were 137% of revenue.
  • 2007 Operating loss: operating costs were 203% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable-14110 Unavailable
Source
2003 2003-01-01 – 2003-12-310 UnavailableUnavailableUnavailable-12141 Unavailable
Source
2004 2004-01-01 – 2004-12-310 UnavailableUnavailableUnavailable-16869 Unavailable
Source
2006 2006-01-01 – 2006-12-3115167287 20734282 Derived -5566995 1377774 Derived -6944769 -7379527 Derived
Source
2007 2007-01-01 – 2007-12-319046619 18357737 Derived -9311118 1803433 Derived -11114551 -3879854 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 9M 2007
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.16.4M12.3M8.2M4.1M0.020022003200420062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue0
2004Revenue0
2006Revenue15167287
2007Revenue9046619

Revenue growth

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

-40.4% 2007
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.3%-8%-20%-32%-44%20022003200420062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year-40.4%

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 -102.9% 2007
Net margin -122.9% 2007
Free cash flow margin -42.9% 2007
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.10%-26%-61%-97%-133%2002-12-312003-12-312004-12-3120062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Operating marginNot reported
2003-12-31Operating marginNot reported
2004-12-31Operating marginNot reported
2006Operating margin-36.7%
2007Operating margin-102.9%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2006Net margin-45.8%
2007Net margin-122.9%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2006Free cash flow margin-48.7%
2007Free cash flow margin-42.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 2007
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.586.9K-1.5M-3.7M-5.8M-7.9M20022003200420062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-7959
2003Operating cash flow-4709
2004Operating cash flow0
2006Operating cash flow-7335664
2007Operating cash flow-3774821

Free cash flow

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

USD -3.9M 2007
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.590.4K-1.5M-3.7M-5.8M-8.0M20022003200420062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2006Free cash flow-7379527
2007Free cash flow-3879854

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.

57.9% 2007
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.125%94%62%31%0%2002-12-312003-12-312004-12-3120062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2006Liabilities / assets115.6%
2007Liabilities / assets57.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.06× 2007
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.2.22×1.67×1.11×0.56×0.00×20022003200420062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.5×
2003Current assets / current liabilities0×
2004Current assets / current liabilities0×
2006Current assets / current liabilities1.06×
2007Current assets / current liabilities2.06×

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
2001 2001-01-01 – 2001-12-31
−USD 10,774
Exact value

Exact value: -10774 USD

2001-01-01 – 2001-12-31: -10774 USD Inspect Net Income Open source
Share or cite

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

−USD 2,332
Exact value

Exact value: -2332 USD

2001-01-01 – 2001-12-31: -2332 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.

2002 2002-01-01 – 2002-12-31
−USD 14,110
Exact value

Exact value: -14110 USD

2002-01-01 – 2002-12-31: -14110 USD Inspect Net Income Open source
Share or cite

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

−USD 7,959
Exact value

Exact value: -7959 USD

2002-01-01 – 2002-12-31: -7959 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.

2003 2003-01-01 – 2003-12-31
−USD 12,141
Exact value

Exact value: -12141 USD

2003-01-01 – 2003-12-31: -12141 USD Inspect Net Income Open source
Share or cite

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

−USD 4,709
Exact value

Exact value: -4709 USD

2003-01-01 – 2003-12-31: -4709 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.

2004 2004-01-01 – 2004-12-31
−USD 16,869
Exact value

Exact value: -16869 USD

2004-01-01 – 2004-12-31: -16869 USD Inspect Net Income 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

2004-01-01 – 2004-12-31: 0 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.

2006 2006-01-01 – 2006-12-31
−USD 6.94 million
Exact value

Exact value: -6944769 USD

2006-01-01 – 2006-12-31: -6944769 USD Inspect Net Income Open source
Share or cite

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

−USD 7.34 million
Exact value

Exact value: -7335664 USD

2006-01-01 – 2006-12-31: -7335664 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 43,863
Exact value

Exact value: 43863 USD

2006-01-01 – 2006-12-31: 43863 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.38 million
Calculation and evidence

-7335664 − 43863 USD

Exact free cash flow: -7379527 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 11.11 million
Exact value

Exact value: -11114551 USD

2007-01-01 – 2007-12-31: -11114551 USD Inspect Net Income Open source
Share or cite

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

−USD 3.77 million
Exact value

Exact value: -3774821 USD

2007-01-01 – 2007-12-31: -3774821 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 105,033
Exact value

Exact value: 105033 USD

2007-01-01 – 2007-12-31: 105033 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.88 million
Calculation and evidence

-3774821 − 105033 USD

Exact free cash flow: -3879854 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001201259, 1201259, edgar:1201259

Also known as Boo Koo Holdings, Inc, CAPTECH FINANCIAL GROUP, INC, E TRAVEL STORE NETWORK INC, HILLSBORO GROUP INC