CRAILAR TECHNOLOGIES INC

EDGAR

63 filing records in this dataset, filed from 2003-11-12 to 2015-08-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.8 million USD

2015-06-27 · USD

Exact inputs and evidence

Operating margin

-55.04%

2015-06-27 · %

Exact inputs and evidence
  • Operating Income: -993000 USD Source
  • Revenue: 1804000 USD Source
Cash and cash equivalents
862 thousand USD Source
Exact value

862000 USD

Long-term debt including current maturities
Not available
Shares outstanding
66.4 million shares Source
Exact value

66378003 shares

Reported share-count change

30.98% · 15.7 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 50679097 shares · 2014-03-29· Source
  • 66378003 shares · 2015-03-28· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

6.55 million USD

2014-06-29 – 2015-06-27

Exact inputs and evidence
  • Revenue: 1158587 USD · 2014-06-29 – 2014-09-27 Source
  • Revenue: 4196277 USD · 2013-12-29 – 2014-12-27 Source
  • Revenue: 2336601 USD · 2013-12-29 – 2014-09-27 Source
  • Revenue: 1727000 USD · 2014-12-28 – 2015-03-28 Source
  • Revenue: 1804000 USD · 2015-03-29 – 2015-06-27 Source

Net income

-12.2 million USD

2014-06-29 – 2015-06-27

Exact inputs and evidence
  • Net income: -1472236 USD · 2014-06-29 – 2014-09-27 Source
  • Net income: -14172010 USD · 2013-12-29 – 2014-12-27 Source
  • Net income: -6012784 USD · 2013-12-29 – 2014-09-27 Source
  • Net income: -178000 USD · 2014-12-28 – 2015-03-28 Source
  • Net income: -2372000 USD · 2015-03-29 – 2015-06-27 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: 2015-08-17.

Financial data available through: 2014-12-27.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2014-12-27
  • Operating income: 11 of 11 periods available· newest 2014-12-27
  • Net income: 11 of 11 periods available· newest 2014-12-27
  • Operating cash flow: 9 of 11 periods available· newest 2014-12-27
  • Capital expenditure: 10 of 11 periods available· newest 2014-12-27
  • Total assets: 5 of 11 periods available· newest 2014-12-27
  • Total liabilities: 3 of 11 periods available· newest 2014-12-27
  • Current assets: 3 of 11 periods available· newest 2014-12-27
  • Current liabilities: 3 of 11 periods available· newest 2014-12-27
  • Cash and cash equivalents: 8 of 11 periods available· newest 2014-12-27
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2014-12-27

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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, 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.

2014 2013-12-29 – 2014-12-27

  • Revenue USD 4.2 million 100% of revenue
  • Cost of revenue USD 5.4 million 129% of revenue
  • Operating expenses USD 13.05 million 311% of revenue
  • Operating income −USD 14.26 million −340% of revenue
  • Tax, interest and other Derived −USD 83,684 −2% of revenue
  • Net income −USD 14.17 million −338% of revenue

Cash

  • Operating cash flow −USD 9.85 million −235% of revenue
  • Capital expenditure USD 1.56 million 37% of revenue
  • Free cash flow Derived −USD 11.41 million −272% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Operating loss: operating costs were 212% of revenue.
  • 2007 Operating loss: operating costs were 178% of revenue.
  • 2008 Net loss: net income was −130% of revenue.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Operating loss: operating costs were 2,448% of revenue.
  • 2013 Operating loss: operating costs were 2,420% of revenue.
  • 2014 Operating loss: operating costs were 440% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-311266781 2682402 Derived -1415621 -40722 Derived -1374899 Unavailable
Source
2007 2007-01-01 – 2007-12-312490885 4428056 Derived -1937171 0 Derived -1937171 -2164378 Derived
Source
2008 2008-01-01 – 2008-12-312607153 -523427 Derived 3130580 6513298 Derived -3382718 -2674590 Derived
Source
2012 2012-01-01 – 2012-12-310 7559634 Derived -7559634 1755726 Derived -9315360 -16313576 Derived
Source
2013 2012-12-29 – 2013-12-28587225 14373914 Derived -13786689 1383244 Derived -15169933 -11988315 Derived
Source
2013 2013-01-01 – 2013-12-28587225 14209497 Derived -13622272 1547661 Derived -15169933 -11988315 Derived
Source
2014 2013-12-29 – 2014-12-274196277 18451971 Derived -14255694 -83684 Derived -14172010 -11408600 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 4.2M 2014
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.4.5M3.4M2.3M1.1M0.0200420072014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue831545
2005Revenue958238
2006Revenue1266781
2007Revenue2490885
2008Revenue2607153
2012Revenue0
2014Revenue4196277

Revenue growth

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

4.7% 2008
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.104%78%52%26%0%200420072014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year15.2%
2006Year over year32.2%
2007Year over year96.6%
2008Year over year4.7%
2012Year over yearNo prior comparable period
2014Year over yearNo prior comparable period

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 -339.7% 2014
Net margin -337.7% 2014
Free cash flow margin -271.9% 2014
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.157%24%-110%-243%-377%200420072014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-107.9%
2005Operating margin-97.4%
2006Operating margin-111.7%
2007Operating margin-77.8%
2008Operating margin120.1%
2012Operating marginNot reported
2014Operating margin-339.7%
2004Net margin-107.9%
2005Net margin-91.5%
2006Net margin-108.5%
2007Net margin-77.8%
2008Net margin-129.7%
2012Net marginNot reported
2014Net margin-337.7%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow margin-86.9%
2008Free cash flow margin-102.6%
2012Free cash flow marginNot reported
2014Free cash flow margin-271.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.9M 2014
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.788.0K-2.1M-4.9M-7.8M-10.6M200420072014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flow-2068184
2008Operating cash flow-2464930
2012Operating cash flow-5893631
2014Operating cash flow-9850168

Free cash flow

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

USD -11.4M 2014
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.1.3M-3.4M-8.2M-12.9M-17.6M200420072014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flow-2164378
2008Free cash flow-2674590
2012Free cash flow-16313576
2014Free cash flow-11408600

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.

144.9% 2014
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.156%117%78%39%0%2004-12-312007-12-312014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008-12-31Liabilities / assetsNot reportedNo source recorded
2012Liabilities / assets66%
2014Liabilities / assets144.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1× 2014
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.1.91×1.43×0.95×0.48×0.00×2004-12-312007-12-312014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities1.77×
2014Current assets / current liabilities1×

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
2006 2006-01-01 – 2006-12-31
−USD 1.37 million
Exact value

Exact value: -1374899 USD

2006-01-01 – 2006-12-31: -1374899 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.

2007 2007-01-01 – 2007-12-31
−USD 1.94 million
Exact value

Exact value: -1937171 USD

2007-01-01 – 2007-12-31: -1937171 USD Inspect Net Income Open source
Share or cite

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

−USD 2.07 million
Exact value

Exact value: -2068184 USD

2007-01-01 – 2007-12-31: -2068184 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 96,194
Exact value

Exact value: 96194 USD

2007-01-01 – 2007-12-31: 96194 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.16 million
Calculation and evidence

-2068184 − 96194 USD

Exact free cash flow: -2164378 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 3.38 million
Exact value

Exact value: -3382718 USD

2008-01-01 – 2008-12-31: -3382718 USD Inspect Net Income Open source
Share or cite

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

−USD 2.46 million
Exact value

Exact value: -2464930 USD

2008-01-01 – 2008-12-31: -2464930 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 209,660
Exact value

Exact value: 209660 USD

2008-01-01 – 2008-12-31: 209660 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.67 million
Calculation and evidence

-2464930 − 209660 USD

Exact free cash flow: -2674590 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 3.05 million
Exact value

Exact value: -3051240 USD

2009-01-01 – 2009-12-31: -3051240 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.
USD 28,938
Exact value

Exact value: 28938 USD

2009-01-01 – 2009-12-31: 28938 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2010 2010-01-01 – 2010-12-31
−USD 3.29 million
Exact value

Exact value: -3293439 USD

2010-01-01 – 2010-12-31: -3293439 USD Inspect Net Income Open source
Share or cite

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

−USD 2.04 million
Exact value

Exact value: -2038060 USD

2010-01-01 – 2010-12-31: -2038060 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 31,084
Exact value

Exact value: 31084 USD

2010-01-01 – 2010-12-31: 31084 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.07 million
Calculation and evidence

-2038060 − 31084 USD

Exact free cash flow: -2069144 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 7 million
Exact value

Exact value: -6998922 USD

2011-01-01 – 2011-12-31: -6998922 USD Inspect Net Income Open source
Share or cite

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

−USD 5.32 million
Exact value

Exact value: -5323521 USD

2011-01-01 – 2011-12-31: -5323521 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 3.18 million
Exact value

Exact value: 3180390 USD

2011-01-01 – 2011-12-31: 3180390 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.5 million
Calculation and evidence

-5323521 − 3180390 USD

Exact free cash flow: -8503911 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 9.32 million
Exact value

Exact value: -9315360 USD

2012-01-01 – 2012-12-31: -9315360 USD Inspect Net Income Open source
Share or cite

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

−USD 5.89 million
Exact value

Exact value: -5893631 USD

2012-01-01 – 2012-12-31: -5893631 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 10.42 million
Exact value

Exact value: 10419945 USD

2012-01-01 – 2012-12-31: 10419945 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.31 million
Calculation and evidence

-5893631 − 10419945 USD

Exact free cash flow: -16313576 USD

Share or cite

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

2013 2012-12-29 – 2013-12-28
−USD 15.17 million
Exact value

Exact value: -15169933 USD

2012-12-29 – 2013-12-28: -15169933 USD Inspect Net Income Open source
Share or cite

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

−USD 8.08 million
Exact value

Exact value: -8080507 USD

2012-12-29 – 2013-12-28: -8080507 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 3.91 million
Exact value

Exact value: 3907808 USD

2012-12-29 – 2013-12-28: 3907808 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.99 million
Calculation and evidence

-8080507 − 3907808 USD

Exact free cash flow: -11988315 USD

Share or cite

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

2013 2013-01-01 – 2013-12-28
−USD 15.17 million
Exact value

Exact value: -15169933 USD

2013-01-01 – 2013-12-28: -15169933 USD Inspect Net Income Open source
Share or cite

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

−USD 8.08 million
Exact value

Exact value: -8080507 USD

2013-01-01 – 2013-12-28: -8080507 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 3.91 million
Exact value

Exact value: 3907808 USD

2013-01-01 – 2013-12-28: 3907808 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.99 million
Calculation and evidence

-8080507 − 3907808 USD

Exact free cash flow: -11988315 USD

Share or cite

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

2014 2013-12-29 – 2014-12-27
−USD 14.17 million
Exact value

Exact value: -14172010 USD

2013-12-29 – 2014-12-27: -14172010 USD Inspect Net Income Open source
Share or cite

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

−USD 9.85 million
Exact value

Exact value: -9850168 USD

2013-12-29 – 2014-12-27: -9850168 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 1.56 million
Exact value

Exact value: 1558432 USD

2013-12-29 – 2014-12-27: 1558432 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.41 million
Calculation and evidence

-9850168 − 1558432 USD

Exact free cash flow: -11408600 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.

63 filings · 1,622 latest values · 1,622 originally reported values

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

Identifiers: 0001210294, 1210294, crlrf, edgar:1210294, nadvf

Also known as CRAILAR TECHNOLOGIES INC, HEMPTOWN CLOTHING INC, NATURALLY ADVANCED TECHNOLOGIES INC