Nascent Wine Company, Inc.

EDGAR

16 filing records in this dataset, filed from 2005-08-11 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.1 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-30.58%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -1252452 USD Source
  • Revenue: 4095127 USD Source

Operating cash flow

-2.4 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2540294 USD Source
  • Operating Cash Flow: -138369 USD Source
Cash and cash equivalents
1.17 million USD Source
Exact value

1165814 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: 2008-11-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2007-12-31
  • Operating income: 4 of 11 periods available· newest 2007-12-31
  • Net income: 4 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2007-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2007-12-31
  • Total liabilities: 3 of 11 periods available· newest 2007-12-31
  • Current assets: 4 of 11 periods available· newest 2007-12-31
  • Current liabilities: 3 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 4 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

    +806%

    Prior period

    USD 4.68 million

    –

    Current period

    USD 42.4 million

    –

    Exact inputs and evidence

    42398000 − 4679868 = 37718132 USD

    4679868 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    42398000 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 7.37 million

    Prior period

    −USD 2.04 million

    –

    Current period

    −USD 9.41 million

    –

    Exact inputs and evidence

    -9406105 − -2036868 = -7369237 USD

    -2036868 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -9406105 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 11.39 million

    Prior period

    −USD 1.88 million

    –

    Current period

    −USD 13.27 million

    –

    Exact inputs and evidence

    -13273828 − -1884282 = -11389546 USD

    -1884282 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -13273828 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.

Comparable inputs unavailable for: 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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 42.4 million 100% of revenue
  • Cost of revenue USD 35.57 million 84% of revenue
  • Operating expenses USD 12.32 million 29% of revenue
  • Operating income −USD 5.49 million −13% of revenue
  • Tax, interest and other Derived USD 3.91 million 9.2% of revenue
  • Net income −USD 9.41 million −22% of revenue

Cash

  • Operating cash flow −USD 13.27 million −31% of revenue
  • 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
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 1,078% of revenue.
  • 2006 Operating loss: operating costs were 137% of revenue.
  • 2007 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-310 3533 Derived -3533 0 Derived -3533 Unavailable
Source
2005 2005-01-01 – 2005-12-311400 15093 Derived -13693 0 Derived -13693 Unavailable
Source
2006 2006-01-01 – 2006-12-314679868 6434158 Derived -1754290 282578 Derived -2036868 Unavailable
Source
2007 2007-01-01 – 2007-12-3142398000 47892000 Derived -5494000 3912105 Derived -9406105 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 42.4M 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.45.8M34.3M22.9M11.4M0.02004200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue1400
2006Revenue4679868
2007Revenue42398000

Revenue growth

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

806% 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.360,910%270,683%180,455%90,228%0%2004200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year334,176.3%
2007Year over year806%

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 -13% 2007
Net margin -22.2% 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.78%-205%-489%-773%-1,056%2004200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating marginNot reported
2005Operating margin-978.1%
2006Operating margin-37.5%
2007Operating margin-13%
2004Net marginNot reported
2005Net margin-978.1%
2006Net margin-43.5%
2007Net margin-22.2%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -13.3M 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.1.1M-2.8M-6.6M-10.5M-14.3M2004200520062007
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 flow-1884282
2007Operating cash flow-13273828

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
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailable
2007Free cash flowUnavailable

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.

32.1% 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.34.7%26.0%17.3%8.7%0.0%2004-12-31200520062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reported
2005Liabilities / assets0%
2006Liabilities / assets29.9%
2007Liabilities / assets32.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.69× 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.1.82×1.37×0.91×0.46×0.00×2004200520062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilitiesNot reported
2006Current assets / current liabilities0.45×
2007Current assets / current liabilities1.69×

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
2004 2004-01-01 – 2004-12-31
−USD 3,533
Exact value

Exact value: -3533 USD

2004-01-01 – 2004-12-31: -3533 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.

2005 2005-01-01 – 2005-12-31
−USD 13,693
Exact value

Exact value: -13693 USD

2005-01-01 – 2005-12-31: -13693 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.

2006 2006-01-01 – 2006-12-31
−USD 2.04 million
Exact value

Exact value: -2036868 USD

2006-01-01 – 2006-12-31: -2036868 USD Inspect Net Income Open source
Share or cite

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

−USD 1.88 million
Exact value

Exact value: -1884282 USD

2006-01-01 – 2006-12-31: -1884282 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.

2007 2007-01-01 – 2007-12-31
−USD 9.41 million
Exact value

Exact value: -9406105 USD

2007-01-01 – 2007-12-31: -9406105 USD Inspect Net Income Open source
Share or cite

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

−USD 13.27 million
Exact value

Exact value: -13273828 USD

2007-01-01 – 2007-12-31: -13273828 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.

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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001310213, 1310213, edgar:1310213