NAKED BRAND GROUP INC.

EDGAR

53 filing records in this dataset, filed from 2007-03-19 to 2018-06-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

827 thousand USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-58.99%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -487876 USD Source
  • Revenue: 826984 USD Source

Operating cash flow

509 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 508883 USD Source
Cash and cash equivalents
51.2 thousand USD Source
Exact value

51166 USD

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

10342191 shares

Reported share-count change

0.00% · 0 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
  • 10342191 shares · 2017-04-30· Source
  • 10342191 shares · 2018-04-30· 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

3.23 million USD

2017-05-01 – 2018-04-30

Exact inputs and evidence
  • Revenue: 670556 USD · 2017-05-01 – 2017-07-31 Source
  • Revenue: 620928 USD · 2017-08-01 – 2017-10-31 Source
  • Revenue: 2859884 USD · 2017-02-01 – 2018-01-31 Source
  • Revenue: 1746644 USD · 2017-02-01 – 2017-10-31 Source
  • Revenue: 826984 USD · 2018-02-01 – 2018-04-30 Source

Net income

-2.7 million USD

2017-05-01 – 2018-04-30

Exact inputs and evidence
  • Net income: -1625683 USD · 2017-05-01 – 2017-07-31 Source
  • Net income: -903139 USD · 2017-08-01 – 2017-10-31 Source
  • Net income: -5789805 USD · 2017-02-01 – 2018-01-31 Source
  • Net income: -5716874 USD · 2017-02-01 – 2017-10-31 Source
  • Net income: -102547 USD · 2018-02-01 – 2018-04-30 Source

Operating cash flow

-1.39 million USD

2017-05-01 – 2018-04-30

Exact inputs and evidence
  • Operating cash flow: -3161645 USD · 2017-02-01 – 2017-07-31 Source
  • Operating cash flow: -1959956 USD · 2017-02-01 – 2017-04-30 Source
  • Operating cash flow: -3459806 USD · 2017-02-01 – 2017-10-31 Source
  • Operating cash flow: -3161645 USD · 2017-02-01 – 2017-07-31 Source
  • Operating cash flow: -3859399 USD · 2017-02-01 – 2018-01-31 Source
  • Operating cash flow: -3459806 USD · 2017-02-01 – 2017-10-31 Source
  • Operating cash flow: 508883 USD · 2018-02-01 – 2018-04-30 Source

Capital expenditure

0 USD

2016-02-01 – 2017-01-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-04-30 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-07-31 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-04-30 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-10-31 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-07-31 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2017-01-31 Source
  • Capital expenditure: 0 USD · 2016-02-01 – 2016-10-31 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: 2018-06-14.

Financial data available through: 2018-01-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2018-01-31
  • Operating income: 10 of 11 periods available· newest 2018-01-31
  • Net income: 11 of 11 periods available· newest 2018-01-31
  • Operating cash flow: 9 of 11 periods available· newest 2018-01-31
  • Capital expenditure: 6 of 11 periods available· newest 2017-01-31
  • Total assets: 8 of 11 periods available· newest 2018-01-31
  • Total liabilities: 8 of 11 periods available· newest 2018-01-31
  • Current assets: 7 of 11 periods available· newest 2018-01-31
  • Current liabilities: 7 of 11 periods available· newest 2018-01-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-01-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 8 of 11 periods available· newest 2018-01-31

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

    +55.3%

    Prior period

    USD 1.84 million

    –

    Current period

    USD 2.86 million

    –

    Exact inputs and evidence

    2859884 − 1842065 = 1017819 USD

    1842065 USD · 2016-02-01 – 2017-01-31

    Inspect prior input Prior source

    2859884 USD · 2017-02-01 – 2018-01-31

    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 5.01 million

    Prior period

    −USD 10.8 million

    –

    Current period

    −USD 5.79 million

    –

    Exact inputs and evidence

    -5789805 − -10798503 = 5008698 USD

    -10798503 USD · 2016-02-01 – 2017-01-31

    Inspect prior input Prior source

    -5789805 USD · 2017-02-01 – 2018-01-31

    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 1.64 million

    Prior period

    −USD 5.5 million

    –

    Current period

    −USD 3.86 million

    –

    Exact inputs and evidence

    -3859399 − -5501268 = 1641869 USD

    -5501268 USD · 2016-02-01 – 2017-01-31

    Inspect prior input Prior source

    -3859399 USD · 2017-02-01 – 2018-01-31

    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.

2018 2017-02-01 – 2018-01-31

  • Revenue USD 2.86 million 100% of revenue
  • Cost of revenue USD 1.92 million 67% of revenue
  • Operating expenses USD 7 million 245% of revenue
  • Operating income −USD 6.06 million −212% of revenue
  • Tax, interest and other Derived −USD 266,962 −9.3% of revenue
  • Net income −USD 5.79 million −202% of revenue

Cash

  • Operating cash flow −USD 3.86 million −135% 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
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Operating loss: operating costs were 380% of revenue.
  • 2013 Operating loss: operating costs were 319% of revenue.
  • 2014 Operating loss: operating costs were 537% of revenue.
  • 2015 Operating loss: operating costs were 1,349% of revenue.
  • 2016 Operating loss: operating costs were 938% of revenue.
  • 2017 Operating loss: operating costs were 681% of revenue.
  • 2018 Operating loss: operating costs were 312% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-08-01 – 2009-07-310 28934 Derived -28934 0 Derived -28934 Unavailable
Source
2010 2009-08-01 – 2010-07-310 22187 Derived -22187 0 Derived -22187 Unavailable
Source
2011 2010-08-01 – 2011-07-310 23984 Derived -23984 0 Derived -23984 Unavailable
Source
2012 2011-02-01 – 2012-01-31193505 735071 Derived -541566 8918 Derived -550484 -211468 Derived
Source
2013 2012-02-01 – 2013-01-31566508 1806666 Derived -1240158 92838 Derived -1332996 -1469552 Derived
Source
2014 2013-02-01 – 2014-01-31639107 3432726 Derived -2793619 1444871 Derived -4238490 -1757848 Derived
Source
2015 2014-02-01 – 2015-01-31557212 7517571 Derived -6960359 14117906 Derived -21078265 -3723759 Derived
Source
2016 2015-02-01 – 2016-01-311389414 13027433 Derived -11638019 7425380 Derived -19063399 -6784325 Derived
Source
2017 2016-02-01 – 2017-01-311842065 12542797 Derived -10700732 97771 Derived -10798503 -5501268 Derived
Source
2018 2017-02-01 – 2018-01-312859884 8916651 Derived -6056767 -266962 Derived -5789805 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 2.9M 2018
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.3.1M2.3M1.5M772.2K0.0200920142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue0
2011Revenue0
2012Revenue193505
2013Revenue566508
2014Revenue639107
2015Revenue557212
2016Revenue1389414
2017Revenue1842065
2018Revenue2859884

Revenue growth

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

55.3% 2018
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.209%150%90%30%-29%200920142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year192.8%
2014Year over year12.8%
2015Year over year-12.8%
2016Year over year149.4%
2017Year over year32.6%
2018Year over year55.3%

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 -211.8% 2018
Net margin -202.4% 2018
Free cash flow margin -298.6% 2017
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.303%-794%-1,891%-2,988%-4,085%200920142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating margin-279.9%
2013Operating margin-218.9%
2014Operating margin-437.1%
2015Operating margin-1,249.1%
2016Operating margin-837.6%
2017Operating margin-580.9%
2018Operating margin-211.8%
2009Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
2012Net margin-284.5%
2013Net margin-235.3%
2014Net margin-663.2%
2015Net margin-3,782.8%
2016Net margin-1,372%
2017Net margin-586.2%
2018Net margin-202.4%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow margin-109.3%
2013Free cash flow margin-259.4%
2014Free cash flow margin-275%
2015Free cash flow margin-668.3%
2016Free cash flow margin-488.3%
2017Free cash flow margin-298.6%
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.9M 2018
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.542.3K-1.4M-3.4M-5.4M-7.3M200920142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow-27548
2011Operating cash flow-1270
2012Operating cash flow-211468
2013Operating cash flow-1466584
2014Operating cash flow-1751618
2015Operating cash flow-3702330
2016Operating cash flow-6779206
2017Operating cash flow-5501268
2018Operating cash flow-3859399

Free cash flow

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

USD -5.5M 2017
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.542.7K-1.4M-3.4M-5.4M-7.3M200920142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flow-211468
2013Free cash flow-1469552
2014Free cash flow-1757848
2015Free cash flow-3723759
2016Free cash flow-6784325
2017Free cash flow-5501268
2018Free 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.

13.2% 2018
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.935%702%468%234%0%2009-07-3120142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-07-31Liabilities / assetsNot reportedNo source recorded
2010-07-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets866.2%
2012Liabilities / assets120.6%
2013Liabilities / assets81.4%
2014Liabilities / assets236.7%
2015Liabilities / assets181.8%
2016Liabilities / assets33.3%
2017Liabilities / assets64.2%
2018Liabilities / assets13.2%

Current assets to current liabilities

Current assets divided by current liabilities.

7.43× 2018
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.8.02×6.02×4.01×2.01×0.00×2009-07-3120142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-07-31Current assets / current liabilitiesNot reportedNo source recorded
2010-07-31Current assets / current liabilitiesNot reportedNo source recorded
2011-07-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities0.72×
2013Current assets / current liabilities0.91×
2014Current assets / current liabilities0.37×
2015Current assets / current liabilities7.13×
2016Current assets / current liabilities3.21×
2017Current assets / current liabilities1.55×
2018Current assets / current liabilities7.43×

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
2009 2008-08-01 – 2009-07-31
−USD 28,934
Exact value

Exact value: -28934 USD

2008-08-01 – 2009-07-31: -28934 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.

2010 2009-08-01 – 2010-07-31
−USD 22,187
Exact value

Exact value: -22187 USD

2009-08-01 – 2010-07-31: -22187 USD Inspect Net Income Open source
Share or cite

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

−USD 27,548
Exact value

Exact value: -27548 USD

2009-08-01 – 2010-07-31: -27548 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.

2011 2010-08-01 – 2011-07-31
−USD 23,984
Exact value

Exact value: -23984 USD

2010-08-01 – 2011-07-31: -23984 USD Inspect Net Income Open source
Share or cite

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

−USD 1,270
Exact value

Exact value: -1270 USD

2010-08-01 – 2011-07-31: -1270 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.

2012 2011-02-01 – 2012-01-31
−USD 550,484
Exact value

Exact value: -550484 USD

2011-02-01 – 2012-01-31: -550484 USD Inspect Net Income Open source
Share or cite

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

−USD 211,468
Exact value

Exact value: -211468 USD

2011-02-01 – 2012-01-31: -211468 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 0
Exact value

Exact value: 0 USD

2011-02-01 – 2012-01-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 211,468
Calculation and evidence

-211468 − 0 USD

Exact free cash flow: -211468 USD

Share or cite

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

2013 2012-02-01 – 2013-01-31
−USD 1.33 million
Exact value

Exact value: -1332996 USD

2012-02-01 – 2013-01-31: -1332996 USD Inspect Net Income Open source
Share or cite

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

−USD 1.47 million
Exact value

Exact value: -1466584 USD

2012-02-01 – 2013-01-31: -1466584 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 2,968
Exact value

Exact value: 2968 USD

2012-02-01 – 2013-01-31: 2968 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.47 million
Calculation and evidence

-1466584 − 2968 USD

Exact free cash flow: -1469552 USD

Share or cite

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

2014 2013-02-01 – 2014-01-31
−USD 4.24 million
Exact value

Exact value: -4238490 USD

2013-02-01 – 2014-01-31: -4238490 USD Inspect Net Income Open source
Share or cite

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

−USD 1.75 million
Exact value

Exact value: -1751618 USD

2013-02-01 – 2014-01-31: -1751618 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 6,230
Exact value

Exact value: 6230 USD

2013-02-01 – 2014-01-31: 6230 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.76 million
Calculation and evidence

-1751618 − 6230 USD

Exact free cash flow: -1757848 USD

Share or cite

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

2015 2014-02-01 – 2015-01-31
−USD 21.08 million
Exact value

Exact value: -21078265 USD

2014-02-01 – 2015-01-31: -21078265 USD Inspect Net Income Open source
Share or cite

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

−USD 3.7 million
Exact value

Exact value: -3702330 USD

2014-02-01 – 2015-01-31: -3702330 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 21,429
Exact value

Exact value: 21429 USD

2014-02-01 – 2015-01-31: 21429 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.72 million
Calculation and evidence

-3702330 − 21429 USD

Exact free cash flow: -3723759 USD

Share or cite

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

2016 2015-02-01 – 2016-01-31
−USD 19.06 million
Exact value

Exact value: -19063399 USD

2015-02-01 – 2016-01-31: -19063399 USD Inspect Net Income Open source
Share or cite

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

−USD 6.78 million
Exact value

Exact value: -6779206 USD

2015-02-01 – 2016-01-31: -6779206 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 5,119
Exact value

Exact value: 5119 USD

2015-02-01 – 2016-01-31: 5119 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.78 million
Calculation and evidence

-6779206 − 5119 USD

Exact free cash flow: -6784325 USD

Share or cite

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

2017 2016-02-01 – 2017-01-31
−USD 10.8 million
Exact value

Exact value: -10798503 USD

2016-02-01 – 2017-01-31: -10798503 USD Inspect Net Income Open source
Share or cite

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

−USD 5.5 million
Exact value

Exact value: -5501268 USD

2016-02-01 – 2017-01-31: -5501268 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 0
Exact value

Exact value: 0 USD

2016-02-01 – 2017-01-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.5 million
Calculation and evidence

-5501268 − 0 USD

Exact free cash flow: -5501268 USD

Share or cite

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

2018 2017-02-01 – 2018-01-31
−USD 5.79 million
Exact value

Exact value: -5789805 USD

2017-02-01 – 2018-01-31: -5789805 USD Inspect Net Income Open source
Share or cite

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

−USD 3.86 million
Exact value

Exact value: -3859399 USD

2017-02-01 – 2018-01-31: -3859399 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.

53 filings · 2,053 latest values · 2,038 originally reported values

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

Identifiers: 0001383097, 1383097, NAKD, edgar:1383097, nakd, sbhl

Also known as NAKED BRAND GROUP INC., SEARCH BY HEADLINES.COM CORP., Search By Headlines.com Inc.