Xsovt Brands, Inc.

EDGAR

12 filing records in this dataset, filed from 2008-12-10 to 2011-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2011-06-30 · USD

Exact inputs and evidence

Operating cash flow

-347 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -712812 USD Source
  • Operating Cash Flow: -365658 USD Source

Free cash flow

-361 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -712812 USD Source
  • Operating Cash Flow: -365658 USD Source
  • Capital Expenditure: 376587 USD Source
  • Capital Expenditure: 362381 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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: 2011-08-15.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2010-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2010-12-31
  • Current liabilities: 4 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2010-12-31
  • 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

    -65.9%

    Prior period

    USD 615,000

    –

    Current period

    USD 210,000

    –

    Exact inputs and evidence

    210000 − 615000 = -405000 USD

    615000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    210000 USD · 2010-01-01 – 2010-12-31

    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 677,000

    Prior period

    −USD 35.34 million

    –

    Current period

    −USD 36.01 million

    –

    Exact inputs and evidence

    -36013000 − -35336000 = -677000 USD

    -35336000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -36013000 USD · 2010-01-01 – 2010-12-31

    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 9.47 million

    Prior period

    −USD 28.79 million

    –

    Current period

    −USD 38.26 million

    –

    Exact inputs and evidence

    -38263000 − -28792000 = -9471000 USD

    -28792000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -38263000 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    0 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 210,000 100% of revenue
  • Cost of revenue USD 0 0% of revenue
  • Operating expenses USD 33.08 million 15,750% of revenue
  • Operating income −USD 32.87 million −15,650% of revenue
  • Tax, interest and other Derived USD 3.15 million 1,499% of revenue
  • Net income −USD 36.01 million −17,149% of revenue

Cash

  • Operating cash flow −USD 38.26 million −18,220% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 38.26 million −18,220% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Operating loss: operating costs were 31,586% of revenue.
  • 2009 Operating loss: operating costs were 5,596% of revenue.
  • 2010 Operating loss: operating costs were 15,750% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 238813 Derived -238813 0 Derived -238813 Unavailable
Source
2008 2008-01-01 – 2008-12-31764 241316 Derived -240552 -301 Derived -240251 Unavailable
Source
2009 2009-01-01 – 2009-12-31615000 34413000 Derived -33798000 1538000 Derived -35336000 -28792000 Derived
Source
2010 2010-01-01 – 2010-12-31210000 33076000 Derived -32866000 3147000 Derived -36013000 -38263000 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 210K 2010
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.664.2K498.2K332.1K166.1K0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue764
2009Revenue615000
2010Revenue210000

Revenue growth

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

-65.9% 2010
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.86,834%63,500%40,166%16,831%-6,503%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year80,397.4%
2010Year over year-65.9%

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 -15,650.5% 2010
Net margin -17,149% 2010
Free cash flow margin -18,220.5% 2010
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.2,519%-6,612%-15,743%-24,874%-34,005%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating margin-31,485.9%
2009Operating margin-5,495.6%
2010Operating margin-15,650.5%
2007Net marginNot reported
2008Net margin-31,446.5%
2009Net margin-5,745.7%
2010Net margin-17,149%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin-4,681.6%
2010Free cash flow margin-18,220.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -38.3M 2010
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.3.1M-8.0M-19.1M-30.2M-41.3M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow-28792000
2010Operating cash flow-38263000

Free cash flow

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

USD -38.3M 2010
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.3.1M-8.0M-19.1M-30.2M-41.3M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flow-28792000
2010Free cash flow-38263000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 2010
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.21.20×15.90×10.60×5.30×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities19.63×
2008Current assets / current liabilities0.01×
2009Current assets / current liabilities0.01×
2010Current assets / current liabilities0.03×

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
2007 2007-01-01 – 2007-12-31
−USD 238,813
Exact value

Exact value: -238813 USD

2007-01-01 – 2007-12-31: -238813 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 0
Exact value

Exact value: 0 USD

2007-01-01 – 2007-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2008 2008-01-01 – 2008-12-31
−USD 240,251
Exact value

Exact value: -240251 USD

2008-01-01 – 2008-12-31: -240251 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 0
Exact value

Exact value: 0 USD

2008-01-01 – 2008-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2009 2009-01-01 – 2009-12-31
−USD 35.34 million
Exact value

Exact value: -35336000 USD

2009-01-01 – 2009-12-31: -35336000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.79 million
Exact value

Exact value: -28792000 USD

2009-01-01 – 2009-12-31: -28792000 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

2009-01-01 – 2009-12-31: 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 28.79 million
Calculation and evidence

-28792000 − 0 USD

Exact free cash flow: -28792000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 36.01 million
Exact value

Exact value: -36013000 USD

2010-01-01 – 2010-12-31: -36013000 USD Inspect Net Income Open source
Share or cite

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

−USD 38.26 million
Exact value

Exact value: -38263000 USD

2010-01-01 – 2010-12-31: -38263000 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

2010-01-01 – 2010-12-31: 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 38.26 million
Calculation and evidence

-38263000 − 0 USD

Exact free cash flow: -38263000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001405350, 1405350, edgar:1405350

Also known as RxBids