NATE’S FOOD CO.

EDGAR

46 filing records in this dataset, filed from 2007-11-19 to 2024-01-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

355 USD

2023-11-30 · USD

Exact inputs and evidence

Operating margin

-11,219.44%

2024 Q2 · %

Exact inputs and evidence

Operating cash flow

-198 thousand USD

2023-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -204084 USD Source
  • Operating Cash Flow: -6196 USD Source
Cash and cash equivalents
510 USD Source
Exact value

510 USD

Long-term debt including current maturities
215 thousand USD Source
Exact value

214657 USD

Shares outstanding
3.31 billion shares Source
Exact value

3313024616 shares

Reported share-count change

458.67% · 2.72 billion 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
  • 593024616 shares · 2022-11-30· Source
  • 3313024616 shares · 2023-11-30· Source

Trailing twelve months

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

Net income

-306 thousand USD

2022-12-01 – 2023-11-30

Exact inputs and evidence
  • Net income: 4348 USD · 2022-12-01 – 2023-02-28 Source
  • Net income: -250651 USD · 2022-06-01 – 2023-05-31 Source
  • Net income: -197416 USD · 2022-06-01 – 2023-02-28 Source
  • Net income: -75901 USD · 2023-06-01 – 2023-08-31 Source
  • Net income: -181470 USD · 2023-09-01 – 2023-11-30 Source

Operating cash flow

-228 thousand USD

2022-12-01 – 2023-11-30

Exact inputs and evidence
  • Operating cash flow: -30777 USD · 2022-06-01 – 2023-02-28 Source
  • Operating cash flow: -18243 USD · 2022-06-01 – 2022-11-30 Source
  • Operating cash flow: -42534 USD · 2022-06-01 – 2023-05-31 Source
  • Operating cash flow: -30777 USD · 2022-06-01 – 2023-02-28 Source
  • Operating cash flow: -6196 USD · 2023-06-01 – 2023-08-31 Source
  • Operating cash flow: -204084 USD · 2023-06-01 – 2023-11-30 Source
  • Operating cash flow: -6196 USD · 2023-06-01 – 2023-08-31 Source

Capital expenditure

132 thousand USD

2015-06-01 – 2016-05-31

Exact inputs and evidence
  • Capital expenditure: 99068 USD · 2015-06-01 – 2015-08-31 Source
  • Capital expenditure: 111094 USD · 2015-06-01 – 2015-11-30 Source
  • Capital expenditure: 99068 USD · 2015-06-01 – 2015-08-31 Source
  • Capital expenditure: 132479 USD · 2015-06-01 – 2016-02-29 Source
  • Capital expenditure: 111094 USD · 2015-06-01 – 2015-11-30 Source
  • Capital expenditure: 132479 USD · 2015-06-01 – 2016-05-31 Source
  • Capital expenditure: 132479 USD · 2015-06-01 – 2016-02-29 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: 2024-01-17.

Financial data available through: 2023-05-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2023-05-31
  • Operating income: 8 of 11 periods available· newest 2023-05-31
  • Net income: 8 of 11 periods available· newest 2023-05-31
  • Operating cash flow: 8 of 11 periods available· newest 2023-05-31
  • Capital expenditure: 5 of 11 periods available· newest 2023-05-31
  • Total assets: 7 of 11 periods available· newest 2023-05-31
  • Total liabilities: 7 of 11 periods available· newest 2023-05-31
  • Current assets: 7 of 11 periods available· newest 2023-05-31
  • Current liabilities: 7 of 11 periods available· newest 2023-05-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2022-05-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2023-05-31
  • Shares outstanding: 7 of 11 periods available· newest 2023-05-31

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

    +383.7%

    Prior period

    USD 5,203

    –

    Current period

    USD 25,168

    –

    Exact inputs and evidence

    25168 − 5203 = 19965 USD

    5203 USD · 2021-06-01 – 2022-05-31

    Inspect prior input Prior source

    25168 USD · 2022-06-01 – 2023-05-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -308.4%

    Prior period

    USD 120,276

    –

    Current period

    −USD 250,651

    –

    Exact inputs and evidence

    -250651 − 120276 = -370927 USD

    120276 USD · 2021-06-01 – 2022-05-31

    Inspect prior input Prior source

    -250651 USD · 2022-06-01 – 2023-05-31

    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 174,456

    Prior period

    −USD 216,990

    –

    Current period

    −USD 42,534

    –

    Exact inputs and evidence

    -42534 − -216990 = 174456 USD

    -216990 USD · 2021-06-01 – 2022-05-31

    Inspect prior input Prior source

    -42534 USD · 2022-06-01 – 2023-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 12,337

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 12337 = -12337 USD

    12337 USD · 2021-06-01 – 2022-05-31

    Inspect prior input Prior source

    0 USD · 2022-06-01 – 2023-05-31

    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.

2023 2022-06-01 – 2023-05-31

  • Revenue USD 25,168 100% of revenue
  • Cost of revenue USD 55,179 219% of revenue
  • Operating expenses USD 112,283 446% of revenue
  • Operating income −USD 142,294 −565% of revenue
  • Tax, interest and other Derived USD 108,357 431% of revenue
  • Net income −USD 250,651 −996% of revenue

Cash

  • Operating cash flow −USD 42,534 −169% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 42,534 −169% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 27,109% of revenue.
  • 2017 Operating loss: operating costs were 17,876% of revenue.
  • 2018 Operating loss: operating costs were 5,254% of revenue.
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Operating loss: operating costs were 1,302% of revenue.
  • 2022 Operating loss: operating costs were 3,911% of revenue.
  • 2023 Operating loss: operating costs were 665% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2014-06-01 – 2015-05-313996 1083291 Derived -1079295 131918 Derived -1211213 -157322 Derived
Source
2017 2016-06-01 – 2017-05-314486 801912 Derived -797426 -1316033 Derived 518607 Unavailable
Source
2018 2017-06-01 – 2018-05-313255 171003 Derived -167748 423194 Derived -590942 Unavailable
Source
2020 2019-06-01 – 2020-05-310 23245 Derived -23245 1286606 Derived -1309851 Unavailable
Source
2021 2020-06-01 – 2021-05-311758 22890 Derived -21132 -1164026 Derived 1142894 -4112 Derived
Source
2022 2021-06-01 – 2022-05-315203 203477 Derived -198274 -318550 Derived 120276 -229327 Derived
Source
2023 2022-06-01 – 2023-05-3125168 167462 Derived -142294 108357 Derived -250651 -42534 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 25.2K 2023
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.27.2K20.4K13.6K6.8K0.0201520202023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue3996
2017Revenue4486
2018Revenue3255
2020Revenue0
2021Revenue1758
2022Revenue5203
2023Revenue25168

Revenue growth

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

383.7% 2023
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.417%297%178%59%-60%201520202023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2017Year over yearNo prior comparable period
2018Year over year-27.4%
2020Year over yearNo prior comparable period
2021Year over yearNo prior comparable period
2022Year over year196%
2023Year over year383.7%

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 -565.4% 2023
Net margin -995.9% 2023
Free cash flow margin -169% 2023
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.72,637%44,993%17,350%-10,293%-37,936%201520202023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-27,009.4%
2017Operating margin-17,775.9%
2018Operating margin-5,153.5%
2020Operating marginNot reported
2021Operating margin-1,202%
2022Operating margin-3,810.8%
2023Operating margin-565.4%
2015Net margin-30,310.6%
2017Net margin11,560.6%
2018Net margin-18,154.9%
2020Net marginNot reported
2021Net margin65,011%
2022Net margin2,311.7%
2023Net margin-995.9%
2015Free cash flow margin-3,937%
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow margin-233.9%
2022Free cash flow margin-4,407.6%
2023Free cash flow margin-169%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -42.5K 2023
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.17.4K-45.8K-109.0K-172.2K-235.4K201520202023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-72318
2017Operating cash flow-217923
2018Operating cash flow-13707
2020Operating cash flow-2059
2021Operating cash flow-4112
2022Operating cash flow-216990
2023Operating cash flow-42534

Free cash flow

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

USD -42.5K 2023
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.18.3K-48.2K-114.7K-181.2K-247.7K201520202023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-157322
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flow-4112
2022Free cash flow-229327
2023Free cash flow-42534

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.

889.3% 2023
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.369,570%277,178%184,785%92,393%0%201520202023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets488.4%
2017Liabilities / assets72,310.6%
2018Liabilities / assets11,750.5%
2020Liabilities / assets342,194.6%
2021Liabilities / assets218,658.4%
2022Liabilities / assets1,687.9%
2023Liabilities / assets889.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2023
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.0.03×0.02×0.01×0.01×0.00×201520202023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0×
2017Current assets / current liabilities0×
2018Current assets / current liabilities0.01×
2020Current assets / current liabilities0×
2021Current assets / current liabilities0×
2022Current assets / current liabilities0.02×
2023Current assets / current liabilities0×

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
2015 2014-06-01 – 2015-05-31
−USD 1.21 million
Exact value

Exact value: -1211213 USD

2014-06-01 – 2015-05-31: -1211213 USD Inspect Net Income Open source
Share or cite

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

−USD 72,318
Exact value

Exact value: -72318 USD

2014-06-01 – 2015-05-31: -72318 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 85,004
Exact value

Exact value: 85004 USD

2014-06-01 – 2015-05-31: 85004 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 157,322
Calculation and evidence

-72318 − 85004 USD

Exact free cash flow: -157322 USD

Share or cite

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

2016 2015-06-01 – 2016-05-31
−USD 2.91 million
Exact value

Exact value: -2910446 USD

2015-06-01 – 2016-05-31: -2910446 USD Inspect Net Income Open source
Share or cite

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

−USD 121,605
Exact value

Exact value: -121605 USD

2015-06-01 – 2016-05-31: -121605 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 132,479
Exact value

Exact value: 132479 USD

2015-06-01 – 2016-05-31: 132479 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 254,084
Calculation and evidence

-121605 − 132479 USD

Exact free cash flow: -254084 USD

Share or cite

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

2017 2016-06-01 – 2017-05-31
USD 518,607
Exact value

Exact value: 518607 USD

2016-06-01 – 2017-05-31: 518607 USD Inspect Net Income Open source
Share or cite

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

−USD 217,923
Exact value

Exact value: -217923 USD

2016-06-01 – 2017-05-31: -217923 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.

2018 2017-06-01 – 2018-05-31
−USD 590,942
Exact value

Exact value: -590942 USD

2017-06-01 – 2018-05-31: -590942 USD Inspect Net Income Open source
Share or cite

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

−USD 13,707
Exact value

Exact value: -13707 USD

2017-06-01 – 2018-05-31: -13707 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.

2020 2019-06-01 – 2020-05-31
−USD 1.31 million
Exact value

Exact value: -1309851 USD

2019-06-01 – 2020-05-31: -1309851 USD Inspect Net Income Open source
Share or cite

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

−USD 2,059
Exact value

Exact value: -2059 USD

2019-06-01 – 2020-05-31: -2059 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.

2021 2020-06-01 – 2021-05-31
USD 1.14 million
Exact value

Exact value: 1142894 USD

2020-06-01 – 2021-05-31: 1142894 USD Inspect Net Income Open source
Share or cite

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

−USD 4,112
Exact value

Exact value: -4112 USD

2020-06-01 – 2021-05-31: -4112 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

2020-06-01 – 2021-05-31: 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 4,112
Calculation and evidence

-4112 − 0 USD

Exact free cash flow: -4112 USD

Share or cite

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

2022 2021-06-01 – 2022-05-31
USD 120,276
Exact value

Exact value: 120276 USD

2021-06-01 – 2022-05-31: 120276 USD Inspect Net Income Open source
Share or cite

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

−USD 216,990
Exact value

Exact value: -216990 USD

2021-06-01 – 2022-05-31: -216990 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 12,337
Exact value

Exact value: 12337 USD

2021-06-01 – 2022-05-31: 12337 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 229,327
Calculation and evidence

-216990 − 12337 USD

Exact free cash flow: -229327 USD

Share or cite

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

2023 2022-06-01 – 2023-05-31
−USD 250,651
Exact value

Exact value: -250651 USD

2022-06-01 – 2023-05-31: -250651 USD Inspect Net Income Open source
Share or cite

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

−USD 42,534
Exact value

Exact value: -42534 USD

2022-06-01 – 2023-05-31: -42534 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

2022-06-01 – 2023-05-31: 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 42,534
Calculation and evidence

-42534 − 0 USD

Exact free cash flow: -42534 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.

46 filings · 1,453 latest values · 1,446 originally reported values

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

Identifiers: 0001409446, 1409446, edgar:1409446, nhmd

Also known as CAPITAL RESOURCE ALLIANCE, INC., NATE'S FOOD CO., NATE’S FOOD CO., NHMD HOLDINGS, INC., NHMD Holdings, Inc., Nate's Food Co.