Sonora Resources Corp.

EDGAR

24 filing records in this dataset, filed from 2009-11-13 to 2014-04-11. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2014 Q1 · USD

Exact inputs and evidence

Operating cash flow

-39.9 thousand USD

2014 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39938 USD Source
Cash and cash equivalents
73.5 thousand USD Source
Exact value

73458 USD

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

92855861 shares

Reported share-count change

1.09% · 1 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
  • 91855861 shares · 2013-02-28· Source
  • 92855861 shares · 2014-02-28· Source

Trailing twelve months

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

Net income

-1.44 million USD

2013-03-01 – 2014-02-28

Exact inputs and evidence
  • Net income: -95861 USD · 2013-03-01 – 2013-05-31 Source
  • Net income: -99995 USD · 2013-06-01 – 2013-08-31 Source
  • Net income: -830255 USD · 2012-12-01 – 2013-11-30 Source
  • Net income: -297284 USD · 2012-12-01 – 2013-08-31 Source
  • Net income: -712836 USD · 2013-12-01 – 2014-02-28 Source

Operating cash flow

-243 thousand USD

2013-03-01 – 2014-02-28

Exact inputs and evidence
  • Operating cash flow: -140491 USD · 2012-12-01 – 2013-05-31 Source
  • Operating cash flow: -64217 USD · 2012-12-01 – 2013-02-28 Source
  • Operating cash flow: -193301 USD · 2012-12-01 – 2013-08-31 Source
  • Operating cash flow: -140491 USD · 2012-12-01 – 2013-05-31 Source
  • Operating cash flow: -267065 USD · 2012-12-01 – 2013-11-30 Source
  • Operating cash flow: -193301 USD · 2012-12-01 – 2013-08-31 Source
  • Operating cash flow: -39938 USD · 2013-12-01 – 2014-02-28 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: 2014-04-11.

Financial data available through: 2013-11-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2013-11-30
  • Operating income: 4 of 11 periods available· newest 2013-11-30
  • Net income: 6 of 11 periods available· newest 2013-11-30
  • Operating cash flow: 5 of 11 periods available· newest 2013-11-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2013-11-30
  • Total liabilities: 3 of 11 periods available· newest 2011-11-30
  • Current assets: 5 of 11 periods available· newest 2013-11-30
  • Current liabilities: 5 of 11 periods available· newest 2013-11-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2013-11-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-11-30

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

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2011-12-01 – 2012-11-30

    Inspect prior input Prior source

    0 USD · 2012-12-01 – 2013-11-30

    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 104,688

    Prior period

    −USD 934,943

    –

    Current period

    −USD 830,255

    –

    Exact inputs and evidence

    -830255 − -934943 = 104688 USD

    -934943 USD · 2011-12-01 – 2012-11-30

    Inspect prior input Prior source

    -830255 USD · 2012-12-01 – 2013-11-30

    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 208,892

    Prior period

    −USD 475,957

    –

    Current period

    −USD 267,065

    –

    Exact inputs and evidence

    -267065 − -475957 = 208892 USD

    -475957 USD · 2011-12-01 – 2012-11-30

    Inspect prior input Prior source

    -267065 USD · 2012-12-01 – 2013-11-30

    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.

2013 2012-12-01 – 2013-11-30

  • Revenue USD 0
  • Operating costs Derived USD 828,065
  • Operating income −USD 828,065
  • Tax, interest and other Derived USD 2,190
  • Net income −USD 830,255

Cash

  • Operating cash flow −USD 267,065
  • 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 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-12-01 – 2009-11-3011254 UnavailableUnavailableUnavailable-17866 Unavailable
Source
2010 2009-12-01 – 2010-11-300 79184 Derived -79184 1665 Derived -80849 Unavailable
Source
2011 2010-12-01 – 2011-11-300 742861 Derived -742861 410887 Derived -1153748 Unavailable
Source
2012 2011-12-01 – 2012-11-300 796824 Derived -796824 138119 Derived -934943 Unavailable
Source
2013 2012-12-01 – 2013-11-300 828065 Derived -828065 2190 Derived -830255 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 0 2013
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.12.2K9.1K6.1K3.0K0.020092010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue11254
2010Revenue0
2011Revenue0
2012Revenue0
2013Revenue0

Revenue growth

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

-100% 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.8%-21%-50%-79%-108%20092010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-100%
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year 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.

Net margin -158.8% 2009
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.13%-33%-79%-125%-171%2009-11-302010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009-11-30Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating marginNot reported
2013Operating marginNot reported
2009Net margin-158.8%
2010Net marginNot reported
2011Net marginNot reported
2012Net marginNot reported
2013Net marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -267.1K 2013
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.49.6K-130.1K-309.8K-489.5K-669.2K20092010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-4663
2010Operating cash flow-88851
2011Operating cash flow-619607
2012Operating cash flow-475957
2013Operating cash flow-267065

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
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free 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.

11.2% 2011
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.1,205%904%602%301%0%2009201020112012-11-302013-11-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets1,115.4%
2010Liabilities / assets1.2%
2011Liabilities / assets11.2%
2012-11-30Liabilities / assetsNot reported
2013-11-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.41× 2013
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.59.14×44.36×29.57×14.79×0.00×20092010201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.08×
2010Current assets / current liabilities54.76×
2011Current assets / current liabilities0.25×
2012Current assets / current liabilities8.51×
2013Current assets / current liabilities0.41×

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
2008 2007-12-04 – 2008-11-30
−USD 9,763
Exact value

Exact value: -9763 USD

2007-12-04 – 2008-11-30: -9763 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.

2009 2008-12-01 – 2009-11-30
−USD 17,866
Exact value

Exact value: -17866 USD

2008-12-01 – 2009-11-30: -17866 USD Inspect Net Income Open source
Share or cite

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

−USD 4,663
Exact value

Exact value: -4663 USD

2008-12-01 – 2009-11-30: -4663 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.

2010 2009-12-01 – 2010-11-30
−USD 80,849
Exact value

Exact value: -80849 USD

2009-12-01 – 2010-11-30: -80849 USD Inspect Net Income Open source
Share or cite

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

−USD 88,851
Exact value

Exact value: -88851 USD

2009-12-01 – 2010-11-30: -88851 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 2010-12-01 – 2011-11-30
−USD 1.15 million
Exact value

Exact value: -1153748 USD

2010-12-01 – 2011-11-30: -1153748 USD Inspect Net Income Open source
Share or cite

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

−USD 619,607
Exact value

Exact value: -619607 USD

2010-12-01 – 2011-11-30: -619607 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 2011-12-01 – 2012-11-30
−USD 934,943
Exact value

Exact value: -934943 USD

2011-12-01 – 2012-11-30: -934943 USD Inspect Net Income Open source
Share or cite

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

−USD 475,957
Exact value

Exact value: -475957 USD

2011-12-01 – 2012-11-30: -475957 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.

2013 2012-12-01 – 2013-11-30
−USD 830,255
Exact value

Exact value: -830255 USD

2012-12-01 – 2013-11-30: -830255 USD Inspect Net Income Open source
Share or cite

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

−USD 267,065
Exact value

Exact value: -267065 USD

2012-12-01 – 2013-11-30: -267065 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.

24 filings · 988 latest values · 988 originally reported values

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

Identifiers: 0001473591, 1473591, edgar:1473591, sure

Also known as Nature's Call Brands Inc., Sonora Resources Corp.