Vitamin Blue, Inc.

EDGAR

16 filing records in this dataset, filed from 2010-02-10 to 2013-11-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

47.9 thousand USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-39.26%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -18805 USD Source
  • Revenue: 47898 USD Source

Operating cash flow

-20 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -56418 USD Source
  • Operating Cash Flow: -36436 USD Source
Cash and cash equivalents
2.52 thousand USD Source
Exact value

2522 USD

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

575445000 shares

Reported share-count change

0.99% · 5.62 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
  • 569825000 shares · 2012-09-30· Source
  • 575445000 shares · 2013-09-30· 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

146 thousand USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 129652 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 99254 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 27181 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 40737 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 47898 USD · 2013-07-01 – 2013-09-30 Source

Net income

-1.28 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: -107026 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -182642 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -200464 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -746669 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: -409502 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

-72.8 thousand USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: -65476 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -49069 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -17686 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -36436 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -17686 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -56418 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -36436 USD · 2013-01-01 – 2013-06-30 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: 2013-11-12.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2012-12-31
  • Operating income: 5 of 11 periods available· newest 2012-12-31
  • Net income: 5 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2012-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2012-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2012-12-31
  • Current liabilities: 5 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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

    +23.5%

    Prior period

    USD 104,998

    –

    Current period

    USD 129,652

    –

    Exact inputs and evidence

    129652 − 104998 = 24654 USD

    104998 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    129652 USD · 2012-01-01 – 2012-12-31

    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 116,652

    Prior period

    −USD 223,678

    –

    Current period

    −USD 107,026

    –

    Exact inputs and evidence

    -107026 − -223678 = 116652 USD

    -223678 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -107026 USD · 2012-01-01 – 2012-12-31

    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 5,538

    Prior period

    −USD 71,014

    –

    Current period

    −USD 65,476

    –

    Exact inputs and evidence

    -65476 − -71014 = 5538 USD

    -71014 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -65476 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 129,652 100% of revenue
  • Cost of revenue USD 74,153 57% of revenue
  • Operating expenses USD 174,637 135% of revenue
  • Operating income −USD 119,138 −92% of revenue
  • Tax, interest and other Derived −USD 12,112 −9.3% of revenue
  • Net income −USD 107,026 −83% of revenue

Cash

  • Operating cash flow −USD 65,476 −51% 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
  • 2008 Operating loss: operating costs were 156% of revenue.
  • 2009 Operating loss: operating costs were 173% of revenue.
  • 2010 Operating loss: operating costs were 184% of revenue.
  • 2011 Operating loss: operating costs were 222% of revenue.
  • 2012 Operating loss: operating costs were 192% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-31129256 201558 Derived -72302 9956 Derived -82258 Unavailable
Source
2009 2009-01-01 – 2009-12-31131817 228315 Derived -96498 11979 Derived -108477 Unavailable
Source
2010 2010-01-01 – 2010-12-31112947 208028 Derived -95081 62867 Derived -157948 Unavailable
Source
2011 2011-01-01 – 2011-12-31104998 233115 Derived -128117 95561 Derived -223678 Unavailable
Source
2012 2012-01-01 – 2012-12-31129652 248790 Derived -119138 -12112 Derived -107026 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 129.7K 2012
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.142.4K106.8K71.2K35.6K0.020082009201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue129256
2009Revenue131817
2010Revenue112947
2011Revenue104998
2012Revenue129652

Revenue growth

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

23.5% 2012
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.27%16%5%-6%-17%20082009201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year2%
2010Year over year-14.3%
2011Year over year-7%
2012Year over year23.5%

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 -91.9% 2012
Net margin -82.5% 2012
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.17%-45%-107%-168%-230%20082009201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-55.9%
2009Operating margin-73.2%
2010Operating margin-84.2%
2011Operating margin-122%
2012Operating margin-91.9%
2008Net margin-63.6%
2009Net margin-82.3%
2010Net margin-139.8%
2011Net margin-213%
2012Net margin-82.5%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -65.5K 2012
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.5.7K-14.9K-35.5K-56.1K-76.7K20082009201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-10375
2009Operating cash flow-12975
2010Operating cash flow-44247
2011Operating cash flow-71014
2012Operating cash flow-65476

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
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.06× 2012
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.0.36×0.27×0.18×0.09×0.00×20082009201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.34×
2009Current assets / current liabilities0.13×
2010Current assets / current liabilities0.06×
2011Current assets / current liabilities0.04×
2012Current assets / current liabilities0.06×

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 2008-01-01 – 2008-12-31
−USD 82,258
Exact value

Exact value: -82258 USD

2008-01-01 – 2008-12-31: -82258 USD Inspect Net Income Open source
Share or cite

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

−USD 10,375
Exact value

Exact value: -10375 USD

2008-01-01 – 2008-12-31: -10375 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.

2009 2009-01-01 – 2009-12-31
−USD 108,477
Exact value

Exact value: -108477 USD

2009-01-01 – 2009-12-31: -108477 USD Inspect Net Income Open source
Share or cite

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

−USD 12,975
Exact value

Exact value: -12975 USD

2009-01-01 – 2009-12-31: -12975 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 2010-01-01 – 2010-12-31
−USD 157,948
Exact value

Exact value: -157948 USD

2010-01-01 – 2010-12-31: -157948 USD Inspect Net Income Open source
Share or cite

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

−USD 44,247
Exact value

Exact value: -44247 USD

2010-01-01 – 2010-12-31: -44247 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 2011-01-01 – 2011-12-31
−USD 223,678
Exact value

Exact value: -223678 USD

2011-01-01 – 2011-12-31: -223678 USD Inspect Net Income Open source
Share or cite

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

−USD 71,014
Exact value

Exact value: -71014 USD

2011-01-01 – 2011-12-31: -71014 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 2012-01-01 – 2012-12-31
−USD 107,026
Exact value

Exact value: -107026 USD

2012-01-01 – 2012-12-31: -107026 USD Inspect Net Income Open source
Share or cite

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

−USD 65,476
Exact value

Exact value: -65476 USD

2012-01-01 – 2012-12-31: -65476 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 · 544 latest values · 544 originally reported values

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

Identifiers: 0001483623, 1483623, edgar:1483623

Also known as VITAMIN BLUE, INC., Vitamin Blue, Inc.