CELESTIAL SEASONINGS INC

EDGAR

18 filing records in this dataset, filed from 1996-05-10 to 2000-05-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.9 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

17.07%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: 5955000 USD Source
  • Revenue: 34879000 USD Source

Operating cash flow

1.8 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5613000 USD Source
  • Operating Cash Flow: 3812000 USD Source
Cash and cash equivalents
1.2 million USD Source
Exact value

1202000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

116 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Revenue: 20737000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 114949000 USD · 1998-10-01 – 1999-09-30 Source
  • Revenue: 89975000 USD · 1998-10-01 – 1999-06-30 Source
  • Revenue: 35653000 USD · 1999-10-01 – 1999-12-31 Source
  • Revenue: 34879000 USD · 2000-01-01 – 2000-03-31 Source

Net income

4.64 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: 1202000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 2487000 USD · 1998-10-01 – 1999-09-30 Source
  • Net income: 6420000 USD · 1998-10-01 – 1999-06-30 Source
  • Net income: 3534000 USD · 1999-10-01 – 1999-12-31 Source
  • Net income: 3834000 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

13.5 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 10076000 USD · 1998-10-01 – 1999-06-30 Source
  • Operating cash flow: 4081000 USD · 1998-10-01 – 1999-03-31 Source
  • Operating cash flow: 11943000 USD · 1998-10-01 – 1999-09-30 Source
  • Operating cash flow: 10076000 USD · 1998-10-01 – 1999-06-30 Source
  • Operating cash flow: 3812000 USD · 1999-10-01 – 1999-12-31 Source
  • Operating cash flow: 5613000 USD · 1999-10-01 – 2000-03-31 Source
  • Operating cash flow: 3812000 USD · 1999-10-01 – 1999-12-31 Source

Capital expenditure

7.43 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Capital expenditure: 775000 USD · 1998-10-01 – 1999-03-31 Source
  • Capital expenditure: 44000 USD · 1998-10-01 – 1998-12-31 Source
  • Capital expenditure: 2419000 USD · 1998-10-01 – 1999-06-30 Source
  • Capital expenditure: 775000 USD · 1998-10-01 – 1999-03-31 Source
  • Capital expenditure: 6274000 USD · 1998-10-01 – 1999-09-30 Source
  • Capital expenditure: 2419000 USD · 1998-10-01 – 1999-06-30 Source
  • Capital expenditure: 1195000 USD · 1999-10-01 – 1999-12-31 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: 2000-05-08.

Financial data available through: 1999-09-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1999-09-30
  • Operating income: 6 of 11 periods available· newest 1999-09-30
  • Net income: 6 of 11 periods available· newest 1999-09-30
  • Operating cash flow: 6 of 11 periods available· newest 1999-09-30
  • Capital expenditure: 6 of 11 periods available· newest 1999-09-30
  • Total assets: 6 of 11 periods available· newest 1999-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 1999-09-30
  • Current liabilities: 5 of 11 periods available· newest 1999-09-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 1999-09-30
  • 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

    +12.5%

    Prior period

    USD 102.2 million

    –

    Current period

    USD 114.95 million

    –

    Exact inputs and evidence

    114949000 − 102197000 = 12752000 USD

    102197000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    114949000 USD · 1998-10-01 – 1999-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -63.2%

    Prior period

    USD 6.76 million

    –

    Current period

    USD 2.49 million

    –

    Exact inputs and evidence

    2487000 − 6756000 = -4269000 USD

    6756000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    2487000 USD · 1998-10-01 – 1999-09-30

    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 19.12 million

    Prior period

    −USD 7.18 million

    –

    Current period

    USD 11.94 million

    –

    Exact inputs and evidence

    11943000 − -7179000 = 19122000 USD

    -7179000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    11943000 USD · 1998-10-01 – 1999-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +81.3%

    Prior period

    USD 3.46 million

    –

    Current period

    USD 6.27 million

    –

    Exact inputs and evidence

    6274000 − 3461000 = 2813000 USD

    3461000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    6274000 USD · 1998-10-01 – 1999-09-30

    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.

1999 1998-10-01 – 1999-09-30

  • Revenue USD 114.95 million 100% of revenue
  • Cost of revenue USD 42.92 million 37% of revenue
  • Operating expenses USD 59.16 million 51% of revenue
  • Other operating costs Derived USD 9.11 million 7.9% of revenue
  • Operating income USD 3.77 million 3.3% of revenue
  • Tax, interest and other Derived USD 1.28 million 1.1% of revenue
  • Net income USD 2.49 million 2.2% of revenue

Cash

  • Operating cash flow USD 11.94 million 10% of revenue
  • Capital expenditure USD 6.27 million 5.5% of revenue
  • Free cash flow Derived USD 5.67 million 4.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 9.9%87%
  • 1995 87%
  • 1996 88%
  • 1997 88%
  • 1998 89%
  • 1999 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-3065041000 56535000 Derived 8506000 2043000 Derived 6463000 6027000 Derived
Source
1995 1994-10-01 – 1995-09-3070104000 60924000 Derived 9180000 3313000 Derived 5867000 6398000 Derived
Source
1996 1995-10-01 – 1996-09-3072998000 64008000 Derived 8990000 3967000 Derived 5023000 3764000 Derived
Source
1997 1996-10-01 – 1997-09-3079039000 69373000 Derived 9666000 4002000 Derived 5664000 6861000 Derived
Source
1998 1997-10-01 – 1998-09-30102197000 90756000 Derived 11441000 4685000 Derived 6756000 -10640000 Derived
Source
1999 1998-10-01 – 1999-09-30114949000 111179000 Derived 3770000 1283000 Derived 2487000 5669000 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 114.9M 1999
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.124.1M93.1M62.1M31.0M0.0199419971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue65041000
1995Revenue70104000
1996Revenue72998000
1997Revenue79039000
1998Revenue102197000
1999Revenue114949000

Revenue growth

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

12.5% 1999
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.31.6%23.7%15.8%7.9%0.0%199419971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year7.8%
1996Year over year4.1%
1997Year over year8.3%
1998Year over year29.3%
1999Year over year12.5%

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 3.3% 1999
Net margin 2.2% 1999
Free cash flow margin 4.9% 1999
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.15.0%8.2%1.3%-5.5%-12.3%199419971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin13.1%
1995Operating margin13.1%
1996Operating margin12.3%
1997Operating margin12.2%
1998Operating margin11.2%
1999Operating margin3.3%
1994Net margin9.9%
1995Net margin8.4%
1996Net margin6.9%
1997Net margin7.2%
1998Net margin6.6%
1999Net margin2.2%
1994Free cash flow margin9.3%
1995Free cash flow margin9.1%
1996Free cash flow margin5.2%
1997Free cash flow margin8.7%
1998Free cash flow margin-10.4%
1999Free cash flow margin4.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 11.9M 1999
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.13.5M7.9M2.4M-3.2M-8.7M199419971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow8646000
1995Operating cash flow6852000
1996Operating cash flow5058000
1997Operating cash flow8223000
1998Operating cash flow-7179000
1999Operating cash flow11943000

Free cash flow

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

USD 5.7M 1999
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.8.3M3.2M-1.9M-7.0M-12.0M199419971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow6027000
1995Free cash flow6398000
1996Free cash flow3764000
1997Free cash flow6861000
1998Free cash flow-10640000
1999Free cash flow5669000

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
1994-09-30Liabilities / assetsNot reported
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.19× 1999
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.2.36×1.77×1.18×0.59×0.00×1994-09-3019971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.72×
1996Current assets / current liabilities1.91×
1997Current assets / current liabilities2.15×
1998Current assets / current liabilities2.12×
1999Current assets / current liabilities2.19×

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
1994 1993-10-01 – 1994-09-30
USD 6.46 million
Exact value

Exact value: 6463000 USD

1993-10-01 – 1994-09-30: 6463000 USD Inspect Net Income Open source
Share or cite

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

USD 8.65 million
Exact value

Exact value: 8646000 USD

1993-10-01 – 1994-09-30: 8646000 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 2.62 million
Exact value

Exact value: 2619000 USD

1993-10-01 – 1994-09-30: 2619000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.03 million
Calculation and evidence

8646000 − 2619000 USD

Exact free cash flow: 6027000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
USD 5.87 million
Exact value

Exact value: 5867000 USD

1994-10-01 – 1995-09-30: 5867000 USD Inspect Net Income Open source
Share or cite

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

USD 6.85 million
Exact value

Exact value: 6852000 USD

1994-10-01 – 1995-09-30: 6852000 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 454,000
Exact value

Exact value: 454000 USD

1994-10-01 – 1995-09-30: 454000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.4 million
Calculation and evidence

6852000 − 454000 USD

Exact free cash flow: 6398000 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
USD 5.02 million
Exact value

Exact value: 5023000 USD

1995-10-01 – 1996-09-30: 5023000 USD Inspect Net Income Open source
Share or cite

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

USD 5.06 million
Exact value

Exact value: 5058000 USD

1995-10-01 – 1996-09-30: 5058000 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 1.29 million
Exact value

Exact value: 1294000 USD

1995-10-01 – 1996-09-30: 1294000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.76 million
Calculation and evidence

5058000 − 1294000 USD

Exact free cash flow: 3764000 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 5.66 million
Exact value

Exact value: 5664000 USD

1996-10-01 – 1997-09-30: 5664000 USD Inspect Net Income Open source
Share or cite

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

USD 8.22 million
Exact value

Exact value: 8223000 USD

1996-10-01 – 1997-09-30: 8223000 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 1.36 million
Exact value

Exact value: 1362000 USD

1996-10-01 – 1997-09-30: 1362000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.86 million
Calculation and evidence

8223000 − 1362000 USD

Exact free cash flow: 6861000 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 6.76 million
Exact value

Exact value: 6756000 USD

1997-10-01 – 1998-09-30: 6756000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.18 million
Exact value

Exact value: -7179000 USD

1997-10-01 – 1998-09-30: -7179000 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 3.46 million
Exact value

Exact value: 3461000 USD

1997-10-01 – 1998-09-30: 3461000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.64 million
Calculation and evidence

-7179000 − 3461000 USD

Exact free cash flow: -10640000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 2.49 million
Exact value

Exact value: 2487000 USD

1998-10-01 – 1999-09-30: 2487000 USD Inspect Net Income Open source
Share or cite

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

USD 11.94 million
Exact value

Exact value: 11943000 USD

1998-10-01 – 1999-09-30: 11943000 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 6.27 million
Exact value

Exact value: 6274000 USD

1998-10-01 – 1999-09-30: 6274000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.67 million
Calculation and evidence

11943000 − 6274000 USD

Exact free cash flow: 5669000 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000729176, 729176, edgar:729176