Wheat Sheaf Brands, Inc.

EDGAR

15 filing records in this dataset, filed from 1997-09-11 to 2001-05-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.6 million USD

1999-04-30 · USD

Exact inputs and evidence

Operating margin

-35.3%

1999-04-30 · %

Exact inputs and evidence
  • Operating Income: -1580537 USD Source
  • Operating Income: -310810 USD Source
  • Revenue: 4317263 USD Source
  • Revenue: 719866 USD Source

Operating cash flow

-81.8 thousand USD

1999-04-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -124115 USD Source
  • Operating Cash Flow: -42318 USD Source

Free cash flow

-117 thousand USD

1999-04-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -124115 USD Source
  • Operating Cash Flow: -42318 USD Source
  • Capital Expenditure: 147383 USD Source
  • Capital Expenditure: 112320 USD Source
Cash and cash equivalents
8.48 thousand USD Source
Exact value

8475 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

6.92 million USD

1998-05-01 – 1999-04-30

Exact inputs and evidence
  • Revenue: 1374346 USD · 1998-05-01 – 1998-07-31 Source
  • Revenue: 1229330 USD · 1998-08-01 – 1998-10-31 Source
  • Revenue: 719866 USD · 1998-11-01 – 1999-01-31 Source
  • Revenue: 4317263 USD · 1998-05-01 – 1999-04-30 Source
  • Revenue: 719866 USD · 1998-05-01 – 1999-01-31 Source

Operating cash flow

7.78 thousand USD

2000-02-01 – 2001-01-31

Exact inputs and evidence
  • Operating cash flow: 229121 USD · 1999-05-01 – 2000-04-30 Source
  • Operating cash flow: 224547 USD · 1999-05-01 – 2000-01-31 Source
  • Operating cash flow: -1089 USD · 2000-05-01 – 2000-07-31 Source
  • Operating cash flow: 38011 USD · 2000-05-01 – 2000-10-31 Source
  • Operating cash flow: -1089 USD · 2000-05-01 – 2000-07-31 Source
  • Operating cash flow: 3207 USD · 2000-05-01 – 2001-01-31 Source
  • Operating cash flow: 38011 USD · 2000-05-01 – 2000-10-31 Source

Capital expenditure

0 USD

2000-02-01 – 2001-01-31

Exact inputs and evidence
  • Capital expenditure: 29172 USD · 1999-05-01 – 2000-04-30 Source
  • Capital expenditure: 29172 USD · 1999-05-01 – 2000-01-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-07-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-10-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-07-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2001-01-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-10-31 Source

Free cash flow

7.78 thousand USD

2000-02-01 – 2001-01-31

Exact inputs and evidence
  • Operating cash flow: 229121 USD · 1999-05-01 – 2000-04-30 Source
  • Operating cash flow: 224547 USD · 1999-05-01 – 2000-01-31 Source
  • Operating cash flow: -1089 USD · 2000-05-01 – 2000-07-31 Source
  • Operating cash flow: 38011 USD · 2000-05-01 – 2000-10-31 Source
  • Operating cash flow: -1089 USD · 2000-05-01 – 2000-07-31 Source
  • Operating cash flow: 3207 USD · 2000-05-01 – 2001-01-31 Source
  • Operating cash flow: 38011 USD · 2000-05-01 – 2000-10-31 Source
  • Capital expenditure: 29172 USD · 1999-05-01 – 2000-04-30 Source
  • Capital expenditure: 29172 USD · 1999-05-01 – 2000-01-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-07-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-10-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-07-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2001-01-31 Source
  • Capital expenditure: 0 USD · 2000-05-01 – 2000-10-31 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: 2001-05-09.

Financial data available through: 1999-04-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1999-04-30
  • Operating income: 3 of 11 periods available· newest 1999-04-30
  • Net income: 3 of 11 periods available· newest 1999-04-30
  • Operating cash flow: 3 of 11 periods available· newest 1999-04-30
  • Capital expenditure: 2 of 11 periods available· newest 1999-04-30
  • Total assets: 2 of 11 periods available· newest 1998-04-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1999-04-30
  • Current liabilities: 3 of 11 periods available· newest 1999-04-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 1999-04-30
  • 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

    -26.6%

    Prior period

    USD 5.88 million

    –

    Current period

    USD 4.32 million

    –

    Exact inputs and evidence

    4317263 − 5878890 = -1561627 USD

    5878890 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    4317263 USD · 1998-05-01 – 1999-04-30

    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 76,700

    Prior period

    −USD 2.62 million

    –

    Current period

    −USD 2.54 million

    –

    Exact inputs and evidence

    -2539829 − -2616529 = 76700 USD

    -2616529 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    -2539829 USD · 1998-05-01 – 1999-04-30

    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 1.67 million

    Prior period

    −USD 1.8 million

    –

    Current period

    −USD 124,115

    –

    Exact inputs and evidence

    -124115 − -1796316 = 1672201 USD

    -1796316 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    -124115 USD · 1998-05-01 – 1999-04-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -83.2%

    Prior period

    USD 876,659

    –

    Current period

    USD 147,383

    –

    Exact inputs and evidence

    147383 − 876659 = -729276 USD

    876659 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    147383 USD · 1998-05-01 – 1999-04-30

    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 1998-05-01 – 1999-04-30

  • Revenue USD 4.32 million 100% of revenue
  • Operating costs Derived USD 5.9 million 137% of revenue
  • Operating income −USD 1.58 million −37% of revenue
  • Tax, interest and other Derived USD 959,292 22% of revenue
  • Net income −USD 2.54 million −59% of revenue

Cash

  • Operating cash flow −USD 124,115 −2.9% of revenue
  • Capital expenditure USD 147,383 3.4% of revenue
  • Free cash flow Derived −USD 271,498 −6.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 102% of revenue.
  • 1998 Operating loss: operating costs were 134% of revenue.
  • 1999 Operating loss: operating costs were 137% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-05-01 – 1997-04-305179668 5282925 Derived -103257 209409 Derived -312666 Unavailable
Source
1998 1997-05-01 – 1998-04-305878890 7874246 Derived -1995356 621173 Derived -2616529 -2672975 Derived
Source
1999 1998-05-01 – 1999-04-304317263 5897800 Derived -1580537 959292 Derived -2539829 -271498 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 4.3M 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.6.3M4.8M3.2M1.6M0.0199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue5179668
1998Revenue5878890
1999Revenue4317263

Revenue growth

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

-26.6% 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.17%5%-7%-18%-30%199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year13.5%
1999Year over year-26.6%

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 -36.6% 1999
Net margin -58.8% 1999
Free cash flow margin -6.3% 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.5%-12%-29%-46%-64%199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-2%
1998Operating margin-33.9%
1999Operating margin-36.6%
1997Net margin-6%
1998Net margin-44.5%
1999Net margin-58.8%
1997Free cash flow marginNot reported
1998Free cash flow margin-45.5%
1999Free cash flow margin-6.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -124.1K 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.143.7K-377.2K-898.2K-1.4M-1.9M199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-80240
1998Operating cash flow-1796316
1999Operating cash flow-124115

Free cash flow

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

USD -271.5K 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.213.8K-561.3K-1.3M-2.1M-2.9M199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1998Free cash flow-2672975
1999Free cash flow-271498

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
1997-04-30Liabilities / assetsNot reported
1998-04-30Liabilities / assetsNot reported
1999-04-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.36× 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.1.12×0.84×0.56×0.28×0.00×199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.04×
1998Current assets / current liabilities0.88×
1999Current assets / current liabilities0.36×

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
1997 1996-05-01 – 1997-04-30
−USD 312,666
Exact value

Exact value: -312666 USD

1996-05-01 – 1997-04-30: -312666 USD Inspect Net Income Open source
Share or cite

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

−USD 80,240
Exact value

Exact value: -80240 USD

1996-05-01 – 1997-04-30: -80240 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.

1998 1997-05-01 – 1998-04-30
−USD 2.62 million
Exact value

Exact value: -2616529 USD

1997-05-01 – 1998-04-30: -2616529 USD Inspect Net Income Open source
Share or cite

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

−USD 1.8 million
Exact value

Exact value: -1796316 USD

1997-05-01 – 1998-04-30: -1796316 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 876,659
Exact value

Exact value: 876659 USD

1997-05-01 – 1998-04-30: 876659 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.67 million
Calculation and evidence

-1796316 − 876659 USD

Exact free cash flow: -2672975 USD

Share or cite

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

1999 1998-05-01 – 1999-04-30
−USD 2.54 million
Exact value

Exact value: -2539829 USD

1998-05-01 – 1999-04-30: -2539829 USD Inspect Net Income Open source
Share or cite

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

−USD 124,115
Exact value

Exact value: -124115 USD

1998-05-01 – 1999-04-30: -124115 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 147,383
Exact value

Exact value: 147383 USD

1998-05-01 – 1999-04-30: 147383 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 271,498
Calculation and evidence

-124115 − 147383 USD

Exact free cash flow: -271498 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000786364, 786364, edgar:786364

Also known as DISCAS INC