ELDORADO ARTESIAN SPRINGS INC

EDGAR

87 filing records in this dataset, filed from 1995-08-09 to 2015-06-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.71 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

6.42%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 173675 USD Source
  • Revenue: 2705332 USD Source

Operating cash flow

155 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 256697 USD Source
  • Operating Cash Flow: 101890 USD Source

Free cash flow

106 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 256697 USD Source
  • Operating Cash Flow: 101890 USD Source
  • Capital Expenditure: 73346 USD Source
  • Capital Expenditure: 24440 USD Source
Cash and cash equivalents
210 thousand USD Source
Exact value

209935 USD

Long-term debt including current maturities
3.91 million USD Source
Exact value

3908023 USD

Shares outstanding
6.04 million shares Source
Exact value

6036091 shares

Reported share-count change

0.00% · 0 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
  • 6036091 shares · 2014-03-31· Source
  • 6036091 shares · 2015-03-31· 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

9.12 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 2012753 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 8853631 USD · 2010-04-01 – 2011-03-31 Source
  • Revenue: 6773279 USD · 2010-04-01 – 2010-12-31 Source
  • Revenue: 2321930 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 2705332 USD · 2011-07-01 – 2011-09-30 Source

Net income

570 thousand USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Net income: 156380 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: 169743 USD · 2014-07-01 – 2014-09-30 Source
  • Net income: 78812 USD · 2014-10-01 – 2014-12-31 Source
  • Net income: 570186 USD · 2014-04-01 – 2015-03-31 Source
  • Net income: 404935 USD · 2014-04-01 – 2014-12-31 Source

Operating cash flow

1.05 million USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: 313240 USD · 2014-04-01 – 2014-06-30 Source
  • Operating cash flow: 551283 USD · 2014-04-01 – 2014-09-30 Source
  • Operating cash flow: 313240 USD · 2014-04-01 – 2014-06-30 Source
  • Operating cash flow: 764098 USD · 2014-04-01 – 2014-12-31 Source
  • Operating cash flow: 551283 USD · 2014-04-01 – 2014-09-30 Source
  • Operating cash flow: 1045970 USD · 2014-04-01 – 2015-03-31 Source
  • Operating cash flow: 764098 USD · 2014-04-01 – 2014-12-31 Source

Capital expenditure

369 thousand USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Capital expenditure: 135331 USD · 2014-04-01 – 2014-06-30 Source
  • Capital expenditure: 201780 USD · 2014-04-01 – 2014-09-30 Source
  • Capital expenditure: 135331 USD · 2014-04-01 – 2014-06-30 Source
  • Capital expenditure: 316479 USD · 2014-04-01 – 2014-12-31 Source
  • Capital expenditure: 201780 USD · 2014-04-01 – 2014-09-30 Source
  • Capital expenditure: 369228 USD · 2014-04-01 – 2015-03-31 Source
  • Capital expenditure: 316479 USD · 2014-04-01 – 2014-12-31 Source

Free cash flow

677 thousand USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: 313240 USD · 2014-04-01 – 2014-06-30 Source
  • Operating cash flow: 551283 USD · 2014-04-01 – 2014-09-30 Source
  • Operating cash flow: 313240 USD · 2014-04-01 – 2014-06-30 Source
  • Operating cash flow: 764098 USD · 2014-04-01 – 2014-12-31 Source
  • Operating cash flow: 551283 USD · 2014-04-01 – 2014-09-30 Source
  • Operating cash flow: 1045970 USD · 2014-04-01 – 2015-03-31 Source
  • Operating cash flow: 764098 USD · 2014-04-01 – 2014-12-31 Source
  • Capital expenditure: 135331 USD · 2014-04-01 – 2014-06-30 Source
  • Capital expenditure: 201780 USD · 2014-04-01 – 2014-09-30 Source
  • Capital expenditure: 135331 USD · 2014-04-01 – 2014-06-30 Source
  • Capital expenditure: 316479 USD · 2014-04-01 – 2014-12-31 Source
  • Capital expenditure: 201780 USD · 2014-04-01 – 2014-09-30 Source
  • Capital expenditure: 369228 USD · 2014-04-01 – 2015-03-31 Source
  • Capital expenditure: 316479 USD · 2014-04-01 – 2014-12-31 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: 2015-06-29.

Financial data available through: 2015-03-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2011-03-31
  • Operating income: 11 of 11 periods available· newest 2015-03-31
  • Net income: 11 of 11 periods available· newest 2015-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2015-03-31
  • Capital expenditure: 11 of 11 periods available· newest 2015-03-31
  • Total assets: 11 of 11 periods available· newest 2015-03-31
  • Total liabilities: 11 of 11 periods available· newest 2015-03-31
  • Current assets: 11 of 11 periods available· newest 2015-03-31
  • Current liabilities: 11 of 11 periods available· newest 2015-03-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2011-03-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2015-03-31
  • Shares outstanding: 5 of 11 periods available· newest 2015-03-31

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.

  • Net income

    +13%

    Prior period

    USD 504,467

    –

    Current period

    USD 570,186

    –

    Exact inputs and evidence

    570186 − 504467 = 65719 USD

    504467 USD · 2013-04-01 – 2014-03-31

    Inspect prior input Prior source

    570186 USD · 2014-04-01 – 2015-03-31

    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

    +19.3%

    Prior period

    USD 876,406

    –

    Current period

    USD 1.05 million

    –

    Exact inputs and evidence

    1045970 − 876406 = 169564 USD

    876406 USD · 2013-04-01 – 2014-03-31

    Inspect prior input Prior source

    1045970 USD · 2014-04-01 – 2015-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -21.7%

    Prior period

    USD 471,289

    –

    Current period

    USD 369,228

    –

    Exact inputs and evidence

    369228 − 471289 = -102061 USD

    471289 USD · 2013-04-01 – 2014-03-31

    Inspect prior input Prior source

    369228 USD · 2014-04-01 – 2015-03-31

    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: Revenue.

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.

2011 2010-04-01 – 2011-03-31

  • Revenue USD 8.85 million 100% of revenue
  • Operating costs Derived USD 9.04 million 102% of revenue
  • Operating income −USD 190,795 −2.2% of revenue
  • Tax, interest and other Derived USD 266,731 3% of revenue
  • Net income −USD 457,526 −5.2% of revenue

Cash

  • Operating cash flow USD 90,400 1% of revenue
  • Capital expenditure USD 240,917 2.7% of revenue
  • Free cash flow Derived −USD 150,517 −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Net loss: net income was −0.1% of revenue.
  • 2007 96%
  • 2008 Operating loss: operating costs were 104% of revenue.
  • 2009 Operating loss: operating costs were 104% of revenue.
  • 2010 Operating loss: operating costs were 101% of revenue.
  • 2011 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-04-01 – 2006-03-317909994 7729517 Derived 180477 190712 Derived -10235 212219 Derived
Source
2007 2006-04-01 – 2007-03-318248307 7912030 Derived 336277 248693 Derived 87584 -7705 Derived
Source
2008 2007-04-01 – 2008-03-318457412 8794980 Derived -337568 -26260 Derived -311308 -674844 Derived
Source
2009 2008-04-01 – 2009-03-319290868 9677653 Derived -386785 -149911 Derived -236874 -181401 Derived
Source
2010 2009-04-01 – 2010-03-318476775 8576374 Derived -99599 261322 Derived -360921 201715 Derived
Source
2011 2010-04-01 – 2011-03-318853631 9044426 Derived -190795 266731 Derived -457526 -150517 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 8.9M 2011
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.10.0M7.5M5.0M2.5M0.0200520082011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue7634363
2006Revenue7909994
2007Revenue8248307
2008Revenue8457412
2009Revenue9290868
2010Revenue8476775
2011Revenue8853631

Revenue growth

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

4.4% 2011
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.11.3%5.9%0.5%-4.9%-10.3%200520082011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year3.6%
2007Year over year4.3%
2008Year over year2.5%
2009Year over year9.9%
2010Year over year-8.8%
2011Year over year4.4%

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 -2.2% 2011
Net margin -5.2% 2011
Free cash flow margin -1.7% 2011
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.5.0%1.5%-2.0%-5.4%-8.9%200520082011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-0%
2006Operating margin2.3%
2007Operating margin4.1%
2008Operating margin-4%
2009Operating margin-4.2%
2010Operating margin-1.2%
2011Operating margin-2.2%
2005Net margin-7.2%
2006Net margin-0.1%
2007Net margin1.1%
2008Net margin-3.7%
2009Net margin-2.5%
2010Net margin-4.3%
2011Net margin-5.2%
2005Free cash flow marginNot reported
2006Free cash flow margin2.7%
2007Free cash flow margin-0.1%
2008Free cash flow margin-8%
2009Free cash flow margin-2%
2010Free cash flow margin2.4%
2011Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 90.4K 2011
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.606.9K350.6K94.3K-162.0K-418.3K200520082011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flow389488
2007Operating cash flow536237
2008Operating cash flow-347609
2009Operating cash flow208519
2010Operating cash flow398693
2011Operating cash flow90400

Free cash flow

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

USD -150.5K 2011
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.283.2K25.9K-231.3K-488.6K-745.8K200520082011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailableNo source recorded
2006Free cash flow212219
2007Free cash flow-7705
2008Free cash flow-674844
2009Free cash flow-181401
2010Free cash flow201715
2011Free cash flow-150517

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.

91.3% 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.99%74%49%25%0%200520082011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets75.2%
2006Liabilities / assets74.8%
2007Liabilities / assets74.9%
2008Liabilities / assets77.9%
2009Liabilities / assets80.4%
2010Liabilities / assets83.4%
2011Liabilities / assets91.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.28× 2011
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.2.44×1.83×1.22×0.61×0.00×200520082011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities1.14×
2006Current assets / current liabilities1.2×
2007Current assets / current liabilities2.26×
2008Current assets / current liabilities2.13×
2009Current assets / current liabilities1.52×
2010Current assets / current liabilities1.32×
2011Current assets / current liabilities0.28×

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
2006 2005-04-01 – 2006-03-31
−USD 10,235
Exact value

Exact value: -10235 USD

2005-04-01 – 2006-03-31: -10235 USD Inspect Net Income Open source
Share or cite

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

USD 389,488
Exact value

Exact value: 389488 USD

2005-04-01 – 2006-03-31: 389488 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 177,269
Exact value

Exact value: 177269 USD

2005-04-01 – 2006-03-31: 177269 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 212,219
Calculation and evidence

389488 − 177269 USD

Exact free cash flow: 212219 USD

Share or cite

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

2007 2006-04-01 – 2007-03-31
USD 87,584
Exact value

Exact value: 87584 USD

2006-04-01 – 2007-03-31: 87584 USD Inspect Net Income Open source
Share or cite

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

USD 536,237
Exact value

Exact value: 536237 USD

2006-04-01 – 2007-03-31: 536237 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 543,942
Exact value

Exact value: 543942 USD

2006-04-01 – 2007-03-31: 543942 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7,705
Calculation and evidence

536237 − 543942 USD

Exact free cash flow: -7705 USD

Share or cite

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

2008 2007-04-01 – 2008-03-31
−USD 311,308
Exact value

Exact value: -311308 USD

2007-04-01 – 2008-03-31: -311308 USD Inspect Net Income Open source
Share or cite

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

−USD 347,609
Exact value

Exact value: -347609 USD

2007-04-01 – 2008-03-31: -347609 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 327,235
Exact value

Exact value: 327235 USD

2007-04-01 – 2008-03-31: 327235 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 674,844
Calculation and evidence

-347609 − 327235 USD

Exact free cash flow: -674844 USD

Share or cite

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

2009 2008-04-01 – 2009-03-31
−USD 236,874
Exact value

Exact value: -236874 USD

2008-04-01 – 2009-03-31: -236874 USD Inspect Net Income Open source
Share or cite

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

USD 208,519
Exact value

Exact value: 208519 USD

2008-04-01 – 2009-03-31: 208519 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 389,920
Exact value

Exact value: 389920 USD

2008-04-01 – 2009-03-31: 389920 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 181,401
Calculation and evidence

208519 − 389920 USD

Exact free cash flow: -181401 USD

Share or cite

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

2010 2009-04-01 – 2010-03-31
−USD 360,921
Exact value

Exact value: -360921 USD

2009-04-01 – 2010-03-31: -360921 USD Inspect Net Income Open source
Share or cite

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

USD 398,693
Exact value

Exact value: 398693 USD

2009-04-01 – 2010-03-31: 398693 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 196,978
Exact value

Exact value: 196978 USD

2009-04-01 – 2010-03-31: 196978 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 201,715
Calculation and evidence

398693 − 196978 USD

Exact free cash flow: 201715 USD

Share or cite

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

2011 2010-04-01 – 2011-03-31
−USD 457,526
Exact value

Exact value: -457526 USD

2010-04-01 – 2011-03-31: -457526 USD Inspect Net Income Open source
Share or cite

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

USD 90,400
Exact value

Exact value: 90400 USD

2010-04-01 – 2011-03-31: 90400 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 240,917
Exact value

Exact value: 240917 USD

2010-04-01 – 2011-03-31: 240917 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 150,517
Calculation and evidence

90400 − 240917 USD

Exact free cash flow: -150517 USD

Share or cite

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

2012 2011-04-01 – 2012-03-31
USD 115,982
Exact value

Exact value: 115982 USD

2011-04-01 – 2012-03-31: 115982 USD Inspect Net Income Open source
Share or cite

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

USD 455,953
Exact value

Exact value: 455953 USD

2011-04-01 – 2012-03-31: 455953 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 217,191
Exact value

Exact value: 217191 USD

2011-04-01 – 2012-03-31: 217191 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 238,762
Calculation and evidence

455953 − 217191 USD

Exact free cash flow: 238762 USD

Share or cite

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

2013 2012-04-01 – 2013-03-31
USD 511,914
Exact value

Exact value: 511914 USD

2012-04-01 – 2013-03-31: 511914 USD Inspect Net Income Open source
Share or cite

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

USD 1.04 million
Exact value

Exact value: 1037067 USD

2012-04-01 – 2013-03-31: 1037067 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 272,846
Exact value

Exact value: 272846 USD

2012-04-01 – 2013-03-31: 272846 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 764,221
Calculation and evidence

1037067 − 272846 USD

Exact free cash flow: 764221 USD

Share or cite

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

2014 2013-04-01 – 2014-03-31
USD 504,467
Exact value

Exact value: 504467 USD

2013-04-01 – 2014-03-31: 504467 USD Inspect Net Income Open source
Share or cite

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

USD 876,406
Exact value

Exact value: 876406 USD

2013-04-01 – 2014-03-31: 876406 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 471,289
Exact value

Exact value: 471289 USD

2013-04-01 – 2014-03-31: 471289 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 405,117
Calculation and evidence

876406 − 471289 USD

Exact free cash flow: 405117 USD

Share or cite

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

2015 2014-04-01 – 2015-03-31
USD 570,186
Exact value

Exact value: 570186 USD

2014-04-01 – 2015-03-31: 570186 USD Inspect Net Income Open source
Share or cite

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

USD 1.05 million
Exact value

Exact value: 1045970 USD

2014-04-01 – 2015-03-31: 1045970 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 369,228
Exact value

Exact value: 369228 USD

2014-04-01 – 2015-03-31: 369228 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 676,742
Calculation and evidence

1045970 − 369228 USD

Exact free cash flow: 676742 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.

87 filings · 1,097 latest values · 1,097 originally reported values

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

Identifiers: 0000796124, 796124, edgar:796124

Also known as ELDORADO ARTESIAN SPRINGS INC