NATURADE INC

EDGAR

57 filing records in this dataset, filed from 1996-05-02 to 2008-08-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.92 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-15.43%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -296556 USD Source
  • Revenue: 1922116 USD Source
Cash and cash equivalents
1.63 thousand USD Source
Exact value

1633 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.

Operating cash flow

-641 thousand USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 648148 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 868565 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 256797 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -177205 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 256797 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -420656 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -177205 USD · 2007-01-01 – 2007-06-30 Source

Capital expenditure

594 USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Capital expenditure: 23226 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 22632 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-06-30 Source

Free cash flow

-642 thousand USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 648148 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 868565 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 256797 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -177205 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 256797 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -420656 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -177205 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 23226 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 22632 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-06-30 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: 2008-08-19.

Financial data available through: 2006-12-31.

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: 11 of 11 periods available· newest 2006-12-31
  • Operating income: 11 of 11 periods available· newest 2006-12-31
  • Net income: 11 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2006-12-31
  • Total assets: 11 of 11 periods available· newest 2006-12-31
  • Total liabilities: 6 of 11 periods available· newest 2006-12-31
  • Current assets: 11 of 11 periods available· newest 2006-12-31
  • Current liabilities: 11 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2006-12-31
  • 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

    -26.1%

    Prior period

    USD 12.76 million

    –

    Current period

    USD 9.43 million

    –

    Exact inputs and evidence

    9432019 − 12756086 = -3324067 USD

    12756086 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    9432019 USD · 2006-01-01 – 2006-12-31

    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 7.5 million

    Prior period

    −USD 3.75 million

    –

    Current period

    −USD 11.25 million

    –

    Exact inputs and evidence

    -11250858 − -3748255 = -7502603 USD

    -3748255 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -11250858 USD · 2006-01-01 – 2006-12-31

    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 1.66 million

    Prior period

    −USD 1.01 million

    –

    Current period

    USD 648,148

    –

    Exact inputs and evidence

    648148 − -1009129 = 1657277 USD

    -1009129 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    648148 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +268.7%

    Prior period

    USD 6,300

    –

    Current period

    USD 23,226

    –

    Exact inputs and evidence

    23226 − 6300 = 16926 USD

    6300 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    23226 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 9.43 million 100% of revenue
  • Operating costs Derived USD 18.71 million 198% of revenue
  • Operating income −USD 9.27 million −98% of revenue
  • Tax, interest and other Derived USD 1.98 million 21% of revenue
  • Net income −USD 11.25 million −119% of revenue

Cash

  • Operating cash flow USD 648,148 6.9% of revenue
  • Capital expenditure USD 23,226 0.2% of revenue
  • Free cash flow Derived USD 624,922 6.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 124% of revenue.
  • 1998 Operating loss: operating costs were 118% of revenue.
  • 1999 Operating loss: operating costs were 160% of revenue.
  • 2000 Operating loss: operating costs were 109% of revenue.
  • 2001 Operating loss: operating costs were 113% of revenue.
  • 2002 Operating loss: operating costs were 113% of revenue.
  • 2003 Operating loss: operating costs were 101% of revenue.
  • 2004 Operating loss: operating costs were 106% of revenue.
  • 2005 Operating loss: operating costs were 117% of revenue.
  • 2006 Operating loss: operating costs were 198% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-10-01 – 1998-09-3013506972 16722812 Derived -3215840 893975 Derived -4109815 -3459867 Derived
Source
1998 1998-01-01 – 1998-12-313597155 4245500 Derived -648345 298328 Derived -946673 Unavailable
Source
1999 1999-01-01 – 1999-12-3111946702 19145080 Derived -7198378 2498435 Derived -9696813 -4898174 Derived
Source
2000 2000-01-01 – 2000-12-3115503182 16971975 Derived -1468793 662299 Derived -2131092 -2675349 Derived
Source
2001 2001-01-01 – 2001-12-3116641109 18813159 Derived -2172050 555103 Derived -2727153 -919384 Derived
Source
2002 2002-01-01 – 2002-12-3114416351 16226989 Derived -1810638 85980 Derived -1896618 -1475110 Derived
Source
2003 2003-01-01 – 2003-12-3116326296 16545697 Derived -219401 182314 Derived -401715 -1403597 Derived
Source
2004 2004-01-01 – 2004-12-3114141481 15019732 Derived -878251 -1246725 Derived 368474 -1223943 Derived
Source
2005 2005-01-01 – 2005-12-3112756086 14928182 Derived -2172096 1576159 Derived -3748255 -1015429 Derived
Source
2006 2006-01-01 – 2006-12-319432019 18705262 Derived -9273243 1977615 Derived -11250858 624922 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 9.4M 2006
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.18.0M13.5M9.0M4.5M0.0199820022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue13506972
1998Revenue3597155
1999Revenue11946702
2000Revenue15503182
2001Revenue16641109
2002Revenue14416351
2003Revenue16326296
2004Revenue14141481
2005Revenue12756086
2006Revenue9432019

Revenue growth

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

-26.1% 2006
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.253%178%103%28%-47%199820022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year7.4%
1998Year over yearNo prior comparable period
1999Year over year232.1%
2000Year over year29.8%
2001Year over year7.3%
2002Year over year-13.4%
2003Year over year13.2%
2004Year over year-13.4%
2005Year over year-9.8%
2006Year over year-26.1%

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 -98.3% 2006
Net margin -119.3% 2006
Free cash flow margin 6.6% 2006
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%-20%-56%-93%-129%199820022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-23.8%
1998Operating margin-18%
1999Operating margin-60.3%
2000Operating margin-9.5%
2001Operating margin-13.1%
2002Operating margin-12.6%
2003Operating margin-1.3%
2004Operating margin-6.2%
2005Operating margin-17%
2006Operating margin-98.3%
1998Net margin-30.4%
1998Net margin-26.3%
1999Net margin-81.2%
2000Net margin-13.7%
2001Net margin-16.4%
2002Net margin-13.2%
2003Net margin-2.5%
2004Net margin2.6%
2005Net margin-29.4%
2006Net margin-119.3%
1998Free cash flow margin-25.6%
1998Free cash flow marginNot reported
1999Free cash flow margin-41%
2000Free cash flow margin-17.3%
2001Free cash flow margin-5.5%
2002Free cash flow margin-10.2%
2003Free cash flow margin-8.6%
2004Free cash flow margin-8.7%
2005Free cash flow margin-8%
2006Free cash flow margin6.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 648.1K 2006
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.1.1M-455.1K-2.0M-3.5M-5.0M199820022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-3413881
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-4605402
2000Operating cash flow-2642876
2001Operating cash flow-782666
2002Operating cash flow-1467531
2003Operating cash flow-1393881
2004Operating cash flow-1223943
2005Operating cash flow-1009129
2006Operating cash flow648148

Free cash flow

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

USD 624.9K 2006
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.1.1M-534.9K-2.1M-3.7M-5.3M199820022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-3459867
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-4898174
2000Free cash flow-2675349
2001Free cash flow-919384
2002Free cash flow-1475110
2003Free cash flow-1403597
2004Free cash flow-1223943
2005Free cash flow-1015429
2006Free cash flow624922

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.

485.8% 2006
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.525%393%262%131%0%1998-09-3020022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets275.5%
2002Liabilities / assets128.2%
2003Liabilities / assets139%
2004Liabilities / assets139.1%
2005Liabilities / assets110.3%
2006Liabilities / assets485.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.42× 2006
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.2.13×1.60×1.06×0.53×0.00×199820022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities1.97×
1998Current assets / current liabilities1.72×
1999Current assets / current liabilities0.88×
2000Current assets / current liabilities1.05×
2001Current assets / current liabilities0.66×
2002Current assets / current liabilities0.73×
2003Current assets / current liabilities0.68×
2004Current assets / current liabilities0.7×
2005Current assets / current liabilities0.34×
2006Current assets / current liabilities0.42×

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
1998 1997-10-01 – 1998-09-30
−USD 4.11 million
Exact value

Exact value: -4109815 USD

1997-10-01 – 1998-09-30: -4109815 USD Inspect Net Income Open source
Share or cite

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

−USD 3.41 million
Exact value

Exact value: -3413881 USD

1997-10-01 – 1998-09-30: -3413881 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 45,986
Exact value

Exact value: 45986 USD

1997-10-01 – 1998-09-30: 45986 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.46 million
Calculation and evidence

-3413881 − 45986 USD

Exact free cash flow: -3459867 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 946,673
Exact value

Exact value: -946673 USD

1998-01-01 – 1998-12-31: -946673 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.

1999 1999-01-01 – 1999-12-31
−USD 9.7 million
Exact value

Exact value: -9696813 USD

1999-01-01 – 1999-12-31: -9696813 USD Inspect Net Income Open source
Share or cite

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

−USD 4.61 million
Exact value

Exact value: -4605402 USD

1999-01-01 – 1999-12-31: -4605402 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 292,772
Exact value

Exact value: 292772 USD

1999-01-01 – 1999-12-31: 292772 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.9 million
Calculation and evidence

-4605402 − 292772 USD

Exact free cash flow: -4898174 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 2.13 million
Exact value

Exact value: -2131092 USD

2000-01-01 – 2000-12-31: -2131092 USD Inspect Net Income Open source
Share or cite

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

−USD 2.64 million
Exact value

Exact value: -2642876 USD

2000-01-01 – 2000-12-31: -2642876 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 32,473
Exact value

Exact value: 32473 USD

2000-01-01 – 2000-12-31: 32473 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.68 million
Calculation and evidence

-2642876 − 32473 USD

Exact free cash flow: -2675349 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 2.73 million
Exact value

Exact value: -2727153 USD

2001-01-01 – 2001-12-31: -2727153 USD Inspect Net Income Open source
Share or cite

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

−USD 782,666
Exact value

Exact value: -782666 USD

2001-01-01 – 2001-12-31: -782666 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 136,718
Exact value

Exact value: 136718 USD

2001-01-01 – 2001-12-31: 136718 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 919,384
Calculation and evidence

-782666 − 136718 USD

Exact free cash flow: -919384 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 1.9 million
Exact value

Exact value: -1896618 USD

2002-01-01 – 2002-12-31: -1896618 USD Inspect Net Income Open source
Share or cite

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

−USD 1.47 million
Exact value

Exact value: -1467531 USD

2002-01-01 – 2002-12-31: -1467531 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 7,579
Exact value

Exact value: 7579 USD

2002-01-01 – 2002-12-31: 7579 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

-1467531 − 7579 USD

Exact free cash flow: -1475110 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 401,715
Exact value

Exact value: -401715 USD

2003-01-01 – 2003-12-31: -401715 USD Inspect Net Income Open source
Share or cite

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

−USD 1.39 million
Exact value

Exact value: -1393881 USD

2003-01-01 – 2003-12-31: -1393881 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 9,716
Exact value

Exact value: 9716 USD

2003-01-01 – 2003-12-31: 9716 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.4 million
Calculation and evidence

-1393881 − 9716 USD

Exact free cash flow: -1403597 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 368,474
Exact value

Exact value: 368474 USD

2004-01-01 – 2004-12-31: 368474 USD Inspect Net Income Open source
Share or cite

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

−USD 1.22 million
Exact value

Exact value: -1223943 USD

2004-01-01 – 2004-12-31: -1223943 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 0
Exact value

Exact value: 0 USD

2004-01-01 – 2004-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.22 million
Calculation and evidence

-1223943 − 0 USD

Exact free cash flow: -1223943 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 3.75 million
Exact value

Exact value: -3748255 USD

2005-01-01 – 2005-12-31: -3748255 USD Inspect Net Income Open source
Share or cite

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

−USD 1.01 million
Exact value

Exact value: -1009129 USD

2005-01-01 – 2005-12-31: -1009129 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 6,300
Exact value

Exact value: 6300 USD

2005-01-01 – 2005-12-31: 6300 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.02 million
Calculation and evidence

-1009129 − 6300 USD

Exact free cash flow: -1015429 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 11.25 million
Exact value

Exact value: -11250858 USD

2006-01-01 – 2006-12-31: -11250858 USD Inspect Net Income Open source
Share or cite

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

USD 648,148
Exact value

Exact value: 648148 USD

2006-01-01 – 2006-12-31: 648148 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 23,226
Exact value

Exact value: 23226 USD

2006-01-01 – 2006-12-31: 23226 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 624,922
Calculation and evidence

648148 − 23226 USD

Exact free cash flow: 624922 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.

57 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000797167, 797167, edgar:797167