WESTBRAE NATURAL INC /DE/

EDGAR

10 filing records in this dataset, filed from 1995-05-12 to 1997-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

9.4 million USD

1997-06-30 · USD

Exact inputs and evidence

Operating margin

5.54%

1997-06-30 · %

Exact inputs and evidence
  • Operating Income: 521000 USD Source
  • Revenue: 9404000 USD Source

Operating cash flow

90 thousand USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 864000 USD Source
  • Operating Cash Flow: 774000 USD Source
Cash and cash equivalents
507 thousand USD Source
Exact value

507000 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

32.9 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Revenue: 8188000 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 32583000 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 25378000 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 8098000 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 9404000 USD · 1997-04-01 – 1997-06-30 Source

Net income

1.34 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Net income: 324000 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: 1203000 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: 894000 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: 283000 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: 424000 USD · 1997-04-01 – 1997-06-30 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: 1997-08-14.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1996-12-31
  • Operating income: 4 of 11 periods available· newest 1996-12-31
  • Net income: 4 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1996-12-31
  • Total assets: 3 of 11 periods available· newest 1996-12-31
  • Total liabilities: 3 of 11 periods available· newest 1996-12-31
  • Current assets: 3 of 11 periods available· newest 1996-12-31
  • Current liabilities: 3 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-12-31
  • 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

    +13%

    Prior period

    USD 28.84 million

    –

    Current period

    USD 32.58 million

    –

    Exact inputs and evidence

    32583000 − 28836000 = 3747000 USD

    28836000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    32583000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +99.8%

    Prior period

    USD 602,000

    –

    Current period

    USD 1.2 million

    –

    Exact inputs and evidence

    1203000 − 602000 = 601000 USD

    602000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1203000 USD · 1996-01-01 – 1996-12-31

    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 1.63 million

    Prior period

    −USD 1.09 million

    –

    Current period

    USD 540,000

    –

    Exact inputs and evidence

    540000 − -1094000 = 1634000 USD

    -1094000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    540000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +56.1%

    Prior period

    USD 66,000

    –

    Current period

    USD 103,000

    –

    Exact inputs and evidence

    103000 − 66000 = 37000 USD

    66000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    103000 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 32.58 million 100% of revenue
  • Operating costs Derived USD 30.97 million 95% of revenue
  • Operating income USD 1.62 million 5% of revenue
  • Tax, interest and other Derived USD 415,000 1.3% of revenue
  • Net income USD 1.2 million 3.7% of revenue

Cash

  • Operating cash flow USD 540,000 1.7% of revenue
  • Capital expenditure USD 103,000 0.3% of revenue
  • Free cash flow Derived USD 437,000 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 93%
  • 1994 97%
  • 1995 97%
  • 1996 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3126065000 24364000 Derived 1701000 166000 Derived 1535000 229000 Derived
Source
1994 1994-01-01 – 1994-12-3124892000 24227000 Derived 665000 127000 Derived 538000 1121000 Derived
Source
1995 1995-01-01 – 1995-12-3128836000 28050000 Derived 786000 184000 Derived 602000 -1160000 Derived
Source
1996 1996-01-01 – 1996-12-3132583000 30965000 Derived 1618000 415000 Derived 1203000 437000 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 32.6M 1996
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.35.2M26.4M17.6M8.8M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue26065000
1994Revenue24892000
1995Revenue28836000
1996Revenue32583000

Revenue growth

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

13% 1996
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%11.6%5.7%-0.2%-6.1%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-4.5%
1995Year over year15.8%
1996Year over year13%

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 5% 1996
Net margin 3.7% 1996
Free cash flow margin 1.3% 1996
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.7.4%4.3%1.3%-1.8%-4.9%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin6.5%
1994Operating margin2.7%
1995Operating margin2.7%
1996Operating margin5%
1993Net margin5.9%
1994Net margin2.2%
1995Net margin2.1%
1996Net margin3.7%
1993Free cash flow margin0.9%
1994Free cash flow margin4.5%
1995Free cash flow margin-4%
1996Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 540K 1996
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.1.4M707.2K46.0K-615.2K-1.3M1993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow342000
1994Operating cash flow1186000
1995Operating cash flow-1094000
1996Operating cash flow540000

Free cash flow

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

USD 437K 1996
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.1.3M642.0K-19.5K-681.0K-1.3M1993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow229000
1994Free cash flow1121000
1995Free cash flow-1160000
1996Free cash flow437000

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.

38.2% 1996
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.57%43%29%14%0%1993-12-31199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets53%
1995Liabilities / assets46.9%
1996Liabilities / assets38.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.95× 1996
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.2.10×1.58×1.05×0.53×0.00×1993-12-31199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.52×
1995Current assets / current liabilities1.67×
1996Current assets / current liabilities1.95×

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
1993 1993-01-01 – 1993-12-31
USD 1.54 million
Exact value

Exact value: 1535000 USD

1993-01-01 – 1993-12-31: 1535000 USD Inspect Net Income Open source
Share or cite

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

USD 342,000
Exact value

Exact value: 342000 USD

1993-01-01 – 1993-12-31: 342000 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 113,000
Exact value

Exact value: 113000 USD

1993-01-01 – 1993-12-31: 113000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 229,000
Calculation and evidence

342000 − 113000 USD

Exact free cash flow: 229000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 538,000
Exact value

Exact value: 538000 USD

1994-01-01 – 1994-12-31: 538000 USD Inspect Net Income Open source
Share or cite

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

USD 1.19 million
Exact value

Exact value: 1186000 USD

1994-01-01 – 1994-12-31: 1186000 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 65,000
Exact value

Exact value: 65000 USD

1994-01-01 – 1994-12-31: 65000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.12 million
Calculation and evidence

1186000 − 65000 USD

Exact free cash flow: 1121000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 602,000
Exact value

Exact value: 602000 USD

1995-01-01 – 1995-12-31: 602000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1094000 USD

1995-01-01 – 1995-12-31: -1094000 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 66,000
Exact value

Exact value: 66000 USD

1995-01-01 – 1995-12-31: 66000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.16 million
Calculation and evidence

-1094000 − 66000 USD

Exact free cash flow: -1160000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 1.2 million
Exact value

Exact value: 1203000 USD

1996-01-01 – 1996-12-31: 1203000 USD Inspect Net Income Open source
Share or cite

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

USD 540,000
Exact value

Exact value: 540000 USD

1996-01-01 – 1996-12-31: 540000 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 103,000
Exact value

Exact value: 103000 USD

1996-01-01 – 1996-12-31: 103000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 437,000
Calculation and evidence

540000 − 103000 USD

Exact free cash flow: 437000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000080418, 80418, edgar:80418

Also known as VESTRO NATURAL FOODS INC /DE/