Regional Brands Inc.

EDGAR

100 filing records in this dataset, filed from 1997-02-21 to 2019-11-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

11.5 million Unit12

2019 Q3 · Unit12

Exact inputs and evidence
  • Revenue: 11489491 Unit12 Source

Operating margin

2.19%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: 252099 Unit12 Source
  • Revenue: 11489491 Unit12 Source

Operating cash flow

340 thousand Unit12

2019 Q3 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -1007762 Unit12 Source
  • Operating Cash Flow: -1348211 Unit12 Source

Free cash flow

311 thousand Unit12

2019 Q3 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -1007762 Unit12 Source
  • Operating Cash Flow: -1348211 Unit12 Source
  • Capital Expenditure: 339571 Unit12 Source
  • Capital Expenditure: 309702 Unit12 Source
Cash and cash equivalents
5.54 million Unit12 Source
Exact value

5543910 Unit12

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

2686709 USD

Shares outstanding
1.27 million Unit1 Source
Exact value

1274603 Unit1

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-11-08.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2018-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 10 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2018-12-31
  • Total assets: Multiple units; comparison withheld· newest 2018-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2018-12-31
  • Current assets: Multiple units; comparison withheld· newest 2018-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2018-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2018-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2018-12-31
  • Shares outstanding: Multiple units; comparison withheld· newest 2018-12-31

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.

  • Revenue

    +8.3%

    Prior period

    USD 36.93 million

    –

    Current period

    USD 39.99 million

    –

    Exact inputs and evidence

    39987861 − 36927284 = 3060577 USD

    36927284 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    39987861 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +26%

    Prior period

    USD 810,124

    –

    Current period

    USD 1.02 million

    –

    Exact inputs and evidence

    1020505 − 810124 = 210381 USD

    810124 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    1020505 USD · 2018-01-01 – 2018-12-31

    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

    -58.3%

    Prior period

    USD 2.68 million

    –

    Current period

    USD 1.12 million

    –

    Exact inputs and evidence

    1117969 − 2681489 = -1563520 USD

    2681489 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    1117969 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +122.1%

    Prior period

    USD 241,074

    –

    Current period

    USD 535,347

    –

    Exact inputs and evidence

    535347 − 241074 = 294273 USD

    241074 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    535347 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 39.99 million 100% of revenue
  • Cost of revenue USD 28.78 million 72% of revenue
  • Operating expenses USD 9.71 million 24% of revenue
  • Operating income USD 1.5 million 3.7% of revenue
  • Tax, interest and other Derived USD 475,624 1.2% of revenue
  • Net income USD 1.02 million 2.6% of revenue

Cash

  • Operating cash flow USD 1.12 million 2.8% of revenue
  • Capital expenditure USD 535,347 1.3% of revenue
  • Free cash flow Derived USD 582,622 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Not shown: operating income or net income is not reported.
  • 2017 96%
  • 2018 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-10-01 – 2009-09-300 28955 Derived -28955 365 Derived -29320 Unavailable
Source
2010 2009-10-01 – 2010-09-300 30534 Derived -30534 -11852 Derived -18682 Unavailable
Source
2011 2010-10-01 – 2011-09-300 32565 Derived -32565 -4999 Derived -27566 Unavailable
Source
2012 2011-10-01 – 2012-09-300 35525 Derived -35525 7962 Derived -43487 Unavailable
Source
2013 2012-10-01 – 2013-09-300 27648 Derived -27648 10747 Derived -38395 Unavailable
Source
2014 2013-10-01 – 2014-09-300 29075 Derived -29075 13413 Derived -42488 Unavailable
Source
2015 2014-10-01 – 2015-09-300 22744 Derived -22744 17016 Derived -39760 Unavailable
Source
2016 2015-10-01 – 2016-09-300 91274 Derived -91274 -16821 Derived -74453 -46981 Derived
Source
2017 2017-01-01 – 2017-12-3136927284 35603629 Derived 1323655 513531 Derived 810124 2440415 Derived
Source
2018 2018-01-01 – 2018-12-3139987861 38491732 Derived 1496129 475624 Derived 1020505 582622 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 40M 2018
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.43.2M32.4M21.6M10.8M0.0200920142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue0
2011Revenue0
2012Revenue0
2013Revenue0
2014Revenue0
2015Revenue0
2016Revenue0
2017Revenue36927284
2018Revenue39987861

Revenue growth

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

8.3% 2018
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.9.0%6.7%4.5%2.2%0.0%200920142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over yearNo prior comparable period
2016Year over yearNo prior comparable period
2017Year over yearNo prior comparable period
2018Year over year8.3%

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 3.7% 2018
Net margin 2.6% 2018
Free cash flow margin 1.5% 2018
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.7.1%5.4%3.6%1.8%0.0%200920142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating marginNot reported
2013Operating marginNot reported
2014Operating marginNot reported
2015Operating marginNot reported
2016Operating marginNot reported
2017Operating margin3.6%
2018Operating margin3.7%
2009Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
2012Net marginNot reported
2013Net marginNot reported
2014Net marginNot reported
2015Net marginNot reported
2016Net marginNot reported
2017Net margin2.2%
2018Net margin2.6%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow margin6.6%
2018Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.1M 2018
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.2.9M2.1M1.3M526.0K-265.3K200920142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-29429
2010Operating cash flow-15129
2011Operating cash flow-22815
2012Operating cash flow-34723
2013Operating cash flow-29294
2014Operating cash flow-28674
2015Operating cash flow-32894
2016Operating cash flow-46981
2017Operating cash flow2681489
2018Operating cash flow1117969

Free cash flow

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

USD 582.6K 2018
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.2.6M1.9M1.2M475.4K-246.0K200920142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flow-46981
2017Free cash flow2440415
2018Free cash flow582622

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
2009-09-30Liabilities / assetsNot reportedNo source recorded
2010-09-30Liabilities / assetsNot reportedNo source recorded
2011-09-30Liabilities / assetsNot reportedNo source recorded
2012-09-30Liabilities / assetsNot reportedNo source recorded
2013-09-30Liabilities / assetsNot reportedNo source recorded
2014-09-30Liabilities / assetsNot reportedNo source recorded
2015-09-30Liabilities / assetsNot reportedNo source recorded
2016-09-30Liabilities / assetsNot reportedNo source recorded
2017-12-31Liabilities / assetsNot reportedNo source recorded
2018-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-09-30Current assets / current liabilitiesNot reportedNo source recorded
2010-09-30Current assets / current liabilitiesNot reportedNo source recorded
2011-09-30Current assets / current liabilitiesNot reportedNo source recorded
2012-09-30Current assets / current liabilitiesNot reportedNo source recorded
2013-09-30Current assets / current liabilitiesNot reportedNo source recorded
2014-09-30Current assets / current liabilitiesNot reportedNo source recorded
2015-09-30Current assets / current liabilitiesNot reportedNo source recorded
2016-09-30Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2009 2008-10-01 – 2009-09-30
−USD 29,320
Exact value

Exact value: -29320 USD

2008-10-01 – 2009-09-30: -29320 USD Inspect Net Income Open source
Share or cite

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

−USD 29,429
Exact value

Exact value: -29429 USD

2008-10-01 – 2009-09-30: -29429 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.

2010 2009-10-01 – 2010-09-30
−USD 18,682
Exact value

Exact value: -18682 USD

2009-10-01 – 2010-09-30: -18682 USD Inspect Net Income Open source
Share or cite

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

−USD 15,129
Exact value

Exact value: -15129 USD

2009-10-01 – 2010-09-30: -15129 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.

2011 2010-10-01 – 2011-09-30
−USD 27,566
Exact value

Exact value: -27566 USD

2010-10-01 – 2011-09-30: -27566 USD Inspect Net Income Open source
Share or cite

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

−USD 22,815
Exact value

Exact value: -22815 USD

2010-10-01 – 2011-09-30: -22815 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.

2012 2011-10-01 – 2012-09-30
−USD 43,487
Exact value

Exact value: -43487 USD

2011-10-01 – 2012-09-30: -43487 USD Inspect Net Income Open source
Share or cite

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

−USD 34,723
Exact value

Exact value: -34723 USD

2011-10-01 – 2012-09-30: -34723 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.

2013 2012-10-01 – 2013-09-30
−USD 38,395
Exact value

Exact value: -38395 USD

2012-10-01 – 2013-09-30: -38395 USD Inspect Net Income Open source
Share or cite

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

−USD 29,294
Exact value

Exact value: -29294 USD

2012-10-01 – 2013-09-30: -29294 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.

2014 2013-10-01 – 2014-09-30
−USD 42,488
Exact value

Exact value: -42488 USD

2013-10-01 – 2014-09-30: -42488 USD Inspect Net Income Open source
Share or cite

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

−USD 28,674
Exact value

Exact value: -28674 USD

2013-10-01 – 2014-09-30: -28674 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.

2015 2014-10-01 – 2015-09-30
−USD 39,760
Exact value

Exact value: -39760 USD

2014-10-01 – 2015-09-30: -39760 USD Inspect Net Income Open source
Share or cite

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

−USD 32,894
Exact value

Exact value: -32894 USD

2014-10-01 – 2015-09-30: -32894 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.

2016 2015-10-01 – 2016-09-30
−USD 74,453
Exact value

Exact value: -74453 USD

2015-10-01 – 2016-09-30: -74453 USD Inspect Net Income Open source
Share or cite

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

−USD 46,981
Exact value

Exact value: -46981 USD

2015-10-01 – 2016-09-30: -46981 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

2015-10-01 – 2016-09-30: 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 46,981
Calculation and evidence

-46981 − 0 USD

Exact free cash flow: -46981 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 810,124
Exact value

Exact value: 810124 USD

2017-01-01 – 2017-12-31: 810124 USD Inspect Net Income Open source
Share or cite

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

USD 2.68 million
Exact value

Exact value: 2681489 USD

2017-01-01 – 2017-12-31: 2681489 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 241,074
Exact value

Exact value: 241074 USD

2017-01-01 – 2017-12-31: 241074 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.44 million
Calculation and evidence

2681489 − 241074 USD

Exact free cash flow: 2440415 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
USD 1.02 million
Exact value

Exact value: 1020505 USD

2018-01-01 – 2018-12-31: 1020505 USD Inspect Net Income Open source
Share or cite

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

USD 1.12 million
Exact value

Exact value: 1117969 USD

2018-01-01 – 2018-12-31: 1117969 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 535,347
Exact value

Exact value: 535347 USD

2018-01-01 – 2018-12-31: 535347 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 582,622
Calculation and evidence

1117969 − 535347 USD

Exact free cash flow: 582622 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.

100 filings · 1,855 latest values · 1,855 originally reported values

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

Identifiers: 0000812149, 812149, FNSI, RGBD, RGBDD, edgar:812149, fnsi

Also known as 4NET SOFTWARE INC, 4NETWORLD COM INC, MEDTECH DIAGNOSTICS INC, Regional Brands Inc.