GARDENBURGER INC

EDGAR

47 filing records in this dataset, filed from 1996-08-07 to 2006-02-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.89 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating margin

-3.4%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: -302000 USD Source
  • Revenue: 8886000 USD Source

Operating cash flow

1.51 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1507000 USD Source
Cash and cash equivalents
3 thousand USD Source
Exact value

3000 USD

Long-term debt including current maturities
0 USD Source
Exact value

0 USD

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

45.8 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Revenue: 12083000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 12602000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 46055000 USD · 2004-10-01 – 2005-09-30 Source
  • Revenue: 33813000 USD · 2004-10-01 – 2005-06-30 Source
  • Revenue: 8886000 USD · 2005-10-01 – 2005-12-31 Source

Net income

-8.86 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Net income: -2916000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -2809000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -9452000 USD · 2004-10-01 – 2005-09-30 Source
  • Net income: -7772000 USD · 2004-10-01 – 2005-06-30 Source
  • Net income: -1452000 USD · 2005-10-01 – 2005-12-31 Source

Operating cash flow

2.94 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Operating cash flow: 1355000 USD · 2004-10-01 – 2005-03-31 Source
  • Operating cash flow: 1068000 USD · 2004-10-01 – 2004-12-31 Source
  • Operating cash flow: 2299000 USD · 2004-10-01 – 2005-06-30 Source
  • Operating cash flow: 1355000 USD · 2004-10-01 – 2005-03-31 Source
  • Operating cash flow: 2498000 USD · 2004-10-01 – 2005-09-30 Source
  • Operating cash flow: 2299000 USD · 2004-10-01 – 2005-06-30 Source
  • Operating cash flow: 1507000 USD · 2005-10-01 – 2005-12-31 Source

Capital expenditure

1.9 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Capital expenditure: 1962000 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 1482000 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 212000 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 908000 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 212000 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 1419000 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 908000 USD · 2003-10-01 – 2004-03-31 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: 2006-02-13.

Financial data available through: 2005-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-09-30
  • Operating income: 11 of 11 periods available· newest 2005-09-30
  • Net income: 8 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 11 of 11 periods available· newest 2003-09-30
  • Total assets: 11 of 11 periods available· newest 2005-09-30
  • Total liabilities: 1 of 11 periods available· newest 2005-09-30
  • Current assets: 11 of 11 periods available· newest 2005-09-30
  • Current liabilities: 11 of 11 periods available· newest 2005-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-09-30
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2005-09-30
  • 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

    -5.2%

    Prior period

    USD 48.58 million

    –

    Current period

    USD 46.06 million

    –

    Exact inputs and evidence

    46055000 − 48580000 = -2525000 USD

    48580000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    46055000 USD · 2004-10-01 – 2005-09-30

    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 2.27 million

    Prior period

    −USD 7.19 million

    –

    Current period

    −USD 9.45 million

    –

    Exact inputs and evidence

    -9452000 − -7187000 = -2265000 USD

    -7187000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -9452000 USD · 2004-10-01 – 2005-09-30

    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 3.07 million

    Prior period

    −USD 572,000

    –

    Current period

    USD 2.5 million

    –

    Exact inputs and evidence

    2498000 − -572000 = 3070000 USD

    -572000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    2498000 USD · 2004-10-01 – 2005-09-30

    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: Capital expenditure.

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.

2005 2004-10-01 – 2005-09-30

  • Revenue USD 46.06 million 100% of revenue
  • Cost of revenue USD 30.1 million 65% of revenue
  • Operating expenses USD 18.3 million 40% of revenue
  • Operating income −USD 2.34 million −5.1% of revenue
  • Tax, interest and other Derived USD 7.11 million 15% of revenue
  • Net income −USD 9.45 million −21% of revenue

Cash

  • Operating cash flow USD 2.5 million 5.4% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 104% of revenue.
  • 1998 Not shown: operating income or net income is not reported.
  • 1998 Operating loss: operating costs were 114% of revenue.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 91%
  • 2003 Operating loss: operating costs were 102% of revenue.
  • 2004 Operating loss: operating costs were 103% of revenue.
  • 2005 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3156837000 58898000 Derived -2061000 -668000 Derived -1393000 -15734000 Derived
Source
1998 1997-10-01 – 1998-09-30100120000 114470000 Derived -14350000 UnavailableUnavailable-34952000 Derived
Source
1998 1998-01-01 – 1998-12-31100120000 114470000 Derived -14350000 -4308000 Derived -10042000 -35024000 Derived
Source
1999 1998-10-01 – 1999-09-3060106000 90103000 Derived -29997000 UnavailableUnavailable-15906000 Derived
Source
2000 1999-10-01 – 2000-09-3061113000 62102000 Derived -989000 UnavailableUnavailable-4094000 Derived
Source
2001 2000-10-01 – 2001-09-3050751000 51198000 Derived -447000 UnavailableUnavailable1082000 Derived
Source
2002 2001-10-01 – 2002-09-3054596000 49794000 Derived 4802000 3721000 Derived 1081000 -7325000 Derived
Source
2003 2002-10-01 – 2003-09-3049447000 50240000 Derived -793000 4820000 Derived -5613000 -438000 Derived
Source
2004 2003-10-01 – 2004-09-3048580000 49999000 Derived -1419000 5768000 Derived -7187000 Unavailable
Source
2005 2004-10-01 – 2005-09-3046055000 48393000 Derived -2338000 7114000 Derived -9452000 Unavailable
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 46.1M 2005
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.108.1M81.1M54.1M27.0M0.0199720012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue56837000
1998Revenue100120000
1998Revenue100120000
1999Revenue60106000
2000Revenue61113000
2001Revenue50751000
2002Revenue54596000
2003Revenue49447000
2004Revenue48580000
2005Revenue46055000

Revenue growth

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

-5.2% 2005
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.85%52%18%-16%-49%199720012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year76.2%
1998Year over year76.2%
1999Year over year-40%
2000Year over year1.7%
2001Year over year-17%
2002Year over year7.6%
2003Year over year-9.4%
2004Year over year-1.8%
2005Year over year-5.2%

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 -5.1% 2005
Net margin -20.5% 2005
Free cash flow margin -0.9% 2003
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.13%-4%-21%-38%-55%199720012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-3.6%
1998Operating margin-14.3%
1998Operating margin-14.3%
1999Operating margin-49.9%
2000Operating margin-1.6%
2001Operating margin-0.9%
2002Operating margin8.8%
2003Operating margin-1.6%
2004Operating margin-2.9%
2005Operating margin-5.1%
1997Net margin-2.5%
1998-09-30Net marginNot reported
1998Net margin-10%
1999-09-30Net marginNot reported
2000-09-30Net marginNot reported
2001-09-30Net marginNot reported
2002Net margin2%
2003Net margin-11.4%
2004Net margin-14.8%
2005Net margin-20.5%
1997Free cash flow margin-27.7%
1998Free cash flow margin-34.9%
1998Free cash flow margin-35%
1999Free cash flow margin-26.5%
2000Free cash flow margin-6.7%
2001Free cash flow margin2.1%
2002Free cash flow margin-13.4%
2003Free cash flow margin-0.9%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.5M 2005
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.4.9M-2.8M-10.5M-18.2M-25.9M199720012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-3593000
1998Operating cash flow-23670000
1998Operating cash flow-23742000
1999Operating cash flow-14875000
2000Operating cash flow-3239000
2001Operating cash flow1765000
2002Operating cash flow2784000
2003Operating cash flow1524000
2004Operating cash flow-572000
2005Operating cash flow2498000

Free cash flow

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

USD -438K 2003
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.4.0M-6.5M-17.0M-27.4M-37.9M199720012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-15734000
1998Free cash flow-34952000
1998Free cash flow-35024000
1999Free cash flow-15906000
2000Free cash flow-4094000
2001Free cash flow1082000
2002Free cash flow-7325000
2003Free cash flow-438000
2004Free cash flowUnavailable
2005Free cash flowUnavailable

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.

208.9% 2005
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.226%169%113%56%0%1997-12-312001-09-302005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported
2004-09-30Liabilities / assetsNot reported
2005Liabilities / assets208.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.27× 2005
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.3.19×2.39×1.60×0.80×0.00×199720012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities2.96×
1998Current assets / current liabilities1.47×
1998Current assets / current liabilities1.25×
1999Current assets / current liabilities1.75×
2000Current assets / current liabilities2.03×
2001Current assets / current liabilities2.92×
2002Current assets / current liabilities2.63×
2003Current assets / current liabilities1.62×
2004Current assets / current liabilities0.96×
2005Current assets / current liabilities0.27×

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 1997-01-01 – 1997-12-31
−USD 1.39 million
Exact value

Exact value: -1393000 USD

1997-01-01 – 1997-12-31: -1393000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.59 million
Exact value

Exact value: -3593000 USD

1997-01-01 – 1997-12-31: -3593000 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 12.14 million
Exact value

Exact value: 12141000 USD

1997-01-01 – 1997-12-31: 12141000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.73 million
Calculation and evidence

-3593000 − 12141000 USD

Exact free cash flow: -15734000 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
Unavailable Not reported for this period.
−USD 23.67 million
Exact value

Exact value: -23670000 USD

1997-10-01 – 1998-09-30: -23670000 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 11.28 million
Exact value

Exact value: 11282000 USD

1997-10-01 – 1998-09-30: 11282000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.95 million
Calculation and evidence

-23670000 − 11282000 USD

Exact free cash flow: -34952000 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 10.04 million
Exact value

Exact value: -10042000 USD

1998-01-01 – 1998-12-31: -10042000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.74 million
Exact value

Exact value: -23742000 USD

1998-01-01 – 1998-12-31: -23742000 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 11.28 million
Exact value

Exact value: 11282000 USD

1998-01-01 – 1998-12-31: 11282000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.02 million
Calculation and evidence

-23742000 − 11282000 USD

Exact free cash flow: -35024000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
Unavailable Not reported for this period.
−USD 14.88 million
Exact value

Exact value: -14875000 USD

1998-10-01 – 1999-09-30: -14875000 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 1.03 million
Exact value

Exact value: 1031000 USD

1998-10-01 – 1999-09-30: 1031000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.91 million
Calculation and evidence

-14875000 − 1031000 USD

Exact free cash flow: -15906000 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
Unavailable Not reported for this period.
−USD 3.24 million
Exact value

Exact value: -3239000 USD

1999-10-01 – 2000-09-30: -3239000 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 855,000
Exact value

Exact value: 855000 USD

1999-10-01 – 2000-09-30: 855000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.09 million
Calculation and evidence

-3239000 − 855000 USD

Exact free cash flow: -4094000 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
Unavailable Not reported for this period.
USD 1.77 million
Exact value

Exact value: 1765000 USD

2000-10-01 – 2001-09-30: 1765000 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 683,000
Exact value

Exact value: 683000 USD

2000-10-01 – 2001-09-30: 683000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.08 million
Calculation and evidence

1765000 − 683000 USD

Exact free cash flow: 1082000 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
USD 1.08 million
Exact value

Exact value: 1081000 USD

2001-10-01 – 2002-09-30: 1081000 USD Inspect Net Income Open source
Share or cite

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

USD 2.78 million
Exact value

Exact value: 2784000 USD

2001-10-01 – 2002-09-30: 2784000 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 10.11 million
Exact value

Exact value: 10109000 USD

2001-10-01 – 2002-09-30: 10109000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.33 million
Calculation and evidence

2784000 − 10109000 USD

Exact free cash flow: -7325000 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
−USD 5.61 million
Exact value

Exact value: -5613000 USD

2002-10-01 – 2003-09-30: -5613000 USD Inspect Net Income Open source
Share or cite

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

USD 1.52 million
Exact value

Exact value: 1524000 USD

2002-10-01 – 2003-09-30: 1524000 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 1.96 million
Exact value

Exact value: 1962000 USD

2002-10-01 – 2003-09-30: 1962000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 438,000
Calculation and evidence

1524000 − 1962000 USD

Exact free cash flow: -438000 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
−USD 7.19 million
Exact value

Exact value: -7187000 USD

2003-10-01 – 2004-09-30: -7187000 USD Inspect Net Income Open source
Share or cite

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

−USD 572,000
Exact value

Exact value: -572000 USD

2003-10-01 – 2004-09-30: -572000 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.

2005 2004-10-01 – 2005-09-30
−USD 9.45 million
Exact value

Exact value: -9452000 USD

2004-10-01 – 2005-09-30: -9452000 USD Inspect Net Income Open source
Share or cite

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

USD 2.5 million
Exact value

Exact value: 2498000 USD

2004-10-01 – 2005-09-30: 2498000 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.

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.

47 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000859735, 859735, edgar:859735

Also known as WHOLESOME & HEARTY FOODS INC