SILVERADO FOODS INC

EDGAR

12 filing records in this dataset, filed from 1996-05-15 to 1998-11-16. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

4.75 million USD

1998-09-30 · USD

Exact inputs and evidence

Operating margin

0%

1998-09-30 · %

Exact inputs and evidence

Operating cash flow

-2.57 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2550251 USD Source
  • Operating Cash Flow: 18609 USD Source

Free cash flow

-3.22 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2550251 USD Source
  • Operating Cash Flow: 18609 USD Source
  • Capital Expenditure: 705380 USD Source
  • Capital Expenditure: 50391 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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.

Net income

-13.2 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Net income: -18501664 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: -14185803 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: -4355542 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: -3151684 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: -1398927 USD · 1998-07-01 – 1998-09-30 Source

Operating cash flow

-3.47 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Operating cash flow: -6275850 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -5357078 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -673896 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: 18609 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -673896 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -2550251 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 18609 USD · 1998-01-01 – 1998-06-30 Source

Capital expenditure

905 thousand USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Capital expenditure: 978406 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 778553 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 14900 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 50391 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 14900 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 705380 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 50391 USD · 1998-01-01 – 1998-06-30 Source

Free cash flow

-4.37 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Operating cash flow: -6275850 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -5357078 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -673896 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: 18609 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -673896 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -2550251 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 18609 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 978406 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 778553 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 14900 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 50391 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 14900 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 705380 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 50391 USD · 1998-01-01 – 1998-06-30 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: 1998-11-16.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1997-12-31
  • Total assets: 3 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    -2.6%

    Prior period

    USD 24.52 million

    –

    Current period

    USD 23.89 million

    –

    Exact inputs and evidence

    23890141 − 24524007 = -633866 USD

    24524007 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    23890141 USD · 1997-01-01 – 1997-12-31

    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 11.04 million

    Prior period

    −USD 7.46 million

    –

    Current period

    −USD 18.5 million

    –

    Exact inputs and evidence

    -18501664 − -7459000 = -11042664 USD

    -7459000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -18501664 USD · 1997-01-01 – 1997-12-31

    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 1.53 million

    Prior period

    −USD 4.75 million

    –

    Current period

    −USD 6.28 million

    –

    Exact inputs and evidence

    -6275850 − -4749065 = -1526785 USD

    -4749065 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -6275850 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -74.9%

    Prior period

    USD 3.89 million

    –

    Current period

    USD 978,406

    –

    Exact inputs and evidence

    978406 − 3891533 = -2913127 USD

    3891533 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    978406 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 23.89 million 100% of revenue
  • Operating costs Derived USD 27.35 million 114% of revenue
  • Operating income −USD 3.46 million −14% of revenue
  • Tax, interest and other Derived USD 15.04 million 63% of revenue
  • Net income −USD 18.5 million −77% of revenue

Cash

  • Operating cash flow −USD 6.28 million −26% of revenue
  • Capital expenditure USD 978,406 4.1% of revenue
  • Free cash flow Derived −USD 7.25 million −30% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 103% of revenue.
  • 1995 Operating loss: operating costs were 107% of revenue.
  • 1996 Operating loss: operating costs were 109% of revenue.
  • 1997 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3134228541 35244494 Derived -1015953 1190315 Derived -2206268 Unavailable
Source
1995 1995-01-01 – 1995-12-3120939961 22374758 Derived -1434797 3278214 Derived -4713011 -2990728 Derived
Source
1996 1996-01-01 – 1996-12-3124524007 26852970 Derived -2328963 5130037 Derived -7459000 -8640598 Derived
Source
1997 1997-01-01 – 1997-12-3123890141 27348357 Derived -3458216 15043448 Derived -18501664 -7254256 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 23.9M 1997
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.37.0M27.7M18.5M9.2M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue34228541
1995Revenue20939961
1996Revenue24524007
1997Revenue23890141

Revenue growth

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

-2.6% 1997
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.22%5%-11%-27%-43%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-38.8%
1996Year over year17.1%
1997Year over year-2.6%

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 -14.5% 1997
Net margin -77.4% 1997
Free cash flow margin -30.4% 1997
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.6%-16%-39%-61%-84%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-3%
1995Operating margin-6.9%
1996Operating margin-9.5%
1997Operating margin-14.5%
1994Net margin-6.4%
1995Net margin-22.5%
1996Net margin-30.4%
1997Net margin-77.4%
1994Free cash flow marginNot reported
1995Free cash flow margin-14.3%
1996Free cash flow margin-35.2%
1997Free cash flow margin-30.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.3M 1997
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.502.1K-1.3M-3.1M-5.0M-6.8M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-3937562
1995Operating cash flow-2359876
1996Operating cash flow-4749065
1997Operating cash flow-6275850

Free cash flow

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

USD -7.3M 1997
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.691.2K-1.8M-4.3M-6.8M-9.3M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flow-2990728
1996Free cash flow-8640598
1997Free cash flow-7254256

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
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.19× 1997
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.1.08×0.81×0.54×0.27×0.00×1994-12-31199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1×
1996Current assets / current liabilities0.58×
1997Current assets / current liabilities0.19×

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
1994 1994-01-01 – 1994-12-31
−USD 2.21 million
Exact value

Exact value: -2206268 USD

1994-01-01 – 1994-12-31: -2206268 USD Inspect Net Income Open source
Share or cite

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

−USD 3.94 million
Exact value

Exact value: -3937562 USD

1994-01-01 – 1994-12-31: -3937562 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.

1995 1995-01-01 – 1995-12-31
−USD 4.71 million
Exact value

Exact value: -4713011 USD

1995-01-01 – 1995-12-31: -4713011 USD Inspect Net Income Open source
Share or cite

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

−USD 2.36 million
Exact value

Exact value: -2359876 USD

1995-01-01 – 1995-12-31: -2359876 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 630,852
Exact value

Exact value: 630852 USD

1995-01-01 – 1995-12-31: 630852 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.99 million
Calculation and evidence

-2359876 − 630852 USD

Exact free cash flow: -2990728 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 7.46 million
Exact value

Exact value: -7459000 USD

1996-01-01 – 1996-12-31: -7459000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.75 million
Exact value

Exact value: -4749065 USD

1996-01-01 – 1996-12-31: -4749065 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 3.89 million
Exact value

Exact value: 3891533 USD

1996-01-01 – 1996-12-31: 3891533 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.64 million
Calculation and evidence

-4749065 − 3891533 USD

Exact free cash flow: -8640598 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 18.5 million
Exact value

Exact value: -18501664 USD

1997-01-01 – 1997-12-31: -18501664 USD Inspect Net Income Open source
Share or cite

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

−USD 6.28 million
Exact value

Exact value: -6275850 USD

1997-01-01 – 1997-12-31: -6275850 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 978,406
Exact value

Exact value: 978406 USD

1997-01-01 – 1997-12-31: 978406 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.25 million
Calculation and evidence

-6275850 − 978406 USD

Exact free cash flow: -7254256 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000879425, 879425, edgar:879425