CRAFT BREW ALLIANCE, INC.

EDGAR

149 filing records in this dataset, filed from 1996-08-08 to 2020-10-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

49.4 million USD

2020 Q2 · USD

Exact inputs and evidence

Operating margin

1.7%

2020 Q2 · %

Exact inputs and evidence
  • Operating Income: 840000 USD Source
  • Revenue: 49378000 USD Source

Operating cash flow

-744 thousand USD

2020 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7962000 USD Source
  • Operating Cash Flow: -7218000 USD Source

Free cash flow

-6.4 million USD

2020 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7962000 USD Source
  • Operating Cash Flow: -7218000 USD Source
  • Capital Expenditure: 12718000 USD Source
  • Capital Expenditure: 7066000 USD Source
Cash and cash equivalents
138 thousand USD Source
Exact value

138000 USD

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

33352000 USD

Shares outstanding
19.5 million shares Source
Exact value

19545308 shares

Reported share-count change

0.41% · 80.1 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 19465244 shares · 2019-06-30· Source
  • 19545308 shares · 2020-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Capital expenditure

17.7 million USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Capital expenditure: 10478000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 9440000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 14399000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 10478000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 7066000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 12718000 USD · 2020-01-01 – 2020-06-30 Source
  • Capital expenditure: 7066000 USD · 2020-01-01 – 2020-03-31 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: 2020-10-02.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2019-12-31
  • Operating income: 7 of 11 periods available· newest 2019-12-31
  • Net income: 7 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2019-12-31
  • Total assets: 7 of 11 periods available· newest 2019-12-31
  • Total liabilities: 6 of 11 periods available· newest 2019-12-31
  • Current assets: 7 of 11 periods available· newest 2019-12-31
  • Current liabilities: 7 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2019-12-31

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

    -6.4%

    Prior period

    USD 206.19 million

    –

    Current period

    USD 192.97 million

    –

    Exact inputs and evidence

    192971000 − 206186000 = -13215000 USD

    206186000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    192971000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -411.9%

    Prior period

    USD 4.14 million

    –

    Current period

    −USD 12.92 million

    –

    Exact inputs and evidence

    -12919000 − 4142000 = -17061000 USD

    4142000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -12919000 USD · 2019-01-01 – 2019-12-31

    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

    +104%

    Prior period

    USD 13.24 million

    –

    Current period

    USD 27.01 million

    –

    Exact inputs and evidence

    27008000 − 13241000 = 13767000 USD

    13241000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    27008000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +12.8%

    Prior period

    USD 12.77 million

    –

    Current period

    USD 14.4 million

    –

    Exact inputs and evidence

    14399000 − 12769000 = 1630000 USD

    12769000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    14399000 USD · 2019-01-01 – 2019-12-31

    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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 192.97 million 100% of revenue
  • Operating costs Derived USD 211.09 million 109% of revenue
  • Operating income −USD 18.12 million −9.4% of revenue
  • Tax, interest and other Derived −USD 5.2 million −2.7% of revenue
  • Net income −USD 12.92 million −6.7% of revenue

Cash

  • Operating cash flow USD 27.01 million 14% of revenue
  • Capital expenditure USD 14.4 million 7.5% of revenue
  • Free cash flow Derived USD 12.61 million 6.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 98%
  • 2014 97%
  • 2015 98%
  • 2016 Net loss: net income was −0.2% of revenue.
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 97%
  • 2019 Operating loss: operating costs were 109% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-31179180000 175380000 Derived 3800000 1841000 Derived 1959000 Unavailable
Source
2014 2014-01-01 – 2014-12-31200022000 194312000 Derived 5710000 2633000 Derived 3077000 -5872000 Derived
Source
2015 2015-01-01 – 2015-12-31204168000 199904000 Derived 4264000 2046000 Derived 2218000 -4091000 Derived
Source
2016 2016-01-01 – 2016-12-31202507000 202132000 Derived 375000 695000 Derived -320000 -8278000 Derived
Source
2017 2017-01-01 – 2017-12-31207456000 202661000 Derived 4795000 -4728000 Derived 9523000 -1564000 Derived
Source
2018 2018-01-01 – 2018-12-31206186000 200435000 Derived 5751000 1609000 Derived 4142000 472000 Derived
Source
2019 2019-01-01 – 2019-12-31192971000 211089000 Derived -18118000 -5199000 Derived -12919000 12609000 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 193M 2019
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.224.1M168.0M112.0M56.0M0.0201320162019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue179180000
2014Revenue200022000
2015Revenue204168000
2016Revenue202507000
2017Revenue207456000
2018Revenue206186000
2019Revenue192971000

Revenue growth

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

-6.4% 2019
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.13.1%7.8%2.6%-2.6%-7.9%201320162019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year11.6%
2015Year over year2.1%
2016Year over year-0.8%
2017Year over year2.4%
2018Year over year-0.6%
2019Year over year-6.4%

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 -9.4% 2019
Net margin -6.7% 2019
Free cash flow margin 6.5% 2019
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.7.8%3.2%-1.4%-6.0%-10.7%201320162019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin2.1%
2014Operating margin2.9%
2015Operating margin2.1%
2016Operating margin0.2%
2017Operating margin2.3%
2018Operating margin2.8%
2019Operating margin-9.4%
2013Net margin1.1%
2014Net margin1.5%
2015Net margin1.1%
2016Net margin-0.2%
2017Net margin4.6%
2018Net margin2%
2019Net margin-6.7%
2013Free cash flow marginNot reported
2014Free cash flow margin-2.9%
2015Free cash flow margin-2%
2016Free cash flow margin-4.1%
2017Free cash flow margin-0.8%
2018Free cash flow margin0.2%
2019Free cash flow margin6.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 27M 2019
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.29.2M21.9M14.6M7.3M0.0201320162019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow8457000
2014Operating cash flow9911000
2015Operating cash flow11562000
2016Operating cash flow7444000
2017Operating cash flow16778000
2018Operating cash flow13241000
2019Operating cash flow27008000

Free cash flow

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

USD 12.6M 2019
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.14.3M8.2M2.2M-3.9M-9.9M201320162019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailable
2014Free cash flow-5872000
2015Free cash flow-4091000
2016Free cash flow-8278000
2017Free cash flow-1564000
2018Free cash flow472000
2019Free cash flow12609000

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.

49.8% 2019
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.54%40%27%13%0%2013-12-3120162019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets35.4%
2015Liabilities / assets37.6%
2016Liabilities / assets40.3%
2017Liabilities / assets37.6%
2018Liabilities / assets42.2%
2019Liabilities / assets49.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.04× 2019
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.2.38×1.79×1.19×0.60×0.00×2013-12-3120162019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities1.27×
2015Current assets / current liabilities1.34×
2016Current assets / current liabilities1.4×
2017Current assets / current liabilities2.21×
2018Current assets / current liabilities1.36×
2019Current assets / current liabilities1.04×

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
2013 2013-01-01 – 2013-12-31
USD 1.96 million
Exact value

Exact value: 1959000 USD

2013-01-01 – 2013-12-31: 1959000 USD Inspect Net Income Open source
Share or cite

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

USD 8.46 million
Exact value

Exact value: 8457000 USD

2013-01-01 – 2013-12-31: 8457000 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 2014-01-01 – 2014-12-31
USD 3.08 million
Exact value

Exact value: 3077000 USD

2014-01-01 – 2014-12-31: 3077000 USD Inspect Net Income Open source
Share or cite

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

USD 9.91 million
Exact value

Exact value: 9911000 USD

2014-01-01 – 2014-12-31: 9911000 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 15.78 million
Exact value

Exact value: 15783000 USD

2014-01-01 – 2014-12-31: 15783000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.87 million
Calculation and evidence

9911000 − 15783000 USD

Exact free cash flow: -5872000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 2.22 million
Exact value

Exact value: 2218000 USD

2015-01-01 – 2015-12-31: 2218000 USD Inspect Net Income Open source
Share or cite

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

USD 11.56 million
Exact value

Exact value: 11562000 USD

2015-01-01 – 2015-12-31: 11562000 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 15.65 million
Exact value

Exact value: 15653000 USD

2015-01-01 – 2015-12-31: 15653000 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

11562000 − 15653000 USD

Exact free cash flow: -4091000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 320,000
Exact value

Exact value: -320000 USD

2016-01-01 – 2016-12-31: -320000 USD Inspect Net Income Open source
Share or cite

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

USD 7.44 million
Exact value

Exact value: 7444000 USD

2016-01-01 – 2016-12-31: 7444000 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 15.72 million
Exact value

Exact value: 15722000 USD

2016-01-01 – 2016-12-31: 15722000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.28 million
Calculation and evidence

7444000 − 15722000 USD

Exact free cash flow: -8278000 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 9.52 million
Exact value

Exact value: 9523000 USD

2017-01-01 – 2017-12-31: 9523000 USD Inspect Net Income Open source
Share or cite

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

USD 16.78 million
Exact value

Exact value: 16778000 USD

2017-01-01 – 2017-12-31: 16778000 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 18.34 million
Exact value

Exact value: 18342000 USD

2017-01-01 – 2017-12-31: 18342000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.56 million
Calculation and evidence

16778000 − 18342000 USD

Exact free cash flow: -1564000 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 4.14 million
Exact value

Exact value: 4142000 USD

2018-01-01 – 2018-12-31: 4142000 USD Inspect Net Income Open source
Share or cite

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

USD 13.24 million
Exact value

Exact value: 13241000 USD

2018-01-01 – 2018-12-31: 13241000 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 12.77 million
Exact value

Exact value: 12769000 USD

2018-01-01 – 2018-12-31: 12769000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 472,000
Calculation and evidence

13241000 − 12769000 USD

Exact free cash flow: 472000 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 12.92 million
Exact value

Exact value: -12919000 USD

2019-01-01 – 2019-12-31: -12919000 USD Inspect Net Income Open source
Share or cite

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

USD 27.01 million
Exact value

Exact value: 27008000 USD

2019-01-01 – 2019-12-31: 27008000 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 14.4 million
Exact value

Exact value: 14399000 USD

2019-01-01 – 2019-12-31: 14399000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.61 million
Calculation and evidence

27008000 − 14399000 USD

Exact free cash flow: 12609000 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.

149 filings · 4,114 latest values · 4,114 originally reported values

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

Identifiers: 0000892222, 892222, BREW, edgar:892222

Also known as CRAFT BREW ALLIANCE, INC., CRAFT BREW ALLIANCE, INC. , CRAFT BREWERS ALLIANCE, INC., REDHOOK ALE BREWERY INC