SARATOGA BEVERAGE GROUP INC

EDGAR

19 filing records in this dataset, filed from 1996-08-09 to 2000-05-24. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.9 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

5.35%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: 742124 USD Source
  • Revenue: 13875139 USD Source

Operating cash flow

-1.7 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1699316 USD Source

Free cash flow

-1.99 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1699316 USD Source
  • Capital Expenditure: 292196 USD Source
Cash and cash equivalents
429 thousand USD Source
Exact value

428660 USD

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

1502969 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.

Net income

1.89 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: 862720 USD · 1999-01-01 – 1999-06-30 Source
  • Net income: -13997 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: 1122680 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 862720 USD · 1999-01-01 – 1999-06-30 Source
  • Net income: 1761212 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 1122680 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 116950 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

-3.04 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: -2001165 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -2105499 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -1798163 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -2001165 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -3445257 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -1798163 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -1699316 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

1.55 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 623732 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 250922 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 959391 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 623732 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1503841 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 959391 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 292196 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

-4.58 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: -2001165 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -2105499 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -1798163 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -2001165 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -3445257 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -1798163 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -1699316 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 623732 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 250922 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 959391 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 623732 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1503841 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 959391 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 292196 USD · 2000-01-01 – 2000-03-31 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: 2000-05-24.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1999-12-31
  • Operating income: 5 of 11 periods available· newest 1999-12-31
  • Net income: 5 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • Total liabilities: 5 of 11 periods available· newest 1999-12-31
  • Current assets: 5 of 11 periods available· newest 1999-12-31
  • Current liabilities: 5 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1999-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 1996-12-31
  • 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

    +471.3%

    Prior period

    USD 8.88 million

    –

    Current period

    USD 50.74 million

    –

    Exact inputs and evidence

    50740691 − 8881242 = 41859449 USD

    8881242 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    50740691 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +103.1%

    Prior period

    USD 867,146

    –

    Current period

    USD 1.76 million

    –

    Exact inputs and evidence

    1761212 − 867146 = 894066 USD

    867146 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1761212 USD · 1999-01-01 – 1999-12-31

    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

    -617.7%

    Prior period

    USD 665,464

    –

    Current period

    −USD 3.45 million

    –

    Exact inputs and evidence

    -3445257 − 665464 = -4110721 USD

    665464 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    -3445257 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +358%

    Prior period

    USD 328,350

    –

    Current period

    USD 1.5 million

    –

    Exact inputs and evidence

    1503841 − 328350 = 1175491 USD

    328350 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1503841 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 50.74 million 100% of revenue
  • Cost of revenue USD 39.34 million 78% of revenue
  • Operating expenses USD 7.91 million 16% of revenue
  • Operating income USD 3.49 million 6.9% of revenue
  • Tax, interest and other Derived USD 1.73 million 3.4% of revenue
  • Net income USD 1.76 million 3.5% of revenue

Cash

  • Operating cash flow −USD 3.45 million −6.8% of revenue
  • Capital expenditure USD 1.5 million 3% of revenue
  • Free cash flow Derived −USD 4.95 million −9.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 133% of revenue.
  • 1996 Operating loss: operating costs were 105% of revenue.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 9.8%88%
  • 1999 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-313265314 4328203 Derived -1062889 -139459 Derived -923430 -345646 Derived
Source
1996 1996-01-01 – 1996-12-314374825 4587850 Derived -213025 -65566 Derived -147459 -68589 Derived
Source
1997 1997-01-01 – 1997-12-316270691 5590094 Derived 680597 -124031 Derived 804628 1450564 Derived
Source
1998 1998-01-01 – 1998-12-318881242 7789058 Derived 1092184 225038 Derived 867146 337114 Derived
Source
1999 1999-01-01 – 1999-12-3150740691 47246683 Derived 3494008 1732796 Derived 1761212 -4949098 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 50.7M 1999
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.54.8M41.1M27.4M13.7M0.019951996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue3265314
1996Revenue4374825
1997Revenue6270691
1998Revenue8881242
1999Revenue50740691

Revenue growth

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

471.3% 1999
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.509%382%255%127%0%19951996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year34%
1997Year over year43.3%
1998Year over year41.6%
1999Year over year471.3%

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 6.9% 1999
Net margin 3.5% 1999
Free cash flow margin -9.8% 1999
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.28%11%-5%-21%-37%19951996199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-32.6%
1996Operating margin-4.9%
1997Operating margin10.9%
1998Operating margin12.3%
1999Operating margin6.9%
1995Net margin-28.3%
1996Net margin-3.4%
1997Net margin12.8%
1998Net margin9.8%
1999Net margin3.5%
1995Free cash flow margin-10.6%
1996Free cash flow margin-1.6%
1997Free cash flow margin23.1%
1998Free cash flow margin3.8%
1999Free cash flow margin-9.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.4M 1999
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.2.1M624.2K-869.6K-2.4M-3.9M19951996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-312034
1996Operating cash flow71771
1997Operating cash flow1705983
1998Operating cash flow665464
1999Operating cash flow-3445257

Free cash flow

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

USD -4.9M 1999
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.2.0M106.6K-1.7M-3.6M-5.5M19951996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-345646
1996Free cash flow-68589
1997Free cash flow1450564
1998Free cash flow337114
1999Free cash flow-4949098

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.

71% 1999
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.77%58%38%19%0%19951996199719981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets27.2%
1996Liabilities / assets23.4%
1997Liabilities / assets48.9%
1998Liabilities / assets41.5%
1999Liabilities / assets71%

Current assets to current liabilities

Current assets divided by current liabilities.

2.57× 1999
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.3.18×2.39×1.59×0.80×0.00×19951996199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.31×
1996Current assets / current liabilities1.64×
1997Current assets / current liabilities2.95×
1998Current assets / current liabilities2.55×
1999Current assets / current liabilities2.57×

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
1995 1995-01-01 – 1995-12-31
−USD 923,430
Exact value

Exact value: -923430 USD

1995-01-01 – 1995-12-31: -923430 USD Inspect Net Income Open source
Share or cite

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

−USD 312,034
Exact value

Exact value: -312034 USD

1995-01-01 – 1995-12-31: -312034 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 33,612
Exact value

Exact value: 33612 USD

1995-01-01 – 1995-12-31: 33612 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 345,646
Calculation and evidence

-312034 − 33612 USD

Exact free cash flow: -345646 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 147,459
Exact value

Exact value: -147459 USD

1996-01-01 – 1996-12-31: -147459 USD Inspect Net Income Open source
Share or cite

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

USD 71,771
Exact value

Exact value: 71771 USD

1996-01-01 – 1996-12-31: 71771 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 140,360
Exact value

Exact value: 140360 USD

1996-01-01 – 1996-12-31: 140360 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 68,589
Calculation and evidence

71771 − 140360 USD

Exact free cash flow: -68589 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 804,628
Exact value

Exact value: 804628 USD

1997-01-01 – 1997-12-31: 804628 USD Inspect Net Income Open source
Share or cite

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

USD 1.71 million
Exact value

Exact value: 1705983 USD

1997-01-01 – 1997-12-31: 1705983 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 255,419
Exact value

Exact value: 255419 USD

1997-01-01 – 1997-12-31: 255419 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.45 million
Calculation and evidence

1705983 − 255419 USD

Exact free cash flow: 1450564 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 867,146
Exact value

Exact value: 867146 USD

1998-01-01 – 1998-12-31: 867146 USD Inspect Net Income Open source
Share or cite

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

USD 665,464
Exact value

Exact value: 665464 USD

1998-01-01 – 1998-12-31: 665464 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 328,350
Exact value

Exact value: 328350 USD

1998-01-01 – 1998-12-31: 328350 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 337,114
Calculation and evidence

665464 − 328350 USD

Exact free cash flow: 337114 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 1.76 million
Exact value

Exact value: 1761212 USD

1999-01-01 – 1999-12-31: 1761212 USD Inspect Net Income Open source
Share or cite

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

−USD 3.45 million
Exact value

Exact value: -3445257 USD

1999-01-01 – 1999-12-31: -3445257 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 1.5 million
Exact value

Exact value: 1503841 USD

1999-01-01 – 1999-12-31: 1503841 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.95 million
Calculation and evidence

-3445257 − 1503841 USD

Exact free cash flow: -4949098 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000904362, 904362, edgar:904362