ATLANTIC PREMIUM BRANDS LTD

EDGAR

33 filing records in this dataset, filed from 1996-05-16 to 2003-05-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.1 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

2%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: 601000 USD Source
  • Revenue: 30085000 USD Source

Operating cash flow

614 thousand USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 614000 USD Source

Free cash flow

99 thousand USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 614000 USD Source
  • Capital Expenditure: 515000 USD Source
Cash and cash equivalents
1.6 million USD Source
Exact value

1595000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2003-05-13.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 2002-12-31
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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

    -8.7%

    Prior period

    USD 133.97 million

    –

    Current period

    USD 122.31 million

    –

    Exact inputs and evidence

    122311000 − 133965000 = -11654000 USD

    133965000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    122311000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -86.9%

    Prior period

    USD 3.19 million

    –

    Current period

    USD 416,000

    –

    Exact inputs and evidence

    416000 − 3186000 = -2770000 USD

    3186000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    416000 USD · 2002-01-01 – 2002-12-31

    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

    +80.4%

    Prior period

    USD 4.91 million

    –

    Current period

    USD 8.86 million

    –

    Exact inputs and evidence

    8855000 − 4908000 = 3947000 USD

    4908000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    8855000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +60.9%

    Prior period

    USD 1.4 million

    –

    Current period

    USD 2.25 million

    –

    Exact inputs and evidence

    2252000 − 1400000 = 852000 USD

    1400000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    2252000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 122.31 million 100% of revenue
  • Operating costs Derived USD 119.27 million 98% of revenue
  • Operating income USD 3.04 million 2.5% of revenue
  • Tax, interest and other Derived USD 2.63 million 2.1% of revenue
  • Net income USD 416,000 0.3% of revenue

Cash

  • Operating cash flow USD 8.86 million 7.2% of revenue
  • Capital expenditure USD 2.25 million 1.8% of revenue
  • Free cash flow Derived USD 6.6 million 5.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 98%
  • 1999 98%
  • 2000 Net loss: net income was −0.5% of revenue.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31181023000 176663000 Derived 4360000 4036000 Derived 324000 1710000 Derived
Source
1999 1999-01-01 – 1999-12-31196998000 192198000 Derived 4800000 3611000 Derived 1189000 3057000 Derived
Source
2000 2000-01-01 – 2000-12-31177111000 175095000 Derived 2016000 2884000 Derived -868000 -2563000 Derived
Source
2001 2001-01-01 – 2001-12-31133965000 132241000 Derived 1724000 -1462000 Derived 3186000 3508000 Derived
Source
2002 2002-01-01 – 2002-12-31122311000 119269000 Derived 3042000 2626000 Derived 416000 6603000 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 122.3M 2002
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.212.8M159.6M106.4M53.2M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue181023000
1999Revenue196998000
2000Revenue177111000
2001Revenue133965000
2002Revenue122311000

Revenue growth

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

-8.7% 2002
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.11.5%1.9%-7.8%-17.4%-27.0%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year8.8%
2000Year over year-10.1%
2001Year over year-24.4%
2002Year over year-8.7%

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 2.5% 2002
Net margin 0.3% 2002
Free cash flow margin 5.4% 2002
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.5.9%4.0%2.0%-0.0%-2.0%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin2.4%
1999Operating margin2.4%
2000Operating margin1.1%
2001Operating margin1.3%
2002Operating margin2.5%
1998Net margin0.2%
1999Net margin0.6%
2000Net margin-0.5%
2001Net margin2.4%
2002Net margin0.3%
1998Free cash flow margin0.9%
1999Free cash flow margin1.6%
2000Free cash flow margin-1.4%
2001Free cash flow margin2.6%
2002Free cash flow margin5.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.9M 2002
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.9.7M6.7M3.8M825.4K-2.1M19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow2599000
1999Operating cash flow5011000
2000Operating cash flow-1309000
2001Operating cash flow4908000
2002Operating cash flow8855000

Free cash flow

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

USD 6.6M 2002
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.7.3M4.7M2.0M-638.1K-3.3M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow1710000
1999Free cash flow3057000
2000Free cash flow-2563000
2001Free cash flow3508000
2002Free cash flow6603000

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.

67.7% 2002
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.87%65%43%22%0%19981999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets78.5%
1999Liabilities / assets78.4%
2000Liabilities / assets80.1%
2001Liabilities / assets72.5%
2002Liabilities / assets67.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1× 2002
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.1.17×0.87×0.58×0.29×0.00×19981999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities1.08×
1999Current assets / current liabilities1.05×
2000Current assets / current liabilities0.83×
2001Current assets / current liabilities0.95×
2002Current assets / current liabilities1×

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
1998 1998-01-01 – 1998-12-31
USD 324,000
Exact value

Exact value: 324000 USD

1998-01-01 – 1998-12-31: 324000 USD Inspect Net Income Open source
Share or cite

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

USD 2.6 million
Exact value

Exact value: 2599000 USD

1998-01-01 – 1998-12-31: 2599000 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 889,000
Exact value

Exact value: 889000 USD

1998-01-01 – 1998-12-31: 889000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.71 million
Calculation and evidence

2599000 − 889000 USD

Exact free cash flow: 1710000 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 1.19 million
Exact value

Exact value: 1189000 USD

1999-01-01 – 1999-12-31: 1189000 USD Inspect Net Income Open source
Share or cite

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

USD 5.01 million
Exact value

Exact value: 5011000 USD

1999-01-01 – 1999-12-31: 5011000 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 1.95 million
Exact value

Exact value: 1954000 USD

1999-01-01 – 1999-12-31: 1954000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.06 million
Calculation and evidence

5011000 − 1954000 USD

Exact free cash flow: 3057000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 868,000
Exact value

Exact value: -868000 USD

2000-01-01 – 2000-12-31: -868000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1309000 USD

2000-01-01 – 2000-12-31: -1309000 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 1.25 million
Exact value

Exact value: 1254000 USD

2000-01-01 – 2000-12-31: 1254000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.56 million
Calculation and evidence

-1309000 − 1254000 USD

Exact free cash flow: -2563000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 3.19 million
Exact value

Exact value: 3186000 USD

2001-01-01 – 2001-12-31: 3186000 USD Inspect Net Income Open source
Share or cite

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

USD 4.91 million
Exact value

Exact value: 4908000 USD

2001-01-01 – 2001-12-31: 4908000 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 1.4 million
Exact value

Exact value: 1400000 USD

2001-01-01 – 2001-12-31: 1400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.51 million
Calculation and evidence

4908000 − 1400000 USD

Exact free cash flow: 3508000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 416,000
Exact value

Exact value: 416000 USD

2002-01-01 – 2002-12-31: 416000 USD Inspect Net Income Open source
Share or cite

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

USD 8.86 million
Exact value

Exact value: 8855000 USD

2002-01-01 – 2002-12-31: 8855000 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 2.25 million
Exact value

Exact value: 2252000 USD

2002-01-01 – 2002-12-31: 2252000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.6 million
Calculation and evidence

8855000 − 2252000 USD

Exact free cash flow: 6603000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000912609, 912609, edgar:912609

Also known as ATLANTIC BEVERAGE CO INC