MENDOCINO BREWING CO INC

EDGAR

96 filing records in this dataset, filed from 1996-05-13 to 2016-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.75 million USD

2016 Q3 · USD

Exact inputs and evidence

Operating margin

-11.44%

2016 Q3 · %

Exact inputs and evidence
  • Operating Income: -314200 USD Source
  • Revenue: 2746700 USD Source

Operating cash flow

692 thousand USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1020200 USD Source
  • Operating Cash Flow: 328500 USD Source

Free cash flow

584 thousand USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1020200 USD Source
  • Operating Cash Flow: 328500 USD Source
  • Capital Expenditure: 205900 USD Source
  • Capital Expenditure: 97700 USD Source
Cash and cash equivalents
84.7 thousand USD Source
Exact value

84700 USD

Long-term debt including current maturities
686 thousand USD Source
Exact value

686100 USD

Shares outstanding
12.6 million shares Source
Exact value

12611133 shares

Reported share-count change

0.00% · 0 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
  • 12611133 shares · 2015-09-30· Source
  • 12611133 shares · 2016-09-30· Source

Trailing twelve months

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

Net income

-1.73 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Net income: -1148500 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -750100 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: -637100 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -225900 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: -472000 USD · 2016-07-01 – 2016-09-30 Source

Operating cash flow

971 thousand USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: 1105900 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 1155200 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 406100 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 328500 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 406100 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 1020200 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 328500 USD · 2016-01-01 – 2016-06-30 Source

Capital expenditure

445 thousand USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Capital expenditure: 642400 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 403800 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 82200 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 97700 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 82200 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 205900 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 97700 USD · 2016-01-01 – 2016-06-30 Source

Free cash flow

526 thousand USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: 1105900 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 1155200 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 406100 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 328500 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 406100 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 1020200 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 328500 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 642400 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 403800 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 82200 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 97700 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 82200 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 205900 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 97700 USD · 2016-01-01 – 2016-06-30 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: 2016-11-14.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2015-12-31
  • Operating income: 6 of 11 periods available· newest 2015-12-31
  • Net income: 7 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2015-12-31
  • Total assets: 6 of 11 periods available· newest 2015-12-31
  • Total liabilities: 6 of 11 periods available· newest 2015-12-31
  • Current assets: 6 of 11 periods available· newest 2015-12-31
  • Current liabilities: 6 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2015-12-31

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

    -8.6%

    Prior period

    USD 34.65 million

    –

    Current period

    USD 31.69 million

    –

    Exact inputs and evidence

    31691900 − 34654900 = -2963000 USD

    34654900 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    31691900 USD · 2015-01-01 – 2015-12-31

    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 391,000

    Prior period

    −USD 1.54 million

    –

    Current period

    −USD 1.15 million

    –

    Exact inputs and evidence

    -1148500 − -1539500 = 391000 USD

    -1539500 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -1148500 USD · 2015-01-01 – 2015-12-31

    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

    +39.4%

    Prior period

    USD 793,400

    –

    Current period

    USD 1.11 million

    –

    Exact inputs and evidence

    1105900 − 793400 = 312500 USD

    793400 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1105900 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -28.3%

    Prior period

    USD 895,700

    –

    Current period

    USD 642,400

    –

    Exact inputs and evidence

    642400 − 895700 = -253300 USD

    895700 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    642400 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 31.69 million 100% of revenue
  • Cost of revenue USD 21.41 million 68% of revenue
  • Operating expenses USD 10.43 million 33% of revenue
  • Other operating costs Derived USD 508,200 1.6% of revenue
  • Operating income −USD 652,600 −2.1% of revenue
  • Tax, interest and other Derived USD 495,900 1.6% of revenue
  • Net income −USD 1.15 million −3.6% of revenue

Cash

  • Operating cash flow USD 1.11 million 3.5% of revenue
  • Capital expenditure USD 642,400 2% of revenue
  • Free cash flow Derived USD 463,500 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 102% of revenue.
  • 2011 99%
  • 2012 98%
  • 2013 Operating loss: operating costs were 101% of revenue.
  • 2014 Operating loss: operating costs were 103% of revenue.
  • 2015 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-3134976100 35520600 Derived -544500 534000 Derived -1078500 617500 Derived
Source
2011 2011-01-01 – 2011-12-3141211100 40718700 Derived 492400 443000 Derived 49400 386700 Derived
Source
2012 2012-01-01 – 2012-12-3140335900 39400700 Derived 935200 376800 Derived 558400 -1035000 Derived
Source
2013 2013-01-01 – 2013-12-3136418200 36683800 Derived -265600 611300 Derived -876900 -542900 Derived
Source
2014 2014-01-01 – 2014-12-3134654900 35574100 Derived -919200 620300 Derived -1539500 -102300 Derived
Source
2015 2015-01-01 – 2015-12-3131691900 32344500 Derived -652600 495900 Derived -1148500 463500 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 31.7M 2015
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.44.5M33.4M22.3M11.1M0.0201020132015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue34976100
2011Revenue41211100
2012Revenue40335900
2013Revenue36418200
2014Revenue34654900
2015Revenue31691900

Revenue growth

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

-8.6% 2015
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.20.0%12.0%4.1%-3.9%-11.9%201020132015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year17.8%
2012Year over year-2.1%
2013Year over year-9.7%
2014Year over year-4.8%
2015Year over year-8.6%

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 -2.1% 2015
Net margin -3.6% 2015
Free cash flow margin 1.5% 2015
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.2.9%0.9%-1.1%-3.0%-5.0%201020132015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-1.6%
2011Operating margin1.2%
2012Operating margin2.3%
2013Operating margin-0.7%
2014Operating margin-2.7%
2015Operating margin-2.1%
2010Net margin-3.1%
2011Net margin0.1%
2012Net margin1.4%
2013Net margin-2.4%
2014Net margin-4.4%
2015Net margin-3.6%
2010Free cash flow margin1.8%
2011Free cash flow margin0.9%
2012Free cash flow margin-2.6%
2013Free cash flow margin-1.5%
2014Free cash flow margin-0.3%
2015Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.1M 2015
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.1.5M1.1M762.8K381.4K0.0201020132015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow1011700
2011Operating cash flow1412600
2012Operating cash flow468100
2013Operating cash flow276100
2014Operating cash flow793400
2015Operating cash flow1105900

Free cash flow

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

USD 463.5K 2015
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.749.7K270.5K-208.8K-688.0K-1.2M201020132015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow617500
2011Free cash flow386700
2012Free cash flow-1035000
2013Free cash flow-542900
2014Free cash flow-102300
2015Free cash flow463500

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.

109.4% 2015
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.118%89%59%30%0%201020132015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets92.6%
2011Liabilities / assets92.6%
2012Liabilities / assets90.6%
2013Liabilities / assets94.6%
2014Liabilities / assets102.5%
2015Liabilities / assets109.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.35× 2015
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.0.80×0.60×0.40×0.20×0.00×201020132015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.39×
2011Current assets / current liabilities0.74×
2012Current assets / current liabilities0.73×
2013Current assets / current liabilities0.53×
2014Current assets / current liabilities0.51×
2015Current assets / current liabilities0.35×

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
2005 2005-01-01 – 2005-12-31
−USD 1.31 million
Exact value

Exact value: -1314700 USD

2005-01-01 – 2005-12-31: -1314700 USD Inspect Net Income Open source
Share or cite

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

−USD 451,700
Exact value

Exact value: -451700 USD

2005-01-01 – 2005-12-31: -451700 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 600,900
Exact value

Exact value: 600900 USD

2005-01-01 – 2005-12-31: 600900 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.05 million
Calculation and evidence

-451700 − 600900 USD

Exact free cash flow: -1052600 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 1.08 million
Exact value

Exact value: -1078500 USD

2010-01-01 – 2010-12-31: -1078500 USD Inspect Net Income Open source
Share or cite

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

USD 1.01 million
Exact value

Exact value: 1011700 USD

2010-01-01 – 2010-12-31: 1011700 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 394,200
Exact value

Exact value: 394200 USD

2010-01-01 – 2010-12-31: 394200 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 617,500
Calculation and evidence

1011700 − 394200 USD

Exact free cash flow: 617500 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 49,400
Exact value

Exact value: 49400 USD

2011-01-01 – 2011-12-31: 49400 USD Inspect Net Income Open source
Share or cite

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

USD 1.41 million
Exact value

Exact value: 1412600 USD

2011-01-01 – 2011-12-31: 1412600 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: 1025900 USD

2011-01-01 – 2011-12-31: 1025900 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 386,700
Calculation and evidence

1412600 − 1025900 USD

Exact free cash flow: 386700 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 558,400
Exact value

Exact value: 558400 USD

2012-01-01 – 2012-12-31: 558400 USD Inspect Net Income Open source
Share or cite

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

USD 468,100
Exact value

Exact value: 468100 USD

2012-01-01 – 2012-12-31: 468100 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: 1503100 USD

2012-01-01 – 2012-12-31: 1503100 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.04 million
Calculation and evidence

468100 − 1503100 USD

Exact free cash flow: -1035000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 876,900
Exact value

Exact value: -876900 USD

2013-01-01 – 2013-12-31: -876900 USD Inspect Net Income Open source
Share or cite

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

USD 276,100
Exact value

Exact value: 276100 USD

2013-01-01 – 2013-12-31: 276100 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 819,000
Exact value

Exact value: 819000 USD

2013-01-01 – 2013-12-31: 819000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 542,900
Calculation and evidence

276100 − 819000 USD

Exact free cash flow: -542900 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 1.54 million
Exact value

Exact value: -1539500 USD

2014-01-01 – 2014-12-31: -1539500 USD Inspect Net Income Open source
Share or cite

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

USD 793,400
Exact value

Exact value: 793400 USD

2014-01-01 – 2014-12-31: 793400 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 895,700
Exact value

Exact value: 895700 USD

2014-01-01 – 2014-12-31: 895700 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 102,300
Calculation and evidence

793400 − 895700 USD

Exact free cash flow: -102300 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 1.15 million
Exact value

Exact value: -1148500 USD

2015-01-01 – 2015-12-31: -1148500 USD Inspect Net Income Open source
Share or cite

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

USD 1.11 million
Exact value

Exact value: 1105900 USD

2015-01-01 – 2015-12-31: 1105900 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 642,400
Exact value

Exact value: 642400 USD

2015-01-01 – 2015-12-31: 642400 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 463,500
Calculation and evidence

1105900 − 642400 USD

Exact free cash flow: 463500 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.

96 filings · 1,845 latest values · 1,845 originally reported values

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

Identifiers: 0000919134, 919134, MENB, edgar:919134, menb

Also known as MENDOCINO BREWING CO INC