BAYHAWK ALES INC

EDGAR

7 filing records in this dataset, filed from 1996-08-19 to 1997-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

85 thousand USD

1997-09-30 · USD

Exact inputs and evidence

Operating margin

-50.62%

1997-09-30 · %

Exact inputs and evidence
  • Operating Income: -43009 USD Source
  • Revenue: 84968 USD Source

Operating cash flow

-12.1 thousand USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -69136 USD Source
  • Operating Cash Flow: -57076 USD Source

Free cash flow

-12.1 thousand USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -69136 USD Source
  • Operating Cash Flow: -57076 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
16.4 thousand USD Source
Exact value

16427 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.

Operating cash flow

-87.1 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: -219683 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -201769 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -32718 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -57076 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -32718 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -69136 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -57076 USD · 1997-01-01 – 1997-06-30 Source

Capital expenditure

13.1 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Capital expenditure: 25996 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 12847 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-06-30 Source

Free cash flow

-100 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: -219683 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -201769 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -32718 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -57076 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -32718 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -69136 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -57076 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 25996 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 12847 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-06-30 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: 1997-11-13.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1996-12-31
  • Operating income: 2 of 11 periods available· newest 1996-12-31
  • net income: No compatible figures in this window
  • Operating cash flow: 2 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1996-12-31
  • 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

    +157.4%

    Prior period

    USD 163,167

    –

    Current period

    USD 419,938

    –

    Exact inputs and evidence

    419938 − 163167 = 256771 USD

    163167 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    419938 USD · 1996-01-01 – 1996-12-31

    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 340,052

    Prior period

    −USD 559,735

    –

    Current period

    −USD 219,683

    –

    Exact inputs and evidence

    -219683 − -559735 = 340052 USD

    -559735 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -219683 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -61.1%

    Prior period

    USD 66,796

    –

    Current period

    USD 25,996

    –

    Exact inputs and evidence

    25996 − 66796 = -40800 USD

    66796 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    25996 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Net income.

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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 419,938 100% of revenue
  • Operating costs Derived USD 704,216 168% of revenue
  • Operating income −USD 284,278 −68% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 219,683 −52% of revenue
  • Capital expenditure USD 25,996 6.2% of revenue
  • Free cash flow Derived −USD 245,679 −59% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31163167 648517 Derived -485350 UnavailableUnavailable-626531 Derived
Source
1996 1996-01-01 – 1996-12-31419938 704216 Derived -284278 UnavailableUnavailable-245679 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 419.9K 1996
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.453.5K340.1K226.8K113.4K0.019951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue163167
1996Revenue419938

Revenue growth

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

157.4% 1996
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.170%127%85%42%0%19951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year157.4%

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 -67.7% 1996
Free cash flow margin -58.5% 1996
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.31%-81%-192%-303%-415%19951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-297.5%
1996Operating margin-67.7%
1995-12-31Net marginNot reported
1996-12-31Net marginNot reported
1995Free cash flow margin-384%
1996Free cash flow margin-58.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -219.7K 1996
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.44.8K-117.5K-279.9K-442.2K-604.5K19951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-559735
1996Operating cash flow-219683

Free cash flow

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

USD -245.7K 1996
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.50.1K-131.6K-313.3K-495.0K-676.7K19951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-626531
1996Free cash flow-245679

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
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.35× 1996
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.4.77×3.58×2.38×1.19×0.00×19951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities4.41×
1996Current 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
1995 1995-01-01 – 1995-12-31
Unavailable Not reported for this period.
−USD 559,735
Exact value

Exact value: -559735 USD

1995-01-01 – 1995-12-31: -559735 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 66,796
Exact value

Exact value: 66796 USD

1995-01-01 – 1995-12-31: 66796 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 626,531
Calculation and evidence

-559735 − 66796 USD

Exact free cash flow: -626531 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
Unavailable Not reported for this period.
−USD 219,683
Exact value

Exact value: -219683 USD

1996-01-01 – 1996-12-31: -219683 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 25,996
Exact value

Exact value: 25996 USD

1996-01-01 – 1996-12-31: 25996 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 245,679
Calculation and evidence

-219683 − 25996 USD

Exact free cash flow: -245679 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000927913, 927913, edgar:927913