TC Global, Inc.

EDGAR

65 filing records in this dataset, filed from 1999-11-15 to 2012-02-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

9.63 million USD

2012-01-01 · USD

Exact inputs and evidence

Operating margin

-5.97%

2012-01-01 · %

Exact inputs and evidence
  • Operating Income: -575000 USD Source
  • Revenue: 9629000 USD Source

Operating cash flow

-285 thousand USD

2012-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50000 USD Source
  • Operating Cash Flow: 235000 USD Source

Free cash flow

-620 thousand USD

2012-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50000 USD Source
  • Operating Cash Flow: 235000 USD Source
  • Capital Expenditure: 911000 USD Source
  • Capital Expenditure: 576000 USD Source
Cash and cash equivalents
1.79 million USD Source
Exact value

1786000 USD

Long-term debt including current maturities
Not available
Shares outstanding
3.57 million shares Source
Exact value

3565664 shares

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2012-02-15.

Financial data available through: 2011-04-03.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2011-04-03
  • Operating income: 10 of 11 periods available· newest 2011-04-03
  • Net income: 10 of 11 periods available· newest 2011-04-03
  • Operating cash flow: 10 of 11 periods available· newest 2011-04-03
  • Capital expenditure: 10 of 11 periods available· newest 2011-04-03
  • Total assets: 10 of 11 periods available· newest 2011-04-03
  • Total liabilities: 10 of 11 periods available· newest 2011-04-03
  • Current assets: 10 of 11 periods available· newest 2011-04-03
  • Current liabilities: 10 of 11 periods available· newest 2011-04-03
  • Cash and cash equivalents: 10 of 11 periods available· newest 2011-04-03
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2011-04-03

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

    -3.3%

    Prior period

    USD 39.57 million

    –

    Current period

    USD 38.27 million

    –

    Exact inputs and evidence

    38268000 − 39570000 = -1302000 USD

    39570000 USD · 2009-03-29 – 2010-03-28

    Inspect prior input Prior source

    38268000 USD · 2010-04-04 – 2011-04-03

    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 23,000

    Prior period

    −USD 5.19 million

    –

    Current period

    −USD 5.21 million

    –

    Exact inputs and evidence

    -5214000 − -5191000 = -23000 USD

    -5191000 USD · 2009-03-29 – 2010-03-28

    Inspect prior input Prior source

    -5214000 USD · 2010-04-04 – 2011-04-03

    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 820,000

    Prior period

    −USD 1.86 million

    –

    Current period

    −USD 2.68 million

    –

    Exact inputs and evidence

    -2684000 − -1864000 = -820000 USD

    -1864000 USD · 2009-03-29 – 2010-03-28

    Inspect prior input Prior source

    -2684000 USD · 2010-04-04 – 2011-04-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +100.2%

    Prior period

    USD 641,000

    –

    Current period

    USD 1.28 million

    –

    Exact inputs and evidence

    1283000 − 641000 = 642000 USD

    641000 USD · 2009-03-29 – 2010-03-28

    Inspect prior input Prior source

    1283000 USD · 2010-04-04 – 2011-04-03

    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.

2011 2010-04-04 – 2011-04-03

  • Revenue USD 38.27 million 100% of revenue
  • Operating costs Derived USD 43.51 million 114% of revenue
  • Operating income −USD 5.24 million −14% of revenue
  • Tax, interest and other Derived −USD 28,000 −0.1% of revenue
  • Net income −USD 5.21 million −14% of revenue

Cash

  • Operating cash flow −USD 2.68 million −7% of revenue
  • Capital expenditure USD 1.28 million 3.4% of revenue
  • Free cash flow Derived −USD 3.97 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 126% of revenue.
  • 2003 Operating loss: operating costs were 113% of revenue.
  • 2004 Operating loss: operating costs were 104% of revenue.
  • 2005 Operating loss: operating costs were 107% of revenue.
  • 2006 Operating loss: operating costs were 102% of revenue.
  • 2007 Operating loss: operating costs were 125% of revenue.
  • 2008 Operating loss: operating costs were 134% of revenue.
  • 2009 Operating loss: operating costs were 121% of revenue.
  • 2010 Operating loss: operating costs were 115% of revenue.
  • 2011 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-3151458000 64839000 Derived -13381000 -1959000 Derived -11422000 3939000 Derived
Source
2003 2002-03-31 – 2003-03-3050800000 57634000 Derived -6834000 3240000 Derived -10074000 -4473000 Derived
Source
2004 2003-03-29 – 2004-03-2850768000 52614000 Derived -1846000 749000 Derived -2595000 967000 Derived
Source
2005 2004-04-04 – 2005-04-0353980000 57675000 Derived -3695000 930000 Derived -4625000 784000 Derived
Source
2006 2005-04-03 – 2006-04-0258245000 59558000 Derived -1313000 -16736000 Derived 15423000 -9388000 Derived
Source
2007 2006-04-02 – 2007-04-0140981000 51222000 Derived -10241000 -487000 Derived -9754000 -5670000 Derived
Source
2008 2007-03-31 – 2008-03-3040945000 54900000 Derived -13955000 -46000 Derived -13909000 -8814000 Derived
Source
2009 2008-03-30 – 2009-03-2939045000 47151000 Derived -8106000 -30961000 Derived 22855000 -6647000 Derived
Source
2010 2009-03-29 – 2010-03-2839570000 45598000 Derived -6028000 -837000 Derived -5191000 -2505000 Derived
Source
2011 2010-04-04 – 2011-04-0338268000 43510000 Derived -5242000 -28000 Derived -5214000 -3967000 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 38.3M 2011
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.62.9M47.2M31.5M15.7M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue51458000
2003Revenue50800000
2004Revenue50768000
2005Revenue53980000
2006Revenue58245000
2007Revenue40981000
2008Revenue40945000
2009Revenue39045000
2010Revenue39570000
2011Revenue38268000

Revenue growth

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

-3.3% 2011
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%0%-11%-22%-33%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year-1.3%
2004Year over year-0.1%
2005Year over year6.3%
2006Year over year7.9%
2007Year over year-29.6%
2008Year over year-0.1%
2009Year over year-4.6%
2010Year over year1.3%
2011Year over year-3.3%

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 -13.7% 2011
Net margin -13.6% 2011
Free cash flow margin -10.4% 2011
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.66%39%12%-15%-41%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-26%
2003Operating margin-13.5%
2004Operating margin-3.6%
2005Operating margin-6.8%
2006Operating margin-2.3%
2007Operating margin-25%
2008Operating margin-34.1%
2009Operating margin-20.8%
2010Operating margin-15.2%
2011Operating margin-13.7%
2002Net margin-22.2%
2003Net margin-19.8%
2004Net margin-5.1%
2005Net margin-8.6%
2006Net margin26.5%
2007Net margin-23.8%
2008Net margin-34%
2009Net margin58.5%
2010Net margin-13.1%
2011Net margin-13.6%
2002Free cash flow margin7.7%
2003Free cash flow margin-8.8%
2004Free cash flow margin1.9%
2005Free cash flow margin1.5%
2006Free cash flow margin-16.1%
2007Free cash flow margin-13.8%
2008Free cash flow margin-21.5%
2009Free cash flow margin-17%
2010Free cash flow margin-6.3%
2011Free cash flow margin-10.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 2011
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.8.1M4.0M-59.0K-4.1M-8.2M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow6963000
2003Operating cash flow-3287000
2004Operating cash flow1287000
2005Operating cash flow1344000
2006Operating cash flow-7081000
2007Operating cash flow-3907000
2008Operating cash flow-6505000
2009Operating cash flow-5671000
2010Operating cash flow-1864000
2011Operating cash flow-2684000

Free cash flow

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

USD -4M 2011
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.5.0M1.1M-2.7M-6.6M-10.5M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow3939000
2003Free cash flow-4473000
2004Free cash flow967000
2005Free cash flow784000
2006Free cash flow-9388000
2007Free cash flow-5670000
2008Free cash flow-8814000
2009Free cash flow-6647000
2010Free cash flow-2505000
2011Free cash flow-3967000

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.

193.6% 2011
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.209%157%105%52%0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets80.6%
2003Liabilities / assets118.9%
2004Liabilities / assets133.3%
2005Liabilities / assets159.6%
2006Liabilities / assets76.2%
2007Liabilities / assets123.7%
2008Liabilities / assets171%
2009Liabilities / assets70.8%
2010Liabilities / assets118.9%
2011Liabilities / assets193.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 2011
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.1.55×1.16×0.77×0.39×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.97×
2003Current assets / current liabilities0.68×
2004Current assets / current liabilities0.53×
2005Current assets / current liabilities0.46×
2006Current assets / current liabilities1.07×
2007Current assets / current liabilities0.51×
2008Current assets / current liabilities0.48×
2009Current assets / current liabilities1.43×
2010Current assets / current liabilities0.78×
2011Current assets / current liabilities0.37×

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
2002 2001-04-01 – 2002-03-31
−USD 11.42 million
Exact value

Exact value: -11422000 USD

2001-04-01 – 2002-03-31: -11422000 USD Inspect Net Income Open source
Share or cite

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

USD 6.96 million
Exact value

Exact value: 6963000 USD

2001-04-01 – 2002-03-31: 6963000 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 3.02 million
Exact value

Exact value: 3024000 USD

2001-04-01 – 2002-03-31: 3024000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.94 million
Calculation and evidence

6963000 − 3024000 USD

Exact free cash flow: 3939000 USD

Share or cite

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

2003 2002-03-31 – 2003-03-30
−USD 10.07 million
Exact value

Exact value: -10074000 USD

2002-03-31 – 2003-03-30: -10074000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.29 million
Exact value

Exact value: -3287000 USD

2002-03-31 – 2003-03-30: -3287000 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 1.19 million
Exact value

Exact value: 1186000 USD

2002-03-31 – 2003-03-30: 1186000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.47 million
Calculation and evidence

-3287000 − 1186000 USD

Exact free cash flow: -4473000 USD

Share or cite

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

2004 2003-03-29 – 2004-03-28
−USD 2.6 million
Exact value

Exact value: -2595000 USD

2003-03-29 – 2004-03-28: -2595000 USD Inspect Net Income Open source
Share or cite

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

USD 1.29 million
Exact value

Exact value: 1287000 USD

2003-03-29 – 2004-03-28: 1287000 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 320,000
Exact value

Exact value: 320000 USD

2003-03-29 – 2004-03-28: 320000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 967,000
Calculation and evidence

1287000 − 320000 USD

Exact free cash flow: 967000 USD

Share or cite

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

2005 2004-04-04 – 2005-04-03
−USD 4.63 million
Exact value

Exact value: -4625000 USD

2004-04-04 – 2005-04-03: -4625000 USD Inspect Net Income Open source
Share or cite

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

USD 1.34 million
Exact value

Exact value: 1344000 USD

2004-04-04 – 2005-04-03: 1344000 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 560,000
Exact value

Exact value: 560000 USD

2004-04-04 – 2005-04-03: 560000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 784,000
Calculation and evidence

1344000 − 560000 USD

Exact free cash flow: 784000 USD

Share or cite

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

2006 2005-04-03 – 2006-04-02
USD 15.42 million
Exact value

Exact value: 15423000 USD

2005-04-03 – 2006-04-02: 15423000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.08 million
Exact value

Exact value: -7081000 USD

2005-04-03 – 2006-04-02: -7081000 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 2.31 million
Exact value

Exact value: 2307000 USD

2005-04-03 – 2006-04-02: 2307000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.39 million
Calculation and evidence

-7081000 − 2307000 USD

Exact free cash flow: -9388000 USD

Share or cite

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

2007 2006-04-02 – 2007-04-01
−USD 9.75 million
Exact value

Exact value: -9754000 USD

2006-04-02 – 2007-04-01: -9754000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.91 million
Exact value

Exact value: -3907000 USD

2006-04-02 – 2007-04-01: -3907000 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 1.76 million
Exact value

Exact value: 1763000 USD

2006-04-02 – 2007-04-01: 1763000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.67 million
Calculation and evidence

-3907000 − 1763000 USD

Exact free cash flow: -5670000 USD

Share or cite

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

2008 2007-03-31 – 2008-03-30
−USD 13.91 million
Exact value

Exact value: -13909000 USD

2007-03-31 – 2008-03-30: -13909000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.51 million
Exact value

Exact value: -6505000 USD

2007-03-31 – 2008-03-30: -6505000 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 2.31 million
Exact value

Exact value: 2309000 USD

2007-03-31 – 2008-03-30: 2309000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.81 million
Calculation and evidence

-6505000 − 2309000 USD

Exact free cash flow: -8814000 USD

Share or cite

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

2009 2008-03-30 – 2009-03-29
USD 22.86 million
Exact value

Exact value: 22855000 USD

2008-03-30 – 2009-03-29: 22855000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.67 million
Exact value

Exact value: -5671000 USD

2008-03-30 – 2009-03-29: -5671000 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 976,000
Exact value

Exact value: 976000 USD

2008-03-30 – 2009-03-29: 976000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.65 million
Calculation and evidence

-5671000 − 976000 USD

Exact free cash flow: -6647000 USD

Share or cite

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

2010 2009-03-29 – 2010-03-28
−USD 5.19 million
Exact value

Exact value: -5191000 USD

2009-03-29 – 2010-03-28: -5191000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.86 million
Exact value

Exact value: -1864000 USD

2009-03-29 – 2010-03-28: -1864000 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 641,000
Exact value

Exact value: 641000 USD

2009-03-29 – 2010-03-28: 641000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.51 million
Calculation and evidence

-1864000 − 641000 USD

Exact free cash flow: -2505000 USD

Share or cite

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

2011 2010-04-04 – 2011-04-03
−USD 5.21 million
Exact value

Exact value: -5214000 USD

2010-04-04 – 2011-04-03: -5214000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.68 million
Exact value

Exact value: -2684000 USD

2010-04-04 – 2011-04-03: -2684000 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 1.28 million
Exact value

Exact value: 1283000 USD

2010-04-04 – 2011-04-03: 1283000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.97 million
Calculation and evidence

-2684000 − 1283000 USD

Exact free cash flow: -3967000 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.

65 filings · 381 latest values · 381 originally reported values

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

Identifiers: 0000944136, 944136, edgar:944136

Also known as TC GLOBAL, INC., TC Global, Inc., TULLYS COFFEE CORP