CRUZAN INTERNATIONAL, INC.

EDGAR

44 filing records in this dataset, filed from 1996-05-14 to 2006-02-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

28.4 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating margin

-12.59%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: -3580696 USD Source
  • Revenue: 28446504 USD Source

Operating cash flow

-8.2 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8204868 USD Source

Free cash flow

-8.38 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8204868 USD Source
  • Capital Expenditure: 171542 USD Source
Cash and cash equivalents
4.81 million USD Source
Exact value

4811918 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: 2006-02-13.

Financial data available through: 1997-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-09-30
  • Operating income: 4 of 11 periods available· newest 1997-09-30
  • Net income: 4 of 11 periods available· newest 1997-09-30
  • Operating cash flow: 3 of 11 periods available· newest 1996-09-30
  • Capital expenditure: 3 of 11 periods available· newest 1996-09-30
  • Total assets: 3 of 11 periods available· newest 1997-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-09-30
  • Current liabilities: 3 of 11 periods available· newest 1997-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-09-30
  • 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

    -0.3%

    Prior period

    USD 78.2 million

    –

    Current period

    USD 77.94 million

    –

    Exact inputs and evidence

    77938249 − 78196532 = -258283 USD

    78196532 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    77938249 USD · 1996-10-01 – 1997-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +3.1%

    Prior period

    USD 4.54 million

    –

    Current period

    USD 4.68 million

    –

    Exact inputs and evidence

    4684562 − 4544798 = 139764 USD

    4544798 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    4684562 USD · 1996-10-01 – 1997-09-30

    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: Operating cash flow, Capital expenditure.

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.

1997 1996-10-01 – 1997-09-30

  • Revenue USD 77.94 million 100% of revenue
  • Operating costs Derived USD 69.62 million 89% of revenue
  • Operating income USD 8.32 million 11% of revenue
  • Tax, interest and other Derived USD 3.63 million 4.7% of revenue
  • Net income USD 4.68 million 6% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Net loss: net income was −16% of revenue.
  • 1996 89%
  • 1997 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-3073315808 73305300 Derived 10508 -6614500 Derived 6625008 -5084782 Derived
Source
1995 1994-10-01 – 1995-09-3070191161 66163136 Derived 4028025 15291507 Derived -11263482 -9201652 Derived
Source
1996 1995-10-01 – 1996-09-3078196532 69910081 Derived 8286451 3741653 Derived 4544798 5730823 Derived
Source
1997 1996-10-01 – 1997-09-3077938249 69619483 Derived 8318766 3634204 Derived 4684562 Unavailable
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 77.9M 1997
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.84.5M63.3M42.2M21.1M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue73315808
1995Revenue70191161
1996Revenue78196532
1997Revenue77938249

Revenue growth

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

-0.3% 1997
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.12.7%8.1%3.6%-1.0%-5.5%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-4.3%
1996Year over year11.4%
1997Year over year-0.3%

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 10.7% 1997
Net margin 6% 1997
Free cash flow margin 7.3% 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.12.8%5.1%-2.7%-10.4%-18.2%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin0%
1995Operating margin5.7%
1996Operating margin10.6%
1997Operating margin10.7%
1994Net margin9%
1995Net margin-16%
1996Net margin5.8%
1997Net margin6%
1994Free cash flow margin-6.9%
1995Free cash flow margin-13.1%
1996Free cash flow margin7.3%
1997Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.6M 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.11.6M8.0M4.3M616.5K-3.1M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow2175369
1995Operating cash flow-2046026
1996Operating cash flow10632528
1997Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 5.7M 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.6.9M2.6M-1.7M-6.1M-10.4M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-5084782
1995Free cash flow-9201652
1996Free cash flow5730823
1997Free cash flowUnavailableNo source recorded

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
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.96× 1997
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.4.51×3.38×2.25×1.13×0.00×1994-09-30199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities3.66×
1996Current assets / current liabilities4.17×
1997Current assets / current liabilities3.96×

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
1994 1993-10-01 – 1994-09-30
USD 6.63 million
Exact value

Exact value: 6625008 USD

1993-10-01 – 1994-09-30: 6625008 USD Inspect Net Income Open source
Share or cite

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

USD 2.18 million
Exact value

Exact value: 2175369 USD

1993-10-01 – 1994-09-30: 2175369 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 7.26 million
Exact value

Exact value: 7260151 USD

1993-10-01 – 1994-09-30: 7260151 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.08 million
Calculation and evidence

2175369 − 7260151 USD

Exact free cash flow: -5084782 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
−USD 11.26 million
Exact value

Exact value: -11263482 USD

1994-10-01 – 1995-09-30: -11263482 USD Inspect Net Income Open source
Share or cite

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

−USD 2.05 million
Exact value

Exact value: -2046026 USD

1994-10-01 – 1995-09-30: -2046026 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 7.16 million
Exact value

Exact value: 7155626 USD

1994-10-01 – 1995-09-30: 7155626 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.2 million
Calculation and evidence

-2046026 − 7155626 USD

Exact free cash flow: -9201652 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
USD 4.54 million
Exact value

Exact value: 4544798 USD

1995-10-01 – 1996-09-30: 4544798 USD Inspect Net Income Open source
Share or cite

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

USD 10.63 million
Exact value

Exact value: 10632528 USD

1995-10-01 – 1996-09-30: 10632528 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 4.9 million
Exact value

Exact value: 4901705 USD

1995-10-01 – 1996-09-30: 4901705 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.73 million
Calculation and evidence

10632528 − 4901705 USD

Exact free cash flow: 5730823 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 4.68 million
Exact value

Exact value: 4684562 USD

1996-10-01 – 1997-09-30: 4684562 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

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.

44 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000098544, 98544, edgar:98544

Also known as TODHUNTER INTERNATIONAL INC