1. United States of America Stocks

  2. •

    Consumer Defensive

  3. •

    Beverages - Non-Alcoholic
DNA Brands, Inc.

DNA Brands, Inc.

DNAX
DNA Brands, Inc.US flagOther OTC
0.00
USD
- -
- -
171,816.00Market Cap

Income Statement (USD)

APIChatGPT
2007 Y
2008 Y
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2015 Y
2016 Y
As of date
10/31/2007
10/31/2008
10/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2015
12/31/2016
Sales/Revenue/Turnover
- -
- -
- -
1
1
- -
- -
- -
- -
+ Sales & Services Revenue
- -
- -
- -
1
1
- -
- -
- -
- -
- Cost of Revenue
- -
- -
- -
1
1
- -
- -
- -
- -
+ Cost of Goods & Services
- -
- -
- -
1
1
- -
- -
- -
- -
Gross Profit
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
- -
- -
- -
8
5
4
2
- -
- -
+ Selling, General & Admin
- -
- -
- -
8
5
4
2
- -
- -
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
Operating Income (Loss)
- -
- -
- -
-7
-4
-4
-2
- -
- -
- Non-Operating (Income) Loss
- -
- -
- -
- -
- -
1
1
- -
- -
+ Interest Expense, Net
- -
- -
- -
- -
- -
1
1
- -
- -
+ Interest Expense
- -
- -
- -
- -
- -
1
1
- -
- -
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
- -
- -
- -
- -
- -
- -
-1
- -
- -
Pretax Income
- -
- -
- -
-7
-4
-4
-3
- -
- -
- Income Tax Expense (Benefit)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
- -
- -
- -
-7
-4
-4
-3
- -
- -
- Net Extraordinary Losses (Gains)
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
- -
- -
- -
-7
-4
-4
-3
- -
- -
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
- -
- -
- -
-7
-4
-4
-3
- -
- -
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
- -
- -
- -
-7
-4
-4
-3
- -
- -
EBIT
- -
- -
- -
-7
-4
-4
-2
- -
- -
EBITDA
- -
- -
- -
-7
-4
-4
-2
- -
- -
EBITDA Margin (%)
- -
-44.29
-416.64
-626.98
-360.43
-1,467.42
-1,565.04
-5,351.94
- -
EBITA
- -
- -
- -
-7
-4
-4
-2
- -
- -
Gross Margin (%)
- -
100
100
25.62
32.86
28.87
-12.48
-989.02
- -
Operating Margin (%)
- -
-47.43
-436.87
-629.23
-361.99
-1,471.95
-1,570.48
-5,351.94
- -
Profit Margin (%)
- -
-51.61
-577.82
-639.17
-375.34
-1,781.9
-1,977.49
-1,942.91
- -
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
Basic Weighted Avg Shares
- -
- -
- -
- -
- -
- -
- -
- -
- -
Basic EPS, GAAP
-1,611.83
-616.27
-1,196.87
-146,439.65
-69,888.25
-47,788.65
-12,255.98
-15.15
-11.32
Basic EPS from Cont Ops
-1,611.83
-616.27
-1,196.87
-146,439.65
-69,888.25
-47,788.65
-12,255.98
-15.15
-11.32
Diluted Weighted Avg Shares
- -
- -
- -
- -
- -
- -
- -
- -
- -
Diluted EPS, GAAP
-1,611.83
-616.27
-1,196.87
-146,439.65
-69,888.25
-47,788.65
-12,255.98
-15.15
-11.32
Diluted EPS from Cont Ops
-1,611.83
-616.27
-1,196.87
-146,439.65
-69,888.25
-47,788.65
-12,255.98
-15.15
-11.32

Balance Sheet (USD)

APIChatGPT
2007 Y
2008 Y
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2015 Y
2016 Y
As of date
10/31/2007
10/31/2008
10/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2015
12/31/2016
Total Current Assets
- -
- -
- -
- -
- -
- -
1
- -
- -
+ Cash, Cash Equivalents & STI
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash & Cash Equivalents
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Property, Plant & Equip, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Property, Plant & Equip
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Accumulated Depreciation
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments & Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Total Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Goodwill
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Assets
- -
- -
- -
- -
- -
- -
1
- -
- -
+ Payables & Accruals
- -
- -
- -
1
3
4
2
- -
- -
+ Accounts Payable
- -
- -
- -
- -
1
1
- -
- -
- -
+ Accrued Taxes
- -
- -
- -
- -
1
1
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
- -
- -
- -
- -
2
3
1
- -
- -
+ ST Debt
- -
- -
- -
1
- -
- -
1
1
- -
+ ST Borrowings
- -
- -
- -
1
- -
- -
1
1
- -
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
- -
- -
- -
1
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
- -
- -
1
- -
- -
- -
- -
- -
Total Current Liabilities
- -
- -
- -
3
3
4
3
2
- -
+ LT Debt
- -
- -
- -
- -
1
1
- -
- -
- -
+ LT Borrowings
- -
- -
- -
- -
1
1
- -
- -
- -
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Liabilities
- -
- -
- -
- -
1
1
- -
- -
- -
Total Liabilities
- -
- -
- -
3
4
5
3
2
- -
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
- -
- -
- -
14
18
21
26
28
- -
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
5
- -
+ Additional Paid in Capital
- -
- -
- -
14
18
21
26
23
- -
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
- -
- -
- -
-17
-21
-26
-29
-30
- -
+ Other Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
Equity Before Minority Interest
- -
- -
- -
-2
-4
-5
-3
-2
- -
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
- -
- -
- -
-2
-4
-5
-3
-2
- -
Total Liabilities & Equity
- -
- -
- -
- -
- -
- -
1
- -
- -
Shares Outstanding
- -
- -
- -
- -
- -
- -
- -
- -
- -
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Debt
- -
- -
- -
1
1
1
1
1
- -
Net Debt to Equity
72.62
-113.57
-66.93
-41.31
-16.45
-19.71
-38.84
-83.39
- -
Tangible Common Equity Ratio
4.29
-117.47
-14,916.25
-499.15
-960.34
-1,493.02
-490.27
-75,186.89
- -
Current Ratio
0.95
0.4
0.01
0.14
0.09
0.06
0.18
- -
- -
Cash Conversion Cycle
- -
- -
- -
-33.5
-148.84
-6,386.2
-46
1,627.82
- -

Cash Flow Statement (USD)

APIChatGPT
2007 Y
2008 Y
2009 Y
2010 Y
2011 Y
2012 Y
2013 Y
2015 Y
2016 Y
As of date
10/31/2007
10/31/2008
10/31/2009
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2015
12/31/2016
+ Net Income
- -
- -
- -
-7
-4
-4
-3
- -
- -
+ Depreciation & Amortization
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Non-Cash Items
- -
- -
- -
3
1
2
1
- -
- -
+ Stock-Based Compensation
- -
- -
- -
1
- -
1
- -
- -
- -
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Cash Adj
- -
- -
- -
2
1
2
1
- -
- -
+ Chg in Non-Cash Work Cap
- -
- -
- -
1
- -
- -
- -
- -
- -
+ (Inc) Dec in Accts Receiv
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Inventories
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
- -
- -
- -
1
- -
- -
- -
- -
- -
+ Inc (Dec) in Other
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
- -
- -
- -
-4
-3
-2
-2
- -
- -
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
- -
- -
2
1
- -
1
- -
- -
+ Increase in Capital Stock
- -
- -
- -
2
1
- -
1
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Change in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
- -
- -
- -
1
1
- -
1
- -
- -
+ Cash From Debt
- -
- -
- -
1
1
- -
1
- -
- -
+ Repayments of Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Financing Activities
- -
- -
- -
1
1
1
1
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
- -
- -
- -
4
3
2
2
- -
- -
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
- -
- -
- -
- -
- -
- -
- -
- -
- -
EBITDA
- -
- -
- -
-7
-4
-4
-2
- -
- -
EBITDA Margin (%)
- -
-44.29
-416.64
-626.98
-360.43
-1,467.42
-1,565.04
-5,351.94
- -
Free Cash Flow
- -
- -
- -
-4
-3
-2
-2
- -
- -
Net Cash Paid for Acquisitions
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Equity
- -
- -
- -
-3
-2
-1
-1
- -
- -
Free Cash Flow per Basic Share
-900
-744.77
-597.23
-70,155.39
-45,387.89
-17,205.77
-7,381.74
0.1
- -
Price/Free Cash Flow
- -
- -
-128,799.03
-1,470.62
-1,542.26
-602.12
-502.59
140,000
- -
Cash Flow to Net Income
0.56
1.18
0.5
0.47
0.65
0.36
0.6
-0.01
- -
Capital Expenditures
- -
- -
- -
- -
- -
- -
- -
- -
- -