EINSTEIN NOAH BAGEL CORP

EDGAR

24 filing records in this dataset, filed from 1996-08-28 to 2001-06-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

87.3 million USD

1998-10-04 · USD

Exact inputs and evidence

Operating margin

-3.02%

1998-10-04 · %

Exact inputs and evidence
  • Operating Income: -2636000 USD Source
  • Revenue: 87325000 USD Source

Operating cash flow

-9.92 million USD

1998-10-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9920000 USD Source

Free cash flow

-24.5 million USD

1998-10-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9920000 USD Source
  • Capital Expenditure: 14545000 USD Source
Cash and cash equivalents
3.72 million USD Source
Exact value

3721000 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: 2001-06-08.

Financial data available through: 1999-12-26.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1999-12-26
  • Operating income: 4 of 11 periods available· newest 1999-12-26
  • Net income: 5 of 11 periods available· newest 1999-12-26
  • Operating cash flow: 5 of 11 periods available· newest 1999-12-26
  • Capital expenditure: 5 of 11 periods available· newest 1999-12-26
  • Total assets: 2 of 11 periods available· newest 1999-12-26
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1999-12-26
  • Current liabilities: 2 of 11 periods available· newest 1999-12-26
  • Cash and cash equivalents: 2 of 11 periods available· newest 1999-12-26
  • 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

    +1%

    Prior period

    USD 371.92 million

    –

    Current period

    USD 375.55 million

    –

    Exact inputs and evidence

    375549000 − 371919000 = 3630000 USD

    371919000 USD · 1997-12-28 – 1998-12-27

    Inspect prior input Prior source

    375549000 USD · 1998-12-27 – 1999-12-26

    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 0

    Prior period

    −USD 14.38 million

    –

    Current period

    −USD 14.38 million

    –

    Exact inputs and evidence

    -14383000 − -14383000 = 0 USD

    -14383000 USD · 1997-12-28 – 1998-12-27

    Inspect prior input Prior source

    -14383000 USD · 1998-12-27 – 1999-12-26

    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

    0%

    Prior period

    USD 6.82 million

    –

    Current period

    USD 6.82 million

    –

    Exact inputs and evidence

    6818000 − 6818000 = 0 USD

    6818000 USD · 1997-12-28 – 1998-12-27

    Inspect prior input Prior source

    6818000 USD · 1998-12-27 – 1999-12-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    0%

    Prior period

    USD 13.52 million

    –

    Current period

    USD 13.52 million

    –

    Exact inputs and evidence

    13515000 − 13515000 = 0 USD

    13515000 USD · 1997-12-28 – 1998-12-27

    Inspect prior input Prior source

    13515000 USD · 1998-12-27 – 1999-12-26

    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.

1999 1998-12-27 – 1999-12-26

  • Revenue USD 375.55 million 100% of revenue
  • Operating costs Derived USD 379.04 million 101% of revenue
  • Operating income −USD 3.49 million −0.9% of revenue
  • Tax, interest and other Derived USD 10.89 million 2.9% of revenue
  • Net income −USD 14.38 million −3.8% of revenue

Cash

  • Operating cash flow USD 6.82 million 1.8% of revenue
  • Capital expenditure USD 13.52 million 3.6% of revenue
  • Free cash flow Derived −USD 6.7 million −1.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 9.2%84%
  • 1997 Operating loss: operating costs were 400% of revenue.
  • 1998 Operating loss: operating costs were 101% of revenue.
  • 1999 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-12-28 – 1996-12-2761707000 51668000 Derived 10039000 4332000 Derived 5707000 -31726000 Derived
Source
1997 1996-12-28 – 1997-12-2778288000 313173000 Derived -234885000 -233483000 Derived -1402000 16472000 Derived
Source
1998 1997-12-28 – 1998-12-27371919000 375409000 Derived -3490000 10893000 Derived -14383000 -6697000 Derived
Source
1999 1998-12-27 – 1999-12-26375549000 379039000 Derived -3490000 10893000 Derived -14383000 -6697000 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 375.5M 1999
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.405.6M304.2M202.8M101.4M0.01996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue61707000
1997Revenue78288000
1998Revenue371919000
1999Revenue375549000

Revenue growth

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

1% 1999
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.405%304%203%101%0%1996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year26.9%
1998Year over year375.1%
1999Year over year1%

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 -0.9% 1999
Net margin -3.8% 1999
Free cash flow margin -1.8% 1999
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.47%-46%-139%-233%-326%1996199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin16.3%
1997Operating margin-300%
1998Operating margin-0.9%
1999Operating margin-0.9%
1996Net margin9.2%
1997Net margin-1.8%
1998Net margin-3.9%
1999Net margin-3.8%
1996Free cash flow margin-51.4%
1997Free cash flow margin21%
1998Free cash flow margin-1.8%
1999Free cash flow margin-1.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.8M 1999
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.29.9M22.4M14.9M7.5M0.01996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow6472000
1997Operating cash flow27661000
1998Operating cash flow6818000
1999Operating cash flow6818000

Free cash flow

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

USD -6.7M 1999
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.20.3M6.4M-7.6M-21.6M-35.6M1996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-31726000
1997Free cash flow16472000
1998Free cash flow-6697000
1999Free cash flow-6697000

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
1996-12-27Liabilities / assetsNot reportedNo source recorded
1997-12-27Liabilities / assetsNot reportedNo source recorded
1998-12-27Liabilities / assetsNot reported
1999-12-26Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 1999
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.0.39×0.29×0.19×0.10×0.00×1996-12-271997-12-2719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-27Current assets / current liabilitiesNot reportedNo source recorded
1997-12-27Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities0.36×
1999Current assets / current liabilities0.07×

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
1996 1995-12-28 – 1996-12-27
USD 5.71 million
Exact value

Exact value: 5707000 USD

1995-12-28 – 1996-12-27: 5707000 USD Inspect Net Income Open source
Share or cite

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

USD 6.47 million
Exact value

Exact value: 6472000 USD

1995-12-28 – 1996-12-27: 6472000 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 38.2 million
Exact value

Exact value: 38198000 USD

1995-12-28 – 1996-12-27: 38198000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.73 million
Calculation and evidence

6472000 − 38198000 USD

Exact free cash flow: -31726000 USD

Share or cite

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

1997 1996-12-28 – 1997-12-27
−USD 1.4 million
Exact value

Exact value: -1402000 USD

1996-12-28 – 1997-12-27: -1402000 USD Inspect Net Income Open source
Share or cite

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

USD 27.66 million
Exact value

Exact value: 27661000 USD

1996-12-28 – 1997-12-27: 27661000 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 11.19 million
Exact value

Exact value: 11189000 USD

1996-12-28 – 1997-12-27: 11189000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.47 million
Calculation and evidence

27661000 − 11189000 USD

Exact free cash flow: 16472000 USD

Share or cite

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

1998 1997-01-03 – 1998-01-02
−USD 203.93 million
Exact value

Exact value: -203927000 USD

1997-01-03 – 1998-01-02: -203927000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.47 million
Exact value

Exact value: -12466000 USD

1997-01-03 – 1998-01-02: -12466000 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 17.43 million
Exact value

Exact value: 17430000 USD

1997-01-03 – 1998-01-02: 17430000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.9 million
Calculation and evidence

-12466000 − 17430000 USD

Exact free cash flow: -29896000 USD

Share or cite

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

1998 1997-12-28 – 1998-12-27
−USD 14.38 million
Exact value

Exact value: -14383000 USD

1997-12-28 – 1998-12-27: -14383000 USD Inspect Net Income Open source
Share or cite

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

USD 6.82 million
Exact value

Exact value: 6818000 USD

1997-12-28 – 1998-12-27: 6818000 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 13.52 million
Exact value

Exact value: 13515000 USD

1997-12-28 – 1998-12-27: 13515000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.7 million
Calculation and evidence

6818000 − 13515000 USD

Exact free cash flow: -6697000 USD

Share or cite

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

1999 1998-12-27 – 1999-12-26
−USD 14.38 million
Exact value

Exact value: -14383000 USD

1998-12-27 – 1999-12-26: -14383000 USD Inspect Net Income Open source
Share or cite

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

USD 6.82 million
Exact value

Exact value: 6818000 USD

1998-12-27 – 1999-12-26: 6818000 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 13.52 million
Exact value

Exact value: 13515000 USD

1998-12-27 – 1999-12-26: 13515000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.7 million
Calculation and evidence

6818000 − 13515000 USD

Exact free cash flow: -6697000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001007184, 1007184, edgar:1007184

Also known as EINSTEIN BROS BAGELS INC