GFSI LLC

EDGAR

39 filing records in this dataset, filed from 1997-09-12 to 2010-12-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

50.8 million USD

2005-10-01 · USD

Exact inputs and evidence

Operating margin

12.38%

2005-10-01 · %

Exact inputs and evidence
  • Operating Income: 6288000 USD Source
  • Revenue: 50772000 USD Source

Operating cash flow

1.42 million USD

2005-10-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1415000 USD Source

Free cash flow

672 thousand USD

2005-10-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1415000 USD Source
  • Capital Expenditure: 743000 USD Source
Cash and cash equivalents
1.4 million USD Source
Exact value

1402000 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: 2010-12-10.

Financial data available through: 2005-07-02.

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: 10 of 11 periods available· newest 2005-07-02
  • Operating income: 10 of 11 periods available· newest 2005-07-02
  • Net income: 10 of 11 periods available· newest 2005-07-02
  • Operating cash flow: 10 of 11 periods available· newest 2005-07-02
  • Capital expenditure: 10 of 11 periods available· newest 2005-07-02
  • Total assets: 8 of 11 periods available· newest 2005-07-02
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2005-07-02
  • Current liabilities: 8 of 11 periods available· newest 2005-07-02
  • Cash and cash equivalents: 9 of 11 periods available· newest 2005-07-02
  • 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

    -3.4%

    Prior period

    USD 192.78 million

    –

    Current period

    USD 186.18 million

    –

    Exact inputs and evidence

    186180000 − 192784000 = -6604000 USD

    192784000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    186180000 USD · 2004-07-03 – 2005-07-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    -60%

    Prior period

    USD 6.53 million

    –

    Current period

    USD 2.61 million

    –

    Exact inputs and evidence

    2613000 − 6530000 = -3917000 USD

    6530000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    2613000 USD · 2004-07-03 – 2005-07-02

    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

    -26.3%

    Prior period

    USD 14.87 million

    –

    Current period

    USD 10.96 million

    –

    Exact inputs and evidence

    10959000 − 14869000 = -3910000 USD

    14869000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    10959000 USD · 2004-07-03 – 2005-07-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58.6%

    Prior period

    USD 7.47 million

    –

    Current period

    USD 3.09 million

    –

    Exact inputs and evidence

    3092000 − 7466000 = -4374000 USD

    7466000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    3092000 USD · 2004-07-03 – 2005-07-02

    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.

2005 2004-07-03 – 2005-07-02

  • Revenue USD 186.18 million 100% of revenue
  • Cost of revenue USD 113.41 million 61% of revenue
  • Operating expenses USD 53.49 million 29% of revenue
  • Operating income USD 19.28 million 10% of revenue
  • Tax, interest and other Derived USD 16.67 million 9% of revenue
  • Net income USD 2.61 million 1.4% of revenue

Cash

  • Operating cash flow USD 10.96 million 5.9% of revenue
  • Capital expenditure USD 3.09 million 1.7% of revenue
  • Free cash flow Derived USD 7.87 million 4.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 18%81%
  • 1997 13%80%
  • 1998 13%82%
  • 1999 11%85%
  • 2000 11%85%
  • 2001 9.6%89%
  • 2002 9.7%88%
  • 2003 88%
  • 2004 9.5%87%
  • 2005 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-06-28 – 1996-06-27169320620 136487076 Derived 32833544 2607664 Derived 30225880 31389252 Derived
Source
1997 1996-06-28 – 1997-06-27183297733 147358391 Derived 35939342 11327812 Derived 24611530 23930096 Derived
Source
1998 1997-07-04 – 1998-07-03211164245 173495939 Derived 37668306 26531841 Derived 11136465 731757 Derived
Source
1999 1998-07-03 – 1999-07-02208919043 178077873 Derived 30841170 23028378 Derived 7812792 15931455 Derived
Source
2000 1999-07-01 – 2000-06-30205500222 174267055 Derived 31233167 22627438 Derived 8605729 1556655 Derived
Source
2001 2000-06-30 – 2001-06-29185305000 164577000 Derived 20728000 17877000 Derived 2851000 19759014 Derived
Source
2002 2001-06-30 – 2002-06-29197250000 174556000 Derived 22694000 19050000 Derived 3644000 -7914000 Derived
Source
2003 2002-06-29 – 2003-06-28209273000 185058000 Derived 24215000 18501000 Derived 5714000 8522000 Derived
Source
2004 2003-07-04 – 2004-07-03192784000 167921000 Derived 24863000 18333000 Derived 6530000 7403000 Derived
Source
2005 2004-07-03 – 2005-07-02186180000 166897000 Derived 19283000 16670000 Derived 2613000 7867000 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 186.2M 2005
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.228.1M171.0M114.0M57.0M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue169320620
1997Revenue183297733
1998Revenue211164245
1999Revenue208919043
2000Revenue205500222
2001Revenue185305000
2002Revenue197250000
2003Revenue209273000
2004Revenue192784000
2005Revenue186180000

Revenue growth

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

-3.4% 2005
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.17.2%9.9%2.7%-4.6%-11.8%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year8.3%
1998Year over year15.2%
1999Year over year-1.1%
2000Year over year-1.6%
2001Year over year-9.8%
2002Year over year6.4%
2003Year over year6.1%
2004Year over year-7.9%
2005Year over year-3.4%

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 10.4% 2005
Net margin 1.4% 2005
Free cash flow margin 4.2% 2005
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.21.5%14.6%7.8%0.9%-5.9%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin19.4%
1997Operating margin19.6%
1998Operating margin17.8%
1999Operating margin14.8%
2000Operating margin15.2%
2001Operating margin11.2%
2002Operating margin11.5%
2003Operating margin11.6%
2004Operating margin12.9%
2005Operating margin10.4%
1996Net margin17.9%
1997Net margin13.4%
1998Net margin5.3%
1999Net margin3.7%
2000Net margin4.2%
2001Net margin1.5%
2002Net margin1.8%
2003Net margin2.7%
2004Net margin3.4%
2005Net margin1.4%
1996Free cash flow margin18.5%
1997Free cash flow margin13.1%
1998Free cash flow margin0.3%
1999Free cash flow margin7.6%
2000Free cash flow margin0.8%
2001Free cash flow margin10.7%
2002Free cash flow margin-4%
2003Free cash flow margin4.1%
2004Free cash flow margin3.8%
2005Free cash flow margin4.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 11M 2005
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.37.0M26.1M15.1M4.2M-6.7M199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow34000271
1997Operating cash flow26545324
1998Operating cash flow3703381
1999Operating cash flow18222166
2000Operating cash flow3554895
2001Operating cash flow21546546
2002Operating cash flow-3711000
2003Operating cash flow11891000
2004Operating cash flow14869000
2005Operating cash flow10959000

Free cash flow

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

USD 7.9M 2005
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.34.5M23.1M11.7M339.7K-11.1M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow31389252
1997Free cash flow23930096
1998Free cash flow731757
1999Free cash flow15931455
2000Free cash flow1556655
2001Free cash flow19759014
2002Free cash flow-7914000
2003Free cash flow8522000
2004Free cash flow7403000
2005Free cash flow7867000

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
1996-06-27Liabilities / assetsNot reportedNo source recorded
1997-06-27Liabilities / assetsNot reported
1998-07-03Liabilities / assetsNot reported
1999-07-02Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-29Liabilities / assetsNot reportedNo source recorded
2002-06-29Liabilities / assetsNot reported
2003-06-28Liabilities / assetsNot reported
2004-07-03Liabilities / assetsNot reported
2005-07-02Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.23× 2005
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.3.31×2.48×1.65×0.83×0.00×1996-06-272001-06-292005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-27Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities2.41×
1998Current assets / current liabilities2.76×
1999Current assets / current liabilities2.79×
2000Current assets / current liabilities3.06×
2001-06-29Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities2.92×
2003Current assets / current liabilities2.94×
2004Current assets / current liabilities2.37×
2005Current assets / current liabilities2.23×

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 1995-06-28 – 1996-06-27
USD 30.23 million
Exact value

Exact value: 30225880 USD

1995-06-28 – 1996-06-27: 30225880 USD Inspect Net Income Open source
Share or cite

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

USD 34 million
Exact value

Exact value: 34000271 USD

1995-06-28 – 1996-06-27: 34000271 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 2.61 million
Exact value

Exact value: 2611019 USD

1995-06-28 – 1996-06-27: 2611019 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.39 million
Calculation and evidence

34000271 − 2611019 USD

Exact free cash flow: 31389252 USD

Share or cite

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

1997 1996-06-28 – 1997-06-27
USD 24.61 million
Exact value

Exact value: 24611530 USD

1996-06-28 – 1997-06-27: 24611530 USD Inspect Net Income Open source
Share or cite

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

USD 26.55 million
Exact value

Exact value: 26545324 USD

1996-06-28 – 1997-06-27: 26545324 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 2.62 million
Exact value

Exact value: 2615228 USD

1996-06-28 – 1997-06-27: 2615228 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.93 million
Calculation and evidence

26545324 − 2615228 USD

Exact free cash flow: 23930096 USD

Share or cite

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

1998 1997-07-04 – 1998-07-03
USD 11.14 million
Exact value

Exact value: 11136465 USD

1997-07-04 – 1998-07-03: 11136465 USD Inspect Net Income Open source
Share or cite

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

USD 3.7 million
Exact value

Exact value: 3703381 USD

1997-07-04 – 1998-07-03: 3703381 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 2.97 million
Exact value

Exact value: 2971624 USD

1997-07-04 – 1998-07-03: 2971624 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 731,757
Calculation and evidence

3703381 − 2971624 USD

Exact free cash flow: 731757 USD

Share or cite

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

1999 1998-07-03 – 1999-07-02
USD 7.81 million
Exact value

Exact value: 7812792 USD

1998-07-03 – 1999-07-02: 7812792 USD Inspect Net Income Open source
Share or cite

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

USD 18.22 million
Exact value

Exact value: 18222166 USD

1998-07-03 – 1999-07-02: 18222166 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 2.29 million
Exact value

Exact value: 2290711 USD

1998-07-03 – 1999-07-02: 2290711 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.93 million
Calculation and evidence

18222166 − 2290711 USD

Exact free cash flow: 15931455 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 8.61 million
Exact value

Exact value: 8605729 USD

1999-07-01 – 2000-06-30: 8605729 USD Inspect Net Income Open source
Share or cite

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

USD 3.55 million
Exact value

Exact value: 3554895 USD

1999-07-01 – 2000-06-30: 3554895 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 million
Exact value

Exact value: 1998240 USD

1999-07-01 – 2000-06-30: 1998240 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.56 million
Calculation and evidence

3554895 − 1998240 USD

Exact free cash flow: 1556655 USD

Share or cite

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

2001 2000-06-30 – 2001-06-29
USD 2.85 million
Exact value

Exact value: 2851000 USD

2000-06-30 – 2001-06-29: 2851000 USD Inspect Net Income Open source
Share or cite

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

USD 21.55 million
Exact value

Exact value: 21546546 USD

2000-06-30 – 2001-06-29: 21546546 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 1.79 million
Exact value

Exact value: 1787532 USD

2000-06-30 – 2001-06-29: 1787532 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.76 million
Calculation and evidence

21546546 − 1787532 USD

Exact free cash flow: 19759014 USD

Share or cite

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

2002 2001-06-30 – 2002-06-29
USD 3.64 million
Exact value

Exact value: 3644000 USD

2001-06-30 – 2002-06-29: 3644000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.71 million
Exact value

Exact value: -3711000 USD

2001-06-30 – 2002-06-29: -3711000 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 4.2 million
Exact value

Exact value: 4203000 USD

2001-06-30 – 2002-06-29: 4203000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.91 million
Calculation and evidence

-3711000 − 4203000 USD

Exact free cash flow: -7914000 USD

Share or cite

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

2003 2002-06-29 – 2003-06-28
USD 5.71 million
Exact value

Exact value: 5714000 USD

2002-06-29 – 2003-06-28: 5714000 USD Inspect Net Income Open source
Share or cite

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

USD 11.89 million
Exact value

Exact value: 11891000 USD

2002-06-29 – 2003-06-28: 11891000 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 3.37 million
Exact value

Exact value: 3369000 USD

2002-06-29 – 2003-06-28: 3369000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.52 million
Calculation and evidence

11891000 − 3369000 USD

Exact free cash flow: 8522000 USD

Share or cite

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

2004 2003-07-04 – 2004-07-03
USD 6.53 million
Exact value

Exact value: 6530000 USD

2003-07-04 – 2004-07-03: 6530000 USD Inspect Net Income Open source
Share or cite

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

USD 14.87 million
Exact value

Exact value: 14869000 USD

2003-07-04 – 2004-07-03: 14869000 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 7.47 million
Exact value

Exact value: 7466000 USD

2003-07-04 – 2004-07-03: 7466000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.4 million
Calculation and evidence

14869000 − 7466000 USD

Exact free cash flow: 7403000 USD

Share or cite

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

2005 2004-07-03 – 2005-07-02
USD 2.61 million
Exact value

Exact value: 2613000 USD

2004-07-03 – 2005-07-02: 2613000 USD Inspect Net Income Open source
Share or cite

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

USD 10.96 million
Exact value

Exact value: 10959000 USD

2004-07-03 – 2005-07-02: 10959000 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 3.09 million
Exact value

Exact value: 3092000 USD

2004-07-03 – 2005-07-02: 3092000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.87 million
Calculation and evidence

10959000 − 3092000 USD

Exact free cash flow: 7867000 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001036327, 1036327, edgar:1036327

Also known as GFSI INC