MRS FIELDS ORIGINAL COOKIES INC

EDGAR

26 filing records in this dataset, filed from 1998-05-20 to 2003-11-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

31.9 million USD

2003-09-27 · USD

Exact inputs and evidence

Operating margin

11.49%

2003-09-27 · %

Exact inputs and evidence
  • Operating Income: 3668000 USD Source
  • Revenue: 31930000 USD Source
Cash and cash equivalents
1.3 million USD Source
Exact value

1300000 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: 2003-11-07.

Financial data available through: 2002-12-28.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-28
  • Operating income: 5 of 11 periods available· newest 2002-12-28
  • Net income: 8 of 11 periods available· newest 2002-12-28
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-28
  • Capital expenditure: 6 of 11 periods available· newest 2002-12-28
  • Total assets: 5 of 11 periods available· newest 2002-12-28
  • Total liabilities: 5 of 11 periods available· newest 2002-12-28
  • Current assets: 5 of 11 periods available· newest 2002-12-28
  • Current liabilities: 5 of 11 periods available· newest 2002-12-28
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-28
  • 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

    -2.3%

    Prior period

    USD 178.01 million

    –

    Current period

    USD 173.86 million

    –

    Exact inputs and evidence

    173855000 − 178013000 = -4158000 USD

    178013000 USD · 2000-12-30 – 2001-12-29

    Inspect prior input Prior source

    173855000 USD · 2001-12-29 – 2002-12-28

    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 30.73 million

    Prior period

    −USD 22.2 million

    –

    Current period

    −USD 52.93 million

    –

    Exact inputs and evidence

    -52934000 − -22201000 = -30733000 USD

    -22201000 USD · 2000-12-30 – 2001-12-29

    Inspect prior input Prior source

    -52934000 USD · 2001-12-29 – 2002-12-28

    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

    -58.8%

    Prior period

    USD 16.47 million

    –

    Current period

    USD 6.79 million

    –

    Exact inputs and evidence

    6794000 − 16473000 = -9679000 USD

    16473000 USD · 2000-12-30 – 2001-12-29

    Inspect prior input Prior source

    6794000 USD · 2001-12-29 – 2002-12-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -72.6%

    Prior period

    USD 21.45 million

    –

    Current period

    USD 5.88 million

    –

    Exact inputs and evidence

    5881000 − 21445000 = -15564000 USD

    21445000 USD · 2000-12-30 – 2001-12-29

    Inspect prior input Prior source

    5881000 USD · 2001-12-29 – 2002-12-28

    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.

2002 2001-12-29 – 2002-12-28

  • Revenue USD 173.86 million 100% of revenue
  • Operating costs Derived USD 170.2 million 98% of revenue
  • Operating income USD 3.65 million 2.1% of revenue
  • Tax, interest and other Derived USD 56.59 million 33% of revenue
  • Net income −USD 52.93 million −30% of revenue

Cash

  • Operating cash flow USD 6.79 million 3.9% of revenue
  • Capital expenditure USD 5.88 million 3.4% of revenue
  • Free cash flow Derived USD 913,000 0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 103% of revenue.
  • 2000 Net loss: net income was −4.5% of revenue.
  • 2000 Net loss: net income was −11% of revenue.
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2002 Net loss: net income was −30% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-01-03 – 1999-01-02154236000 159625000 Derived -5389000 13754000 Derived -19143000 Unavailable
Source
2000 1999-01-02 – 2000-01-01182015000 171634000 Derived 10381000 18602000 Derived -8221000 12746000 Derived
Source
2000 1999-12-31 – 2000-12-30178527000 176315000 Derived 2212000 21606000 Derived -19394000 -404000 Derived
Source
2001 2000-12-30 – 2001-12-29178013000 182844000 Derived -4831000 17370000 Derived -22201000 -4972000 Derived
Source
2002 2001-12-29 – 2002-12-28173855000 170202000 Derived 3653000 56587000 Derived -52934000 913000 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 173.9M 2002
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.196.6M147.4M98.3M49.1M0.019992000200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue154236000
2000Revenue182015000
2000Revenue178527000
2001Revenue178013000
2002Revenue173855000

Revenue growth

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

-2.3% 2002
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.19.6%13.7%7.8%1.9%-4.0%19992000200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year18%
2000Year over year-1.9%
2001Year over year-0.3%
2002Year over year-2.3%

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 2.1% 2002
Net margin -30.4% 2002
Free cash flow margin 0.5% 2002
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.10%-1%-12%-23%-33%19992000200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-3.5%
2000Operating margin5.7%
2000Operating margin1.2%
2001Operating margin-2.7%
2002Operating margin2.1%
1999Net margin-12.4%
2000Net margin-4.5%
2000Net margin-10.9%
2001Net margin-12.5%
2002Net margin-30.4%
1999Free cash flow marginNot reported
2000Free cash flow margin7%
2000Free cash flow margin-0.2%
2001Free cash flow margin-2.8%
2002Free cash flow margin0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.8M 2002
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.19.3M14.5M9.7M4.8M0.019992000200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow17903000
2000Operating cash flow9446000
2001Operating cash flow16473000
2002Operating cash flow6794000

Free cash flow

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

USD 913K 2002
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.14.2M9.0M3.9M-1.3M-6.4M19992000200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailableNo source recorded
2000Free cash flow12746000
2000Free cash flow-404000
2001Free cash flow-4972000
2002Free cash flow913000

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.

159.7% 2002
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.172%129%86%43%0%19992000200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets81.9%
2000Liabilities / assets82.9%
2000Liabilities / assets93.2%
2001Liabilities / assets104.8%
2002Liabilities / assets159.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.4× 2002
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.0.91×0.68×0.46×0.23×0.00×19992000200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.66×
2000Current assets / current liabilities0.84×
2000Current assets / current liabilities0.69×
2001Current assets / current liabilities0.43×
2002Current assets / current liabilities0.4×

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
1998 1997-01-02 – 1998-01-01
−USD 974,000
Exact value

Exact value: -974000 USD

1997-01-02 – 1998-01-01: -974000 USD Inspect Net Income Open source
Share or cite

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

USD 919,000
Exact value

Exact value: 919000 USD

1997-01-02 – 1998-01-01: 919000 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 4.68 million
Exact value

Exact value: 4678000 USD

1997-01-02 – 1998-01-01: 4678000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.76 million
Calculation and evidence

919000 − 4678000 USD

Exact free cash flow: -3759000 USD

Share or cite

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

1999 1998-01-02 – 1999-01-01
−USD 19.14 million
Exact value

Exact value: -19143000 USD

1998-01-02 – 1999-01-01: -19143000 USD Inspect Net Income Open source
Share or cite

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

USD 5.3 million
Exact value

Exact value: 5296000 USD

1998-01-02 – 1999-01-01: 5296000 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 8.24 million
Exact value

Exact value: 8235000 USD

1998-01-02 – 1999-01-01: 8235000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.94 million
Calculation and evidence

5296000 − 8235000 USD

Exact free cash flow: -2939000 USD

Share or cite

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

1999 1998-01-03 – 1999-01-02
−USD 19.14 million
Exact value

Exact value: -19143000 USD

1998-01-03 – 1999-01-02: -19143000 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.

1999 1998-12-31 – 1999-12-30
−USD 19.14 million
Exact value

Exact value: -19143000 USD

1998-12-31 – 1999-12-30: -19143000 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.

2000 1999-01-02 – 2000-01-01
−USD 8.22 million
Exact value

Exact value: -8221000 USD

1999-01-02 – 2000-01-01: -8221000 USD Inspect Net Income Open source
Share or cite

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

USD 17.9 million
Exact value

Exact value: 17903000 USD

1999-01-02 – 2000-01-01: 17903000 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 5.16 million
Exact value

Exact value: 5157000 USD

1999-01-02 – 2000-01-01: 5157000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.75 million
Calculation and evidence

17903000 − 5157000 USD

Exact free cash flow: 12746000 USD

Share or cite

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

2000 1999-12-31 – 2000-12-30
−USD 19.39 million
Exact value

Exact value: -19394000 USD

1999-12-31 – 2000-12-30: -19394000 USD Inspect Net Income Open source
Share or cite

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

USD 9.45 million
Exact value

Exact value: 9446000 USD

1999-12-31 – 2000-12-30: 9446000 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 9.85 million
Exact value

Exact value: 9850000 USD

1999-12-31 – 2000-12-30: 9850000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 404,000
Calculation and evidence

9446000 − 9850000 USD

Exact free cash flow: -404000 USD

Share or cite

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

2001 2000-12-30 – 2001-12-29
−USD 22.2 million
Exact value

Exact value: -22201000 USD

2000-12-30 – 2001-12-29: -22201000 USD Inspect Net Income Open source
Share or cite

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

USD 16.47 million
Exact value

Exact value: 16473000 USD

2000-12-30 – 2001-12-29: 16473000 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 21.45 million
Exact value

Exact value: 21445000 USD

2000-12-30 – 2001-12-29: 21445000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.97 million
Calculation and evidence

16473000 − 21445000 USD

Exact free cash flow: -4972000 USD

Share or cite

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

2002 2001-12-29 – 2002-12-28
−USD 52.93 million
Exact value

Exact value: -52934000 USD

2001-12-29 – 2002-12-28: -52934000 USD Inspect Net Income Open source
Share or cite

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

USD 6.79 million
Exact value

Exact value: 6794000 USD

2001-12-29 – 2002-12-28: 6794000 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 5.88 million
Exact value

Exact value: 5881000 USD

2001-12-29 – 2002-12-28: 5881000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 913,000
Calculation and evidence

6794000 − 5881000 USD

Exact free cash flow: 913000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001043482, 1043482, edgar:1043482

Also known as FIELDS MRS ORIGINAL COOKIES INC