SHOE PAVILION INC

EDGAR

47 filing records in this dataset, filed from 1998-05-15 to 2008-05-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

32.5 million USD

2008-03-29 · USD

Exact inputs and evidence

Operating margin

-18.09%

2008-03-29 · %

Exact inputs and evidence
  • Operating Income: -5886000 USD Source
  • Revenue: 32529000 USD Source

Operating cash flow

7.19 million USD

2008-03-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7192000 USD Source

Free cash flow

6.32 million USD

2008-03-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7192000 USD Source
  • Capital Expenditure: 869000 USD Source
Cash and cash equivalents
356 thousand USD Source
Exact value

356000 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: 2008-05-13.

Financial data available through: 2007-12-29.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2007-12-29
  • Operating income: 6 of 11 periods available· newest 2007-12-29
  • Net income: 7 of 11 periods available· newest 2007-12-29
  • Operating cash flow: 4 of 11 periods available· newest 2007-12-29
  • Capital expenditure: 4 of 11 periods available· newest 2007-12-29
  • Total assets: 6 of 11 periods available· newest 2007-12-29
  • Total liabilities: 4 of 11 periods available· newest 2007-12-29
  • Current assets: 6 of 11 periods available· newest 2007-12-29
  • Current liabilities: 6 of 11 periods available· newest 2007-12-29
  • Cash and cash equivalents: 6 of 11 periods available· newest 2007-12-29
  • 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

    +18.2%

    Prior period

    USD 129.06 million

    –

    Current period

    USD 152.57 million

    –

    Exact inputs and evidence

    152571000 − 129057000 = 23514000 USD

    129057000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    152571000 USD · 2006-12-30 – 2007-12-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    -973.7%

    Prior period

    USD 1.87 million

    –

    Current period

    −USD 16.29 million

    –

    Exact inputs and evidence

    -16294000 − 1865000 = -18159000 USD

    1865000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    -16294000 USD · 2006-12-30 – 2007-12-29

    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

    +USD 21.46 million

    Prior period

    −USD 16 million

    –

    Current period

    USD 5.46 million

    –

    Exact inputs and evidence

    5460000 − -16004000 = 21464000 USD

    -16004000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    5460000 USD · 2006-12-30 – 2007-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -30.9%

    Prior period

    USD 9.98 million

    –

    Current period

    USD 6.9 million

    –

    Exact inputs and evidence

    6895000 − 9975000 = -3080000 USD

    9975000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    6895000 USD · 2006-12-30 – 2007-12-29

    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.

2007 2006-12-30 – 2007-12-29

  • Revenue USD 152.57 million 100% of revenue
  • Operating costs Derived USD 166.21 million 109% of revenue
  • Operating income −USD 13.64 million −8.9% of revenue
  • Tax, interest and other Derived USD 2.66 million 1.7% of revenue
  • Net income −USD 16.29 million −11% of revenue

Cash

  • Operating cash flow USD 5.46 million 3.6% of revenue
  • Capital expenditure USD 6.9 million 4.5% of revenue
  • Free cash flow Derived −USD 1.44 million −0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −0% of revenue.
  • 2004 Operating loss: operating costs were 106% of revenue.
  • 2005 96%
  • 2005 95%
  • 2006 97%
  • 2007 Operating loss: operating costs were 109% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-12-29 – 2002-12-2883781694 83733893 Derived 47801 76391 Derived -28590 Unavailable
Source
2004 2003-01-04 – 2004-01-0383565951 88191108 Derived -4625157 -1693558 Derived -2931599 Unavailable
Source
2005 2004-01-02 – 2005-01-0185770000 82026000 Derived 3744000 1682510 Derived 2061490 Unavailable
Source
2005 2005-01-01 – 2005-12-31100254000 95586000 Derived 4668000 2035000 Derived 2633000 Unavailable
Source
2006 2005-12-31 – 2006-12-30129057000 125094000 Derived 3963000 2098000 Derived 1865000 -25979000 Derived
Source
2007 2006-12-30 – 2007-12-29152571000 166208000 Derived -13637000 2657000 Derived -16294000 -1435000 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 152.6M 2007
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.164.8M123.6M82.4M41.2M0.0200220052007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue83781694
2004Revenue83565951
2005Revenue85770000
2005Revenue100254000
2006Revenue129057000
2007Revenue152571000

Revenue growth

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

18.2% 2007
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.31.0%22.6%14.2%5.8%-2.6%200220052007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2004Year over year-0.3%
2005Year over year2.6%
2005Year over year16.9%
2006Year over year28.7%
2007Year over year18.2%

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 -8.9% 2007
Net margin -10.7% 2007
Free cash flow margin -0.9% 2007
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.6.6%-0.5%-7.7%-14.9%-22.1%200220052007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin0.1%
2004Operating margin-5.5%
2005Operating margin4.4%
2005Operating margin4.7%
2006Operating margin3.1%
2007Operating margin-8.9%
2002Net margin-0%
2004Net margin-3.5%
2005Net margin2.4%
2005Net margin2.6%
2006Net margin1.4%
2007Net margin-10.7%
2002Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin-20.1%
2007Free cash flow margin-0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.5M 2007
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.7.2M952.6K-5.3M-11.5M-17.7M200220052007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flow-16004000
2007Operating cash flow5460000

Free cash flow

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

USD -1.4M 2007
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.2.1M-5.5M-13.0M-20.5M-28.1M200220052007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailable
2006Free cash flow-25979000
2007Free cash flow-1435000

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.

68.9% 2007
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.74%56%37%19%0%200220052007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets47.3%
2004-01-03Liabilities / assetsNot reported
2005-01-01Liabilities / assetsNot reported
2005Liabilities / assets49.9%
2006Liabilities / assets52.6%
2007Liabilities / assets68.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.49× 2007
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.4.37×3.28×2.18×1.09×0.00×200220052007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities4.04×
2004Current assets / current liabilities2.1×
2005Current assets / current liabilities1.95×
2005Current assets / current liabilities2.14×
2006Current assets / current liabilities1.95×
2007Current assets / current liabilities1.49×

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
2002 2001-12-29 – 2002-12-28
−USD 28,590
Exact value

Exact value: -28590 USD

2001-12-29 – 2002-12-28: -28590 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.

2004 2003-01-04 – 2004-01-03
−USD 2.93 million
Exact value

Exact value: -2931599 USD

2003-01-04 – 2004-01-03: -2931599 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.

2004 2003-12-31 – 2004-12-30
Unavailable Not reported for this period.
−USD 351,000
Exact value

Exact value: -351000 USD

2003-12-31 – 2004-12-30: -351000 USD Inspect Operating Cash Flow 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

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

2004 2004-01-01 – 2004-12-31
USD 2.06 million
Exact value

Exact value: 2061000 USD

2004-01-01 – 2004-12-31: 2061000 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.
USD 1.01 million
Exact value

Exact value: 1005000 USD

2004-01-01 – 2004-12-31: 1005000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2005 2004-01-02 – 2005-01-01
USD 2.06 million
Exact value

Exact value: 2061490 USD

2004-01-02 – 2005-01-01: 2061490 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.

2005 2004-12-31 – 2005-12-30
Unavailable Not reported for this period.
−USD 78,000
Exact value

Exact value: -78000 USD

2004-12-31 – 2005-12-30: -78000 USD Inspect Operating Cash Flow 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

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

2005 2005-01-01 – 2005-12-31
USD 2.63 million
Exact value

Exact value: 2633000 USD

2005-01-01 – 2005-12-31: 2633000 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.
USD 3.81 million
Exact value

Exact value: 3807000 USD

2005-01-01 – 2005-12-31: 3807000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2006 2005-12-31 – 2006-12-30
USD 1.87 million
Exact value

Exact value: 1865000 USD

2005-12-31 – 2006-12-30: 1865000 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 million
Exact value

Exact value: -16004000 USD

2005-12-31 – 2006-12-30: -16004000 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 9.98 million
Exact value

Exact value: 9975000 USD

2005-12-31 – 2006-12-30: 9975000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.98 million
Calculation and evidence

-16004000 − 9975000 USD

Exact free cash flow: -25979000 USD

Share or cite

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

2007 2006-12-30 – 2007-12-29
−USD 16.29 million
Exact value

Exact value: -16294000 USD

2006-12-30 – 2007-12-29: -16294000 USD Inspect Net Income Open source
Share or cite

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

USD 5.46 million
Exact value

Exact value: 5460000 USD

2006-12-30 – 2007-12-29: 5460000 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 6.9 million
Exact value

Exact value: 6895000 USD

2006-12-30 – 2007-12-29: 6895000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.44 million
Calculation and evidence

5460000 − 6895000 USD

Exact free cash flow: -1435000 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.

47 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001051009, 1051009, edgar:1051009