ELECTRONICS BOUTIQUE HOLDINGS CORP

EDGAR

39 filing records in this dataset, filed from 1998-09-14 to 2005-09-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

448 million USD

2005-07-30 · USD

Exact inputs and evidence

Operating margin

0.41%

2005-07-30 · %

Exact inputs and evidence
  • Operating Income: 1856000 USD Source
  • Revenue: 448343000 USD Source
Cash and cash equivalents
71.2 million USD Source
Exact value

71169000 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: 2005-09-08.

Financial data available through: 2005-01-29.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2005-01-29
  • Operating income: 9 of 11 periods available· newest 2005-01-29
  • Net income: 9 of 11 periods available· newest 2005-01-29
  • Operating cash flow: 9 of 11 periods available· newest 2005-01-29
  • Capital expenditure: 9 of 11 periods available· newest 2005-01-29
  • Total assets: 7 of 11 periods available· newest 2005-01-29
  • Total liabilities: 7 of 11 periods available· newest 2005-01-29
  • Current assets: 7 of 11 periods available· newest 2005-01-29
  • Current liabilities: 7 of 11 periods available· newest 2005-01-29
  • Cash and cash equivalents: 7 of 11 periods available· newest 2005-01-29
  • 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

    +24.2%

    Prior period

    USD 1.6 billion

    –

    Current period

    USD 1.99 billion

    –

    Exact inputs and evidence

    1989382000 − 1601781000 = 387601000 USD

    1601781000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    1989382000 USD · 2004-01-30 – 2005-01-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.3%

    Prior period

    USD 45.73 million

    –

    Current period

    USD 52.29 million

    –

    Exact inputs and evidence

    52287000 − 45729000 = 6558000 USD

    45729000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    52287000 USD · 2004-01-30 – 2005-01-29

    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

    -1.2%

    Prior period

    USD 103.61 million

    –

    Current period

    USD 102.4 million

    –

    Exact inputs and evidence

    102395000 − 103605000 = -1210000 USD

    103605000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    102395000 USD · 2004-01-30 – 2005-01-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +63.6%

    Prior period

    USD 45.91 million

    –

    Current period

    USD 75.12 million

    –

    Exact inputs and evidence

    75119000 − 45905000 = 29214000 USD

    45905000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    75119000 USD · 2004-01-30 – 2005-01-29

    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.

2005 2004-01-30 – 2005-01-29

  • Revenue USD 1.99 billion 100% of revenue
  • Operating costs Derived USD 1.91 billion 96% of revenue
  • Operating income USD 79.33 million 4% of revenue
  • Tax, interest and other Derived USD 27.04 million 1.4% of revenue
  • Net income USD 52.29 million 2.6% of revenue

Cash

  • Operating cash flow USD 102.4 million 5.1% of revenue
  • Capital expenditure USD 75.12 million 3.8% of revenue
  • Free cash flow Derived USD 27.28 million 1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 97%
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 94%
  • 2000 95%
  • 2001 98%
  • 2002 97%
  • 2003 96%
  • 2004 96%
  • 2005 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-01-31 – 1997-01-30339585053 329255730 Derived 10329323 2421758 Derived 7907565 28447041 Derived
Source
1998 1997-01-31 – 1998-01-30453971156 433496453 Derived 20474703 -1589482 Derived 22064185 13808650 Derived
Source
1999 1998-01-31 – 1999-01-30574447252 542018940 Derived 32428312 12143033 Derived 20285279 11203388 Derived
Source
2000 1999-01-30 – 2000-01-29730394358 693983800 Derived 36410558 13580170 Derived 22830388 5725913 Derived
Source
2001 2000-02-04 – 2001-02-03807276000 787260000 Derived 20016000 5145000 Derived 14871000 -44024000 Derived
Source
2002 2001-02-03 – 2002-02-021065227000 1038451000 Derived 26776000 9064000 Derived 17712000 7698000 Derived
Source
2003 2002-02-02 – 2003-02-011316779000 1258683000 Derived 58096000 25469000 Derived 32627000 -8664000 Derived
Source
2004 2003-02-01 – 2004-01-311601781000 1530900000 Derived 70881000 25152000 Derived 45729000 57700000 Derived
Source
2005 2004-01-30 – 2005-01-291989382000 1910052000 Derived 79330000 27043000 Derived 52287000 27276000 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 2B 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.2.1B1.6B1.1B537.1M0.0199720012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue339585053
1998Revenue453971156
1999Revenue574447252
2000Revenue730394358
2001Revenue807276000
2002Revenue1065227000
2003Revenue1316779000
2004Revenue1601781000
2005Revenue1989382000

Revenue growth

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

24.2% 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.36.4%27.3%18.2%9.1%0.0%199720012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year33.7%
1999Year over year26.5%
2000Year over year27.1%
2001Year over year10.5%
2002Year over year32%
2003Year over year23.6%
2004Year over year21.6%
2005Year over year24.2%

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 4% 2005
Net margin 2.6% 2005
Free cash flow margin 1.4% 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.9.5%5.5%1.5%-2.5%-6.6%199720012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin3%
1998Operating margin4.5%
1999Operating margin5.6%
2000Operating margin5%
2001Operating margin2.5%
2002Operating margin2.5%
2003Operating margin4.4%
2004Operating margin4.4%
2005Operating margin4%
1997Net margin2.3%
1998Net margin4.9%
1999Net margin3.5%
2000Net margin3.1%
2001Net margin1.8%
2002Net margin1.7%
2003Net margin2.5%
2004Net margin2.9%
2005Net margin2.6%
1997Free cash flow margin8.4%
1998Free cash flow margin3%
1999Free cash flow margin2%
2000Free cash flow margin0.8%
2001Free cash flow margin-5.5%
2002Free cash flow margin0.7%
2003Free cash flow margin-0.7%
2004Free cash flow margin3.6%
2005Free cash flow margin1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 102.4M 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.111.9M83.9M55.9M28.0M0.0199720012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow37057306
1998Operating cash flow32279082
1999Operating cash flow30776559
2000Operating cash flow37482716
2001Operating cash flow793000
2002Operating cash flow31423000
2003Operating cash flow29838000
2004Operating cash flow103605000
2005Operating cash flow102395000

Free cash flow

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

USD 27.3M 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.65.8M36.3M6.8M-22.7M-52.2M199720012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow28447041
1998Free cash flow13808650
1999Free cash flow11203388
2000Free cash flow5725913
2001Free cash flow-44024000
2002Free cash flow7698000
2003Free cash flow-8664000
2004Free cash flow57700000
2005Free cash flow27276000

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.

51.5% 2005
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.77%58%39%19%0%1997-01-3020012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-01-30Liabilities / assetsNot reportedNo source recorded
1998-01-30Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets71.6%
2000Liabilities / assets57.7%
2001Liabilities / assets50.9%
2002Liabilities / assets44.3%
2003Liabilities / assets47.4%
2004Liabilities / assets52.8%
2005Liabilities / assets51.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.52× 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.1.79×1.34×0.89×0.45×0.00×1997-01-3020012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-01-30Current assets / current liabilitiesNot reportedNo source recorded
1998-01-30Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities0.97×
2000Current assets / current liabilities1.27×
2001Current assets / current liabilities1.23×
2002Current assets / current liabilities1.66×
2003Current assets / current liabilities1.61×
2004Current assets / current liabilities1.52×
2005Current assets / current liabilities1.52×

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
1997 1996-01-31 – 1997-01-30
USD 7.91 million
Exact value

Exact value: 7907565 USD

1996-01-31 – 1997-01-30: 7907565 USD Inspect Net Income Open source
Share or cite

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

USD 37.06 million
Exact value

Exact value: 37057306 USD

1996-01-31 – 1997-01-30: 37057306 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 8.61 million
Exact value

Exact value: 8610265 USD

1996-01-31 – 1997-01-30: 8610265 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.45 million
Calculation and evidence

37057306 − 8610265 USD

Exact free cash flow: 28447041 USD

Share or cite

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

1998 1997-01-31 – 1998-01-30
USD 22.06 million
Exact value

Exact value: 22064185 USD

1997-01-31 – 1998-01-30: 22064185 USD Inspect Net Income Open source
Share or cite

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

USD 32.28 million
Exact value

Exact value: 32279082 USD

1997-01-31 – 1998-01-30: 32279082 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 18.47 million
Exact value

Exact value: 18470432 USD

1997-01-31 – 1998-01-30: 18470432 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.81 million
Calculation and evidence

32279082 − 18470432 USD

Exact free cash flow: 13808650 USD

Share or cite

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

1999 1998-01-31 – 1999-01-30
USD 20.29 million
Exact value

Exact value: 20285279 USD

1998-01-31 – 1999-01-30: 20285279 USD Inspect Net Income Open source
Share or cite

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

USD 30.78 million
Exact value

Exact value: 30776559 USD

1998-01-31 – 1999-01-30: 30776559 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 19.57 million
Exact value

Exact value: 19573171 USD

1998-01-31 – 1999-01-30: 19573171 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.2 million
Calculation and evidence

30776559 − 19573171 USD

Exact free cash flow: 11203388 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
USD 22.83 million
Exact value

Exact value: 22830388 USD

1999-01-30 – 2000-01-29: 22830388 USD Inspect Net Income Open source
Share or cite

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

USD 37.48 million
Exact value

Exact value: 37482716 USD

1999-01-30 – 2000-01-29: 37482716 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 31.76 million
Exact value

Exact value: 31756803 USD

1999-01-30 – 2000-01-29: 31756803 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.73 million
Calculation and evidence

37482716 − 31756803 USD

Exact free cash flow: 5725913 USD

Share or cite

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

2001 2000-02-04 – 2001-02-03
USD 14.87 million
Exact value

Exact value: 14871000 USD

2000-02-04 – 2001-02-03: 14871000 USD Inspect Net Income Open source
Share or cite

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

USD 793,000
Exact value

Exact value: 793000 USD

2000-02-04 – 2001-02-03: 793000 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 44.82 million
Exact value

Exact value: 44817000 USD

2000-02-04 – 2001-02-03: 44817000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 44.02 million
Calculation and evidence

793000 − 44817000 USD

Exact free cash flow: -44024000 USD

Share or cite

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

2002 2001-02-03 – 2002-02-02
USD 17.71 million
Exact value

Exact value: 17712000 USD

2001-02-03 – 2002-02-02: 17712000 USD Inspect Net Income Open source
Share or cite

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

USD 31.42 million
Exact value

Exact value: 31423000 USD

2001-02-03 – 2002-02-02: 31423000 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 23.73 million
Exact value

Exact value: 23725000 USD

2001-02-03 – 2002-02-02: 23725000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.7 million
Calculation and evidence

31423000 − 23725000 USD

Exact free cash flow: 7698000 USD

Share or cite

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

2003 2002-02-02 – 2003-02-01
USD 32.63 million
Exact value

Exact value: 32627000 USD

2002-02-02 – 2003-02-01: 32627000 USD Inspect Net Income Open source
Share or cite

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

USD 29.84 million
Exact value

Exact value: 29838000 USD

2002-02-02 – 2003-02-01: 29838000 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 38.5 million
Exact value

Exact value: 38502000 USD

2002-02-02 – 2003-02-01: 38502000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.66 million
Calculation and evidence

29838000 − 38502000 USD

Exact free cash flow: -8664000 USD

Share or cite

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

2004 2003-02-01 – 2004-01-31
USD 45.73 million
Exact value

Exact value: 45729000 USD

2003-02-01 – 2004-01-31: 45729000 USD Inspect Net Income Open source
Share or cite

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

USD 103.61 million
Exact value

Exact value: 103605000 USD

2003-02-01 – 2004-01-31: 103605000 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 45.91 million
Exact value

Exact value: 45905000 USD

2003-02-01 – 2004-01-31: 45905000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.7 million
Calculation and evidence

103605000 − 45905000 USD

Exact free cash flow: 57700000 USD

Share or cite

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

2005 2004-01-30 – 2005-01-29
USD 52.29 million
Exact value

Exact value: 52287000 USD

2004-01-30 – 2005-01-29: 52287000 USD Inspect Net Income Open source
Share or cite

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

USD 102.4 million
Exact value

Exact value: 102395000 USD

2004-01-30 – 2005-01-29: 102395000 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 75.12 million
Exact value

Exact value: 75119000 USD

2004-01-30 – 2005-01-29: 75119000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.28 million
Calculation and evidence

102395000 − 75119000 USD

Exact free cash flow: 27276000 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: 0001057746, 1057746, edgar:1057746