MRS FIELDS HOLDING CO INC

EDGAR

14 filing records in this dataset, filed from 2000-05-22 to 2003-03-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

40 million USD

2002-09-28 · USD

Exact inputs and evidence

Operating margin

-1.86%

2002-09-28 · %

Exact inputs and evidence
  • Operating Income: -746000 USD Source
  • Revenue: 40042000 USD Source
Cash and cash equivalents
2.31 million USD Source
Exact value

2308000 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: 2003-03-27.

Financial data available through: 2001-12-29.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2001-12-29
  • Operating income: 4 of 11 periods available· newest 2001-12-29
  • Net income: 4 of 11 periods available· newest 2001-12-29
  • Operating cash flow: 3 of 11 periods available· newest 2001-12-29
  • Capital expenditure: 3 of 11 periods available· newest 2001-12-29
  • Total assets: 3 of 11 periods available· newest 2001-12-29
  • Total liabilities: 3 of 11 periods available· newest 2001-12-29
  • Current assets: 3 of 11 periods available· newest 2001-12-29
  • Current liabilities: 3 of 11 periods available· newest 2001-12-29
  • Cash and cash equivalents: 3 of 11 periods available· newest 2001-12-29
  • 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

    +1.6%

    Prior period

    USD 179.78 million

    –

    Current period

    USD 182.61 million

    –

    Exact inputs and evidence

    182605000 − 179776000 = 2829000 USD

    179776000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    182605000 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 5.03 million

    Prior period

    −USD 26.48 million

    –

    Current period

    −USD 21.45 million

    –

    Exact inputs and evidence

    -21450000 − -26478000 = 5028000 USD

    -26478000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    -21450000 USD · 2000-12-30 – 2001-12-29

    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

    +54.6%

    Prior period

    USD 10.73 million

    –

    Current period

    USD 16.59 million

    –

    Exact inputs and evidence

    16589000 − 10733000 = 5856000 USD

    10733000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    16589000 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +120.5%

    Prior period

    USD 9.77 million

    –

    Current period

    USD 21.54 million

    –

    Exact inputs and evidence

    21538000 − 9766000 = 11772000 USD

    9766000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    21538000 USD · 2000-12-30 – 2001-12-29

    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.

2001 2000-12-30 – 2001-12-29

  • Revenue USD 182.61 million 100% of revenue
  • Operating costs Derived USD 187.65 million 103% of revenue
  • Operating income −USD 5.04 million −2.8% of revenue
  • Tax, interest and other Derived USD 16.41 million 9% of revenue
  • Net income −USD 21.45 million −12% of revenue

Cash

  • Operating cash flow USD 16.59 million 9.1% of revenue
  • Capital expenditure USD 21.54 million 12% of revenue
  • Free cash flow Derived −USD 4.95 million −2.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 104% of revenue.
  • 2000 Net loss: net income was −7.8% of revenue.
  • 2000 Net loss: net income was −15% of revenue.
  • 2001 Operating loss: operating costs were 103% 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 160238000 Derived -6002000 15503000 Derived -21505000 Unavailable
Source
2000 1999-01-02 – 2000-01-01182015000 171674000 Derived 10341000 24559000 Derived -14218000 Unavailable
Source
2000 1999-12-31 – 2000-12-30179776000 177818000 Derived 1958000 28436000 Derived -26478000 967000 Derived
Source
2001 2000-12-30 – 2001-12-29182605000 187648000 Derived -5043000 16407000 Derived -21450000 -4949000 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 182.6M 2001
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.197.2M147.9M98.6M49.3M0.01999200020002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue154236000
2000Revenue182015000
2000Revenue179776000
2001Revenue182605000

Revenue growth

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

1.6% 2001
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.19.5%14.0%8.4%2.8%-2.8%1999200020002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year18%
2000Year over year-1.2%
2001Year over year1.6%

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 -2.8% 2001
Net margin -11.7% 2001
Free cash flow margin -2.7% 2001
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.7.3%1.4%-4.5%-10.4%-16.4%1999200020002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-3.9%
2000Operating margin5.7%
2000Operating margin1.1%
2001Operating margin-2.8%
1999Net margin-13.9%
2000Net margin-7.8%
2000Net margin-14.7%
2001Net margin-11.7%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2000Free cash flow margin0.5%
2001Free cash flow margin-2.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16.6M 2001
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.17.9M13.4M9.0M4.5M0.01999200020002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2000Operating cash flow10733000
2001Operating cash flow16589000

Free cash flow

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

USD -4.9M 2001
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.1.4M-275.4K-2.0M-3.7M-5.4M1999200020002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2000Free cash flow967000
2001Free cash flow-4949000

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.

117.3% 2001
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.127%95%63%32%0%1999-01-02200020002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-01-02Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets98.9%
2000Liabilities / assets113%
2001Liabilities / assets117.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.44× 2001
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.0.88×0.66×0.44×0.22×0.00×1999-01-02200020002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-01-02Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.82×
2000Current assets / current liabilities0.69×
2001Current assets / current liabilities0.44×

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
1999 1998-01-03 – 1999-01-02
−USD 21.51 million
Exact value

Exact value: -21505000 USD

1998-01-03 – 1999-01-02: -21505000 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
Unavailable Not reported for this period.
USD 18.5 million
Exact value

Exact value: 18501000 USD

1998-12-31 – 1999-12-30: 18501000 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

1998-12-31 – 1999-12-30: 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 13.34 million
Calculation and evidence

18501000 − 5157000 USD

Exact free cash flow: 13344000 USD

Share or cite

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

2000 1999-01-02 – 2000-01-01
−USD 14.22 million
Exact value

Exact value: -14218000 USD

1999-01-02 – 2000-01-01: -14218000 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 1999-12-31 – 2000-12-30
−USD 26.48 million
Exact value

Exact value: -26478000 USD

1999-12-31 – 2000-12-30: -26478000 USD Inspect Net Income Open source
Share or cite

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

USD 10.73 million
Exact value

Exact value: 10733000 USD

1999-12-31 – 2000-12-30: 10733000 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 9.77 million
Exact value

Exact value: 9766000 USD

1999-12-31 – 2000-12-30: 9766000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 967,000
Calculation and evidence

10733000 − 9766000 USD

Exact free cash flow: 967000 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 21.45 million
Exact value

Exact value: -21450000 USD

2000-12-30 – 2001-12-29: -21450000 USD Inspect Net Income Open source
Share or cite

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

USD 16.59 million
Exact value

Exact value: 16589000 USD

2000-12-30 – 2001-12-29: 16589000 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 21.54 million
Exact value

Exact value: 21538000 USD

2000-12-30 – 2001-12-29: 21538000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.95 million
Calculation and evidence

16589000 − 21538000 USD

Exact free cash flow: -4949000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001071629, 1071629, edgar:1071629