LUIGINOS INC

EDGAR

19 filing records in this dataset, filed from 1999-08-25 to 2003-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

70.6 million USD

2003-10-05 · USD

Exact inputs and evidence

Operating margin

14.84%

2003-10-05 · %

Exact inputs and evidence
  • Operating Income: 10471000 USD Source
  • Revenue: 70551000 USD Source
Cash and cash equivalents
2.56 million USD Source
Exact value

2556000 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: 2003-11-19.

Financial data available through: 2002-12-29.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-29
  • Operating income: 6 of 11 periods available· newest 2002-12-29
  • Net income: 6 of 11 periods available· newest 2002-12-29
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-29
  • Capital expenditure: 6 of 11 periods available· newest 2002-12-29
  • Total assets: 4 of 11 periods available· newest 2002-12-29
  • Total liabilities: 3 of 11 periods available· newest 2002-12-29
  • Current assets: 3 of 11 periods available· newest 2002-12-29
  • Current liabilities: 3 of 11 periods available· newest 2002-12-29
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-29
  • 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

    0%

    Prior period

    USD 295.58 million

    –

    Current period

    USD 295.62 million

    –

    Exact inputs and evidence

    295615000 − 295578000 = 37000 USD

    295578000 USD · 2000-12-31 – 2001-12-30

    Inspect prior input Prior source

    295615000 USD · 2001-12-30 – 2002-12-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +0.6%

    Prior period

    USD 15.67 million

    –

    Current period

    USD 15.76 million

    –

    Exact inputs and evidence

    15762000 − 15669000 = 93000 USD

    15669000 USD · 2000-12-31 – 2001-12-30

    Inspect prior input Prior source

    15762000 USD · 2001-12-30 – 2002-12-29

    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

    -23.3%

    Prior period

    USD 40.05 million

    –

    Current period

    USD 30.7 million

    –

    Exact inputs and evidence

    30698000 − 40045000 = -9347000 USD

    40045000 USD · 2000-12-31 – 2001-12-30

    Inspect prior input Prior source

    30698000 USD · 2001-12-30 – 2002-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +14.9%

    Prior period

    USD 11.63 million

    –

    Current period

    USD 13.37 million

    –

    Exact inputs and evidence

    13369000 − 11633000 = 1736000 USD

    11633000 USD · 2000-12-31 – 2001-12-30

    Inspect prior input Prior source

    13369000 USD · 2001-12-30 – 2002-12-29

    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.

2002 2001-12-30 – 2002-12-29

  • Revenue USD 295.62 million 100% of revenue
  • Cost of revenue USD 200.62 million 68% of revenue
  • Operating expenses USD 63.16 million 21% of revenue
  • Operating income USD 31.83 million 11% of revenue
  • Tax, interest and other Derived USD 16.07 million 5.4% of revenue
  • Net income USD 15.76 million 5.3% of revenue

Cash

  • Operating cash flow USD 30.7 million 10% of revenue
  • Capital expenditure USD 13.37 million 4.5% of revenue
  • Free cash flow Derived USD 17.33 million 5.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 89%
  • 1999 91%
  • 2000 89%
  • 2000 92%
  • 2001 89%
  • 2002 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-01-03 – 1998-01-02211405000 188892000 Derived 22513000 5510000 Derived 17003000 14739000 Derived
Source
1999 1998-01-03 – 1999-01-02214975000 196302000 Derived 18673000 5838000 Derived 12835000 -8816000 Derived
Source
2000 1999-01-03 – 2000-01-02176433000 157760000 Derived 18673000 5838000 Derived 12835000 -20301000 Derived
Source
2000 2000-01-01 – 2000-12-31225847000 206809000 Derived 19038000 12383000 Derived 6655000 1957000 Derived
Source
2001 2000-12-31 – 2001-12-30295578000 263603000 Derived 31975000 16306000 Derived 15669000 28412000 Derived
Source
2002 2001-12-30 – 2002-12-29295615000 263781000 Derived 31834000 16072000 Derived 15762000 17329000 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 295.6M 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.319.3M239.4M159.6M79.8M0.0199820002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue211405000
1999Revenue214975000
2000Revenue176433000
2000Revenue225847000
2001Revenue295578000
2002Revenue295615000

Revenue growth

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

0% 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.35%21%6%-8%-22%199820002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year1.7%
2000Year over year-17.9%
2000Year over year28%
2001Year over year30.9%
2002Year over year0%

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 10.8% 2002
Net margin 5.3% 2002
Free cash flow margin 5.9% 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.12.6%6.1%-0.3%-6.8%-13.3%199820002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin10.6%
1999Operating margin8.7%
2000Operating margin10.6%
2000Operating margin8.4%
2001Operating margin10.8%
2002Operating margin10.8%
1998Net margin8%
1999Net margin6%
2000Net margin7.3%
2000Net margin2.9%
2001Net margin5.3%
2002Net margin5.3%
1998Free cash flow margin7%
1999Free cash flow margin-4.1%
2000Free cash flow margin-11.5%
2000Free cash flow margin0.9%
2001Free cash flow margin9.6%
2002Free cash flow margin5.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 30.7M 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.43.2M32.4M21.6M10.8M0.0199820002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow24941000
1999Operating cash flow24282000
2000Operating cash flow8658000
2000Operating cash flow8484000
2001Operating cash flow40045000
2002Operating cash flow30698000

Free cash flow

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

USD 17.3M 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.32.3M18.2M4.1M-10.1M-24.2M199820002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow14739000
1999Free cash flow-8816000
2000Free cash flow-20301000
2000Free cash flow1957000
2001Free cash flow28412000
2002Free cash flow17329000

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.

93.3% 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.109%81%54%27%0%1998-01-0220002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-01-02Liabilities / assetsNot reportedNo source recorded
1999-01-02Liabilities / assetsNot reportedNo source recorded
2000-01-02Liabilities / assetsNot reported
2000Liabilities / assets100.5%
2001Liabilities / assets96.9%
2002Liabilities / assets93.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.13× 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.1.58×1.19×0.79×0.40×0.00×1998-01-0220002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-01-02Current assets / current liabilitiesNot reportedNo source recorded
1999-01-02Current assets / current liabilitiesNot reportedNo source recorded
2000-01-02Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.46×
2001Current assets / current liabilities0.99×
2002Current assets / current liabilities1.13×

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 1997-01-03 – 1998-01-02
USD 17 million
Exact value

Exact value: 17003000 USD

1997-01-03 – 1998-01-02: 17003000 USD Inspect Net Income Open source
Share or cite

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

USD 24.94 million
Exact value

Exact value: 24941000 USD

1997-01-03 – 1998-01-02: 24941000 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 10.2 million
Exact value

Exact value: 10202000 USD

1997-01-03 – 1998-01-02: 10202000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.74 million
Calculation and evidence

24941000 − 10202000 USD

Exact free cash flow: 14739000 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 12.84 million
Exact value

Exact value: 12835000 USD

1998-01-03 – 1999-01-02: 12835000 USD Inspect Net Income Open source
Share or cite

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

USD 24.28 million
Exact value

Exact value: 24282000 USD

1998-01-03 – 1999-01-02: 24282000 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 33.1 million
Exact value

Exact value: 33098000 USD

1998-01-03 – 1999-01-02: 33098000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.82 million
Calculation and evidence

24282000 − 33098000 USD

Exact free cash flow: -8816000 USD

Share or cite

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

2000 1999-01-03 – 2000-01-02
USD 12.84 million
Exact value

Exact value: 12835000 USD

1999-01-03 – 2000-01-02: 12835000 USD Inspect Net Income Open source
Share or cite

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

USD 8.66 million
Exact value

Exact value: 8658000 USD

1999-01-03 – 2000-01-02: 8658000 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 28.96 million
Exact value

Exact value: 28959000 USD

1999-01-03 – 2000-01-02: 28959000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.3 million
Calculation and evidence

8658000 − 28959000 USD

Exact free cash flow: -20301000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 6.66 million
Exact value

Exact value: 6655000 USD

2000-01-01 – 2000-12-31: 6655000 USD Inspect Net Income Open source
Share or cite

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

USD 8.48 million
Exact value

Exact value: 8484000 USD

2000-01-01 – 2000-12-31: 8484000 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 6.53 million
Exact value

Exact value: 6527000 USD

2000-01-01 – 2000-12-31: 6527000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.96 million
Calculation and evidence

8484000 − 6527000 USD

Exact free cash flow: 1957000 USD

Share or cite

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

2001 2000-12-31 – 2001-12-30
USD 15.67 million
Exact value

Exact value: 15669000 USD

2000-12-31 – 2001-12-30: 15669000 USD Inspect Net Income Open source
Share or cite

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

USD 40.05 million
Exact value

Exact value: 40045000 USD

2000-12-31 – 2001-12-30: 40045000 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 11.63 million
Exact value

Exact value: 11633000 USD

2000-12-31 – 2001-12-30: 11633000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.41 million
Calculation and evidence

40045000 − 11633000 USD

Exact free cash flow: 28412000 USD

Share or cite

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

2002 2001-12-30 – 2002-12-29
USD 15.76 million
Exact value

Exact value: 15762000 USD

2001-12-30 – 2002-12-29: 15762000 USD Inspect Net Income Open source
Share or cite

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

USD 30.7 million
Exact value

Exact value: 30698000 USD

2001-12-30 – 2002-12-29: 30698000 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 13.37 million
Exact value

Exact value: 13369000 USD

2001-12-30 – 2002-12-29: 13369000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.33 million
Calculation and evidence

30698000 − 13369000 USD

Exact free cash flow: 17329000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001083751, 1083751, edgar:1083751