WOODWORKERS WAREHOUSE INC

EDGAR

11 filing records in this dataset, filed from 2002-02-21 to 2003-10-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

23.8 million USD

2003-08-30 · USD

Exact inputs and evidence

Operating margin

-5.82%

2003-08-30 · %

Exact inputs and evidence
  • Operating Income: -1383000 USD Source
  • Revenue: 23774000 USD Source
Cash and cash equivalents
232 thousand USD Source
Exact value

232000 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: 2003-10-14.

Financial data available through: 2003-03-01.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2003-03-01
  • Operating income: 6 of 11 periods available· newest 2003-03-01
  • Net income: 6 of 11 periods available· newest 2003-03-01
  • Operating cash flow: 6 of 11 periods available· newest 2003-03-01
  • Capital expenditure: 6 of 11 periods available· newest 2003-03-01
  • Total assets: 3 of 11 periods available· newest 2003-03-01
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2003-03-01
  • Current liabilities: 3 of 11 periods available· newest 2003-03-01
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-03-01
  • 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

    +153.6%

    Prior period

    USD 44.82 million

    –

    Current period

    USD 113.66 million

    –

    Exact inputs and evidence

    113655000 − 44822000 = 68833000 USD

    44822000 USD · 2001-02-24 – 2002-02-23

    Inspect prior input Prior source

    113655000 USD · 2002-03-02 – 2003-03-01

    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 4.35 million

    Prior period

    −USD 114,000

    –

    Current period

    −USD 4.47 million

    –

    Exact inputs and evidence

    -4467000 − -114000 = -4353000 USD

    -114000 USD · 2001-02-24 – 2002-02-23

    Inspect prior input Prior source

    -4467000 USD · 2002-03-02 – 2003-03-01

    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

    -2.4%

    Prior period

    USD 3.29 million

    –

    Current period

    USD 3.22 million

    –

    Exact inputs and evidence

    3215000 − 3293000 = -78000 USD

    3293000 USD · 2001-02-24 – 2002-02-23

    Inspect prior input Prior source

    3215000 USD · 2002-03-02 – 2003-03-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +46.1%

    Prior period

    USD 167,000

    –

    Current period

    USD 244,000

    –

    Exact inputs and evidence

    244000 − 167000 = 77000 USD

    167000 USD · 2001-02-24 – 2002-02-23

    Inspect prior input Prior source

    244000 USD · 2002-03-02 – 2003-03-01

    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.

2003 2002-03-02 – 2003-03-01

  • Revenue USD 113.66 million 100% of revenue
  • Operating costs Derived USD 116.31 million 102% of revenue
  • Operating income −USD 2.65 million −2.3% of revenue
  • Tax, interest and other Derived USD 1.81 million 1.6% of revenue
  • Net income −USD 4.47 million −3.9% of revenue

Cash

  • Operating cash flow USD 3.22 million 2.8% of revenue
  • Capital expenditure USD 244,000 0.2% of revenue
  • Free cash flow Derived USD 2.97 million 2.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 Net loss: net income was −4.3% of revenue.
  • 2001 Operating loss: operating costs were 111% of revenue.
  • 2001 Operating loss: operating costs were 112% of revenue.
  • 2002 Net loss: net income was −0.3% of revenue.
  • 2003 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-02-25 – 1999-02-24176388000 178193000 Derived -1805000 5606000 Derived -7411000 -18053000 Derived
Source
2000 1999-02-25 – 2000-02-24178183000 173507000 Derived 4676000 12262000 Derived -7586000 -13852000 Derived
Source
2001 2000-02-25 – 2001-02-24154709000 171800000 Derived -17091000 -70182000 Derived 53091000 31715000 Derived
Source
2001 2000-10-28 – 2001-10-2766294000 74109000 Derived -7815000 -36030000 Derived 28215000 6686000 Derived
Source
2002 2001-02-24 – 2002-02-2344822000 44464000 Derived 358000 472000 Derived -114000 3126000 Derived
Source
2003 2002-03-02 – 2003-03-01113655000 116309000 Derived -2654000 1813000 Derived -4467000 2971000 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 113.7M 2003
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.192.4M144.3M96.2M48.1M0.0199920012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue176388000
2000Revenue178183000
2001Revenue154709000
2001Revenue66294000
2002Revenue44822000
2003Revenue113655000

Revenue growth

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

153.6% 2003
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.172%106%41%-24%-89%199920012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year1%
2001Year over year-13.2%
2001Year over yearNo prior comparable period
2002Year over year-71%
2003Year over year153.6%

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 -2.3% 2003
Net margin -3.9% 2003
Free cash flow margin 2.6% 2003
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.47%31%15%-0%-16%199920012003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-1%
2000Operating margin2.6%
2001Operating margin-11%
2001Operating margin-11.8%
2002Operating margin0.8%
2003Operating margin-2.3%
1999Net margin-4.2%
2000Net margin-4.3%
2001Net margin34.3%
2001Net margin42.6%
2002Net margin-0.3%
2003Net margin-3.9%
1999Free cash flow margin-10.2%
2000Free cash flow margin-7.8%
2001Free cash flow margin20.5%
2001Free cash flow margin10.1%
2002Free cash flow margin7%
2003Free cash flow margin2.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.2M 2003
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.36.0M22.4M8.8M-4.7M-18.3M199920012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-14571000
2000Operating cash flow-10082000
2001Operating cash flow32267000
2001Operating cash flow7071000
2002Operating cash flow3293000
2003Operating cash flow3215000

Free cash flow

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

USD 3M 2003
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.35.7M21.3M6.8M-7.6M-22.0M199920012003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-18053000
2000Free cash flow-13852000
2001Free cash flow31715000
2001Free cash flow6686000
2002Free cash flow3126000
2003Free cash flow2971000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-02-24Liabilities / assetsNot reportedNo source recorded
2000-02-24Liabilities / assetsNot reportedNo source recorded
2001-02-24Liabilities / assetsNot reported
2001-10-27Liabilities / assetsNot reportedNo source recorded
2002-02-23Liabilities / assetsNot reported
2003-03-01Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.85× 2003
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.1.00×0.75×0.50×0.25×0.00×1999-02-242001-10-272003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-02-24Current assets / current liabilitiesNot reportedNo source recorded
2000-02-24Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.66×
2001-10-27Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.92×
2003Current assets / current liabilities0.85×

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 1998-02-25 – 1999-02-24
−USD 7.41 million
Exact value

Exact value: -7411000 USD

1998-02-25 – 1999-02-24: -7411000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.57 million
Exact value

Exact value: -14571000 USD

1998-02-25 – 1999-02-24: -14571000 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 3.48 million
Exact value

Exact value: 3482000 USD

1998-02-25 – 1999-02-24: 3482000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.05 million
Calculation and evidence

-14571000 − 3482000 USD

Exact free cash flow: -18053000 USD

Share or cite

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

2000 1999-02-25 – 2000-02-24
−USD 7.59 million
Exact value

Exact value: -7586000 USD

1999-02-25 – 2000-02-24: -7586000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.08 million
Exact value

Exact value: -10082000 USD

1999-02-25 – 2000-02-24: -10082000 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 3.77 million
Exact value

Exact value: 3770000 USD

1999-02-25 – 2000-02-24: 3770000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.85 million
Calculation and evidence

-10082000 − 3770000 USD

Exact free cash flow: -13852000 USD

Share or cite

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

2001 2000-02-25 – 2001-02-24
USD 53.09 million
Exact value

Exact value: 53091000 USD

2000-02-25 – 2001-02-24: 53091000 USD Inspect Net Income Open source
Share or cite

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

USD 32.27 million
Exact value

Exact value: 32267000 USD

2000-02-25 – 2001-02-24: 32267000 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 552,000
Exact value

Exact value: 552000 USD

2000-02-25 – 2001-02-24: 552000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.72 million
Calculation and evidence

32267000 − 552000 USD

Exact free cash flow: 31715000 USD

Share or cite

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

2001 2000-10-28 – 2001-10-27
USD 28.22 million
Exact value

Exact value: 28215000 USD

2000-10-28 – 2001-10-27: 28215000 USD Inspect Net Income Open source
Share or cite

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

USD 7.07 million
Exact value

Exact value: 7071000 USD

2000-10-28 – 2001-10-27: 7071000 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 385,000
Exact value

Exact value: 385000 USD

2000-10-28 – 2001-10-27: 385000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.69 million
Calculation and evidence

7071000 − 385000 USD

Exact free cash flow: 6686000 USD

Share or cite

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

2002 2001-02-24 – 2002-02-23
−USD 114,000
Exact value

Exact value: -114000 USD

2001-02-24 – 2002-02-23: -114000 USD Inspect Net Income Open source
Share or cite

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

USD 3.29 million
Exact value

Exact value: 3293000 USD

2001-02-24 – 2002-02-23: 3293000 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 167,000
Exact value

Exact value: 167000 USD

2001-02-24 – 2002-02-23: 167000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.13 million
Calculation and evidence

3293000 − 167000 USD

Exact free cash flow: 3126000 USD

Share or cite

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

2003 2002-03-02 – 2003-03-01
−USD 4.47 million
Exact value

Exact value: -4467000 USD

2002-03-02 – 2003-03-01: -4467000 USD Inspect Net Income Open source
Share or cite

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

USD 3.22 million
Exact value

Exact value: 3215000 USD

2002-03-02 – 2003-03-01: 3215000 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 244,000
Exact value

Exact value: 244000 USD

2002-03-02 – 2003-03-01: 244000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.97 million
Calculation and evidence

3215000 − 244000 USD

Exact free cash flow: 2971000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001161625, 1161625, edgar:1161625

Also known as WOODWORKER WAREHOUSE INC