MRS FIELDS FAMOUS BRANDS LLC

EDGAR

18 filing records in this dataset, filed from 2004-08-17 to 2008-08-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.4 million USD

2008-06-28 · USD

Exact inputs and evidence
Cash and cash equivalents
2.85 million USD Source
Exact value

2847000 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: 2008-08-18.

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: 6 of 11 periods available· newest 2007-12-29
  • Operating cash flow: 6 of 11 periods available· newest 2007-12-29
  • Capital expenditure: 6 of 11 periods available· newest 2007-12-29
  • Total assets: 5 of 11 periods available· newest 2007-12-29
  • Total liabilities: 5 of 11 periods available· newest 2007-12-29
  • Current assets: 5 of 11 periods available· newest 2007-12-29
  • Current liabilities: 5 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

    +1.5%

    Prior period

    USD 96.59 million

    –

    Current period

    USD 98.07 million

    –

    Exact inputs and evidence

    98068000 − 96588000 = 1480000 USD

    96588000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    98068000 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

    +USD 20.22 million

    Prior period

    −USD 21.93 million

    –

    Current period

    −USD 1.71 million

    –

    Exact inputs and evidence

    -1706000 − -21928000 = 20222000 USD

    -21928000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    -1706000 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 2.74 million

    Prior period

    −USD 2.24 million

    –

    Current period

    −USD 4.97 million

    –

    Exact inputs and evidence

    -4974000 − -2236000 = -2738000 USD

    -2236000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    -4974000 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

    -93.8%

    Prior period

    USD 4.98 million

    –

    Current period

    USD 307,000

    –

    Exact inputs and evidence

    307000 − 4981000 = -4674000 USD

    4981000 USD · 2005-12-31 – 2006-12-30

    Inspect prior input Prior source

    307000 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 98.07 million 100% of revenue
  • Operating costs Derived USD 72.33 million 74% of revenue
  • Operating income USD 25.73 million 26% of revenue
  • Tax, interest and other Derived USD 27.44 million 28% of revenue
  • Net income −USD 1.71 million −1.7% of revenue

Cash

  • Operating cash flow −USD 4.97 million −5.1% of revenue
  • Capital expenditure USD 307,000 0.3% of revenue
  • Free cash flow Derived −USD 5.28 million −5.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −30% of revenue.
  • 2004 33%61%
  • 2005 33%61%
  • 2005 Operating loss: operating costs were 122% of revenue.
  • 2006 Operating loss: operating costs were 104% of revenue.
  • 2007 Net loss: net income was −1.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-12-29 – 2002-12-2895392000 59184000 Derived 36208000 65155000 Derived -28947000 22954000 Derived
Source
2004 2003-01-04 – 2004-01-0381988000 50031000 Derived 31957000 27189000 Derived 4768000 14935000 Derived
Source
2005 2004-01-02 – 2005-01-0181988000 50031000 Derived 31957000 27189000 Derived 4768000 14935000 Derived
Source
2005 2005-01-01 – 2005-12-3187952000 107725000 Derived -19773000 18135000 Derived -37908000 4390000 Derived
Source
2006 2005-12-31 – 2006-12-3096588000 100009000 Derived -3421000 18507000 Derived -21928000 -7217000 Derived
Source
2007 2006-12-30 – 2007-12-2998068000 72334000 Derived 25734000 27440000 Derived -1706000 -5281000 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 98.1M 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.105.9M79.4M53.0M26.5M0.0200220052007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue95392000
2004Revenue81988000
2005Revenue81988000
2005Revenue87952000
2006Revenue96588000
2007Revenue98068000

Revenue growth

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

1.5% 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.11.7%4.8%-2.1%-9.0%-16.0%200220052007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2004Year over year-14.1%
2005Year over year0%
2005Year over year7.3%
2006Year over year9.8%
2007Year over year1.5%

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 26.2% 2007
Net margin -1.7% 2007
Free cash flow margin -5.4% 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.46%22%-2%-26%-50%200220052007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin38%
2004Operating margin39%
2005Operating margin39%
2005Operating margin-22.5%
2006Operating margin-3.5%
2007Operating margin26.2%
2002Net margin-30.3%
2004Net margin5.8%
2005Net margin5.8%
2005Net margin-43.1%
2006Net margin-22.7%
2007Net margin-1.7%
2002Free cash flow margin24.1%
2004Free cash flow margin18.2%
2005Free cash flow margin18.2%
2005Free cash flow margin5%
2006Free cash flow margin-7.5%
2007Free cash flow margin-5.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -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.26.6M18.1M9.7M1.2M-7.3M200220052007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow24296000
2004Operating cash flow15155000
2005Operating cash flow15155000
2005Operating cash flow6564000
2006Operating cash flow-2236000
2007Operating cash flow-4974000

Free cash flow

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

USD -5.3M 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.25.4M16.6M7.9M-881.1K-9.6M200220052007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow22954000
2004Free cash flow14935000
2005Free cash flow14935000
2005Free cash flow4390000
2006Free cash flow-7217000
2007Free cash flow-5281000

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.

187.1% 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.202%152%101%51%0%2002-12-2820052007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-28Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets134.3%
2005Liabilities / assets123.9%
2005Liabilities / assets158.2%
2006Liabilities / assets186.9%
2007Liabilities / assets187.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.66× 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.1.79×1.34×0.89×0.45×0.00×2002-12-2820052007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-28Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.58×
2005Current assets / current liabilities1.38×
2005Current assets / current liabilities1.52×
2006Current assets / current liabilities1.09×
2007Current assets / current liabilities1.66×

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 28.95 million
Exact value

Exact value: -28947000 USD

2001-12-29 – 2002-12-28: -28947000 USD Inspect Net Income Open source
Share or cite

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

USD 24.3 million
Exact value

Exact value: 24296000 USD

2001-12-29 – 2002-12-28: 24296000 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 1.34 million
Exact value

Exact value: 1342000 USD

2001-12-29 – 2002-12-28: 1342000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.95 million
Calculation and evidence

24296000 − 1342000 USD

Exact free cash flow: 22954000 USD

Share or cite

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

2004 2003-01-04 – 2004-01-03
USD 4.77 million
Exact value

Exact value: 4768000 USD

2003-01-04 – 2004-01-03: 4768000 USD Inspect Net Income Open source
Share or cite

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

USD 15.16 million
Exact value

Exact value: 15155000 USD

2003-01-04 – 2004-01-03: 15155000 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 220,000
Exact value

Exact value: 220000 USD

2003-01-04 – 2004-01-03: 220000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.94 million
Calculation and evidence

15155000 − 220000 USD

Exact free cash flow: 14935000 USD

Share or cite

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

2005 2004-01-02 – 2005-01-01
USD 4.77 million
Exact value

Exact value: 4768000 USD

2004-01-02 – 2005-01-01: 4768000 USD Inspect Net Income Open source
Share or cite

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

USD 15.16 million
Exact value

Exact value: 15155000 USD

2004-01-02 – 2005-01-01: 15155000 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 220,000
Exact value

Exact value: 220000 USD

2004-01-02 – 2005-01-01: 220000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.94 million
Calculation and evidence

15155000 − 220000 USD

Exact free cash flow: 14935000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 37.91 million
Exact value

Exact value: -37908000 USD

2005-01-01 – 2005-12-31: -37908000 USD Inspect Net Income Open source
Share or cite

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

USD 6.56 million
Exact value

Exact value: 6564000 USD

2005-01-01 – 2005-12-31: 6564000 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 2.17 million
Exact value

Exact value: 2174000 USD

2005-01-01 – 2005-12-31: 2174000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.39 million
Calculation and evidence

6564000 − 2174000 USD

Exact free cash flow: 4390000 USD

Share or cite

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

2006 2005-12-31 – 2006-12-30
−USD 21.93 million
Exact value

Exact value: -21928000 USD

2005-12-31 – 2006-12-30: -21928000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.24 million
Exact value

Exact value: -2236000 USD

2005-12-31 – 2006-12-30: -2236000 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 4.98 million
Exact value

Exact value: 4981000 USD

2005-12-31 – 2006-12-30: 4981000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.22 million
Calculation and evidence

-2236000 − 4981000 USD

Exact free cash flow: -7217000 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 1.71 million
Exact value

Exact value: -1706000 USD

2006-12-30 – 2007-12-29: -1706000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.97 million
Exact value

Exact value: -4974000 USD

2006-12-30 – 2007-12-29: -4974000 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 307,000
Exact value

Exact value: 307000 USD

2006-12-30 – 2007-12-29: 307000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.28 million
Calculation and evidence

-4974000 − 307000 USD

Exact free cash flow: -5281000 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001288407, 1288407, edgar:1288407