Giggles N' Hugs, Inc.

EDGAR

66 filing records in this dataset, filed from 2007-03-19 to 2019-11-18. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

554 thousand USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-28.11%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -155786 USD Source
  • Revenue: 554225 USD Source

Operating cash flow

-39.3 thousand USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -62918 USD Source
  • Operating Cash Flow: -23622 USD Source

Free cash flow

-45.5 thousand USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -62918 USD Source
  • Operating Cash Flow: -23622 USD Source
  • Capital Expenditure: 9157 USD Source
  • Capital Expenditure: 2992 USD Source
Cash and cash equivalents
3.88 thousand USD Source
Exact value

3881 USD

Long-term debt including current maturities
701 thousand USD Source
Exact value

700650 USD

Shares outstanding
169 million shares Source
Exact value

169074080 shares

Reported share-count change

0.57% · 950 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 168124080 shares · 2018-09-30· Source
  • 169074080 shares · 2019-09-29· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.37 million USD

2018-10-01 – 2019-09-29

Exact inputs and evidence
  • Revenue: 2431903 USD · 2018-01-01 – 2018-12-30 Source
  • Revenue: 1871138 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 699226 USD · 2018-12-31 – 2019-03-31 Source
  • Revenue: 554062 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 554225 USD · 2019-07-01 – 2019-09-29 Source

Net income

-593 thousand USD

2018-10-01 – 2019-09-29

Exact inputs and evidence
  • Net income: -691369 USD · 2018-01-01 – 2018-12-30 Source
  • Net income: -547041 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -127906 USD · 2018-12-31 – 2019-03-31 Source
  • Net income: -152024 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -168487 USD · 2019-07-01 – 2019-09-29 Source

Operating cash flow

-57 thousand USD

2018-10-01 – 2019-09-29

Exact inputs and evidence
  • Operating cash flow: -610874 USD · 2018-01-01 – 2018-12-30 Source
  • Operating cash flow: -616824 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -29043 USD · 2018-12-31 – 2019-03-31 Source
  • Operating cash flow: -23622 USD · 2018-12-31 – 2019-06-30 Source
  • Operating cash flow: -29043 USD · 2018-12-31 – 2019-03-31 Source
  • Operating cash flow: -62918 USD · 2018-12-31 – 2019-09-29 Source
  • Operating cash flow: -23622 USD · 2018-12-31 – 2019-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-11-18.

Financial data available through: 2018-12-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2018-12-30
  • Operating income: 7 of 11 periods available· newest 2018-12-30
  • Net income: 11 of 11 periods available· newest 2018-12-30
  • Operating cash flow: 11 of 11 periods available· newest 2018-12-30
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: 10 of 11 periods available· newest 2018-12-30
  • Total liabilities: 10 of 11 periods available· newest 2018-12-30
  • Current assets: 11 of 11 periods available· newest 2018-12-30
  • Current liabilities: 11 of 11 periods available· newest 2018-12-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-12-30
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-12-28
  • Shares outstanding: 9 of 11 periods available· newest 2018-12-30

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

    -0.9%

    Prior period

    USD 2.45 million

    –

    Current period

    USD 2.43 million

    –

    Exact inputs and evidence

    2431903 − 2454125 = -22222 USD

    2454125 USD · 2017-01-02 – 2017-12-31

    Inspect prior input Prior source

    2431903 USD · 2018-01-01 – 2018-12-30

    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 931,041

    Prior period

    −USD 1.62 million

    –

    Current period

    −USD 691,369

    –

    Exact inputs and evidence

    -691369 − -1622410 = 931041 USD

    -1622410 USD · 2017-01-02 – 2017-12-31

    Inspect prior input Prior source

    -691369 USD · 2018-01-01 – 2018-12-30

    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 437,026

    Prior period

    −USD 173,848

    –

    Current period

    −USD 610,874

    –

    Exact inputs and evidence

    -610874 − -173848 = -437026 USD

    -173848 USD · 2017-01-02 – 2017-12-31

    Inspect prior input Prior source

    -610874 USD · 2018-01-01 – 2018-12-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2018 2018-01-01 – 2018-12-30

  • Revenue USD 2.43 million 100% of revenue
  • Operating costs Derived USD 3.06 million 126% of revenue
  • Operating income −USD 628,158 −26% of revenue
  • Tax, interest and other Derived USD 63,211 2.6% of revenue
  • Net income −USD 691,369 −28% of revenue

Cash

  • Operating cash flow −USD 610,874 −25% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 149% of revenue.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 159% of revenue.
  • 2016 Operating loss: operating costs were 131% of revenue.
  • 2017 Operating loss: operating costs were 160% of revenue.
  • 2018 Operating loss: operating costs were 126% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-311116150 UnavailableUnavailableUnavailable-1059379 Unavailable
Source
2012 2012-01-01 – 2012-12-311348691 UnavailableUnavailableUnavailable-2097282 Unavailable
Source
2013 2013-01-01 – 2013-12-292260730 UnavailableUnavailableUnavailable-1525255 -1179883 Derived
Source
2014 2013-12-29 – 2014-12-283340941 4978078 Derived -1637137 720173 Derived -2357310 -1250662 Derived
Source
2014 2013-12-30 – 2014-12-283340941 UnavailableUnavailableUnavailable-2357310 -1250662 Derived
Source
2015 2014-12-29 – 2015-12-273451772 5480307 Derived -2028535 40152 Derived -2068687 -660831 Derived
Source
2016 2015-12-28 – 2017-01-013023494 3953942 Derived -930448 456507 Derived -1386955 Unavailable
Source
2017 2017-01-02 – 2017-12-312454125 3931427 Derived -1477302 145108 Derived -1622410 -176330 Derived
Source
2018 2018-01-01 – 2018-12-302431903 3060061 Derived -628158 63211 Derived -691369 Unavailable
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 2.4M 2018
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.3.7M2.8M1.9M932.0K0.0200920132018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2009Revenue0
2010Revenue200
2011Revenue1116150
2012Revenue1348691
2013Revenue2260730
2015Revenue3451772
2016Revenue3023494
2017Revenue2454125
2018Revenue2431903

Revenue growth

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

-0.9% 2018
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.602,615%440,796%278,978%117,160%-44,658%200920132018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year557,975%
2012Year over year20.8%
2013Year over year67.6%
2015Year over yearNo prior comparable period
2016Year over year-12.4%
2017Year over year-18.8%
2018Year over year-0.9%

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 -25.8% 2018
Net margin -28.4% 2018
Free cash flow margin -7.2% 2017
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.4,575%-12,009%-28,593%-45,177%-61,761%2009-03-162013-12-292018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009-03-16Operating marginNot reported
2009Operating marginNot reported
2010Operating margin-43,282%
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-29Operating marginNot reported
2015Operating margin-58.8%
2016Operating margin-30.8%
2017Operating margin-60.2%
2018Operating margin-25.8%
2009-03-16Net marginNot reported
2009Net marginNot reported
2010Net margin-57,186%
2011Net margin-94.9%
2012Net margin-155.5%
2013Net margin-67.5%
2015Net margin-59.9%
2016Net margin-45.9%
2017Net margin-66.1%
2018Net margin-28.4%
2009Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow margin-52.2%
2015Free cash flow margin-19.1%
2016Free cash flow marginNot reported
2017Free cash flow margin-7.2%
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -610.9K 2018
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.650.0K184.5K-281.1K-746.6K-1.2M200920132018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow-1083710
2012Operating cash flow-165537
2013Operating cash flow521564
2015Operating cash flow-647762
2016Operating cash flow-518526
2017Operating cash flow-173848
2018Operating cash flow-610874

Free cash flow

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

USD -176.3K 2017
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.94.4K-247.8K-589.9K-932.1K-1.3M200920132018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flow-1179883
2015Free cash flow-660831
2016Free cash flowUnavailable
2017Free cash flow-176330
2018Free cash flowUnavailable

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.

425.9% 2018
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.11,197%8,398%5,598%2,799%0%2009-03-1620132018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-03-16Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets55.2%
2010Liabilities / assets10,367.4%
2011Liabilities / assets44.6%
2012Liabilities / assets72.3%
2013Liabilities / assets121.8%
2015Liabilities / assets144.6%
2016Liabilities / assets278.1%
2017Liabilities / assets308.4%
2018Liabilities / assets425.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.06× 2018
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.1.53×1.15×0.76×0.38×0.00×200920132018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilitiesNot reported
2009Current assets / current liabilities1.42×
2010Current assets / current liabilities0.01×
2011Current assets / current liabilities0.91×
2012Current assets / current liabilities0.9×
2013Current assets / current liabilities0.08×
2015Current assets / current liabilities0.19×
2016Current assets / current liabilities0.1×
2017Current assets / current liabilities0.09×
2018Current assets / current liabilities0.06×

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
2011 2011-01-01 – 2011-12-31
−USD 1.06 million
Exact value

Exact value: -1059379 USD

2011-01-01 – 2011-12-31: -1059379 USD Inspect Net Income Open source
Share or cite

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

−USD 1.08 million
Exact value

Exact value: -1083710 USD

2011-01-01 – 2011-12-31: -1083710 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
−USD 2.1 million
Exact value

Exact value: -2097282 USD

2012-01-01 – 2012-12-31: -2097282 USD Inspect Net Income Open source
Share or cite

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

−USD 165,537
Exact value

Exact value: -165537 USD

2012-01-01 – 2012-12-31: -165537 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-29
−USD 1.53 million
Exact value

Exact value: -1525255 USD

2013-01-01 – 2013-12-29: -1525255 USD Inspect Net Income Open source
Share or cite

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

USD 521,564
Exact value

Exact value: 521564 USD

2013-01-01 – 2013-12-29: 521564 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 1.7 million
Exact value

Exact value: 1701447 USD

2013-01-01 – 2013-12-29: 1701447 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.18 million
Calculation and evidence

521564 − 1701447 USD

Exact free cash flow: -1179883 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 1.53 million
Exact value

Exact value: -1525255 USD

2013-01-01 – 2013-12-31: -1525255 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.

2014 2013-12-29 – 2014-12-28
−USD 2.36 million
Exact value

Exact value: -2357310 USD

2013-12-29 – 2014-12-28: -2357310 USD Inspect Net Income Open source
Share or cite

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

−USD 1.13 million
Exact value

Exact value: -1134152 USD

2013-12-29 – 2014-12-28: -1134152 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 116,510
Exact value

Exact value: 116510 USD

2013-12-29 – 2014-12-28: 116510 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.25 million
Calculation and evidence

-1134152 − 116510 USD

Exact free cash flow: -1250662 USD

Share or cite

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

2014 2013-12-30 – 2014-12-28
−USD 2.36 million
Exact value

Exact value: -2357310 USD

2013-12-30 – 2014-12-28: -2357310 USD Inspect Net Income Open source
Share or cite

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

−USD 1.13 million
Exact value

Exact value: -1134152 USD

2013-12-30 – 2014-12-28: -1134152 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 116,510
Exact value

Exact value: 116510 USD

2013-12-30 – 2014-12-28: 116510 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.25 million
Calculation and evidence

-1134152 − 116510 USD

Exact free cash flow: -1250662 USD

Share or cite

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

2015 2014-12-29 – 2015-12-27
−USD 2.07 million
Exact value

Exact value: -2068687 USD

2014-12-29 – 2015-12-27: -2068687 USD Inspect Net Income Open source
Share or cite

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

−USD 647,762
Exact value

Exact value: -647762 USD

2014-12-29 – 2015-12-27: -647762 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 13,069
Exact value

Exact value: 13069 USD

2014-12-29 – 2015-12-27: 13069 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 660,831
Calculation and evidence

-647762 − 13069 USD

Exact free cash flow: -660831 USD

Share or cite

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

2016 2015-12-28 – 2017-01-01
−USD 1.39 million
Exact value

Exact value: -1386955 USD

2015-12-28 – 2017-01-01: -1386955 USD Inspect Net Income Open source
Share or cite

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

−USD 518,526
Exact value

Exact value: -518526 USD

2015-12-28 – 2017-01-01: -518526 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2017 2017-01-02 – 2017-12-31
−USD 1.62 million
Exact value

Exact value: -1622410 USD

2017-01-02 – 2017-12-31: -1622410 USD Inspect Net Income Open source
Share or cite

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

−USD 173,848
Exact value

Exact value: -173848 USD

2017-01-02 – 2017-12-31: -173848 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 2,482
Exact value

Exact value: 2482 USD

2017-01-02 – 2017-12-31: 2482 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 176,330
Calculation and evidence

-173848 − 2482 USD

Exact free cash flow: -176330 USD

Share or cite

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

2018 2018-01-01 – 2018-12-30
−USD 691,369
Exact value

Exact value: -691369 USD

2018-01-01 – 2018-12-30: -691369 USD Inspect Net Income Open source
Share or cite

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

−USD 610,874
Exact value

Exact value: -610874 USD

2018-01-01 – 2018-12-30: -610874 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

66 filings · 2,216 latest values · 2,216 originally reported values

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

Identifiers: 0001381435, 1381435, GIGL, edgar:1381435

Also known as Giggles N' Hugs, Inc., Teacher's Pet, Inc.