Gordmans Stores, Inc.

EDGAR

28 filing records in this dataset, filed from 2010-04-30 to 2016-12-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

154 million USD

2015-10-31 · USD

Exact inputs and evidence

Operating margin

-2.32%

2015-10-31 · %

Exact inputs and evidence
  • Operating Income: -3563000 USD Source
  • Revenue: 153856000 USD Source

Operating cash flow

-926 thousand USD

2015-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -11787000 USD Source
  • Operating Cash Flow: -10861000 USD Source

Free cash flow

-7.17 million USD

2015-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -11787000 USD Source
  • Operating Cash Flow: -10861000 USD Source
  • Capital Expenditure: 14283000 USD Source
  • Capital Expenditure: 8038000 USD Source
Cash and cash equivalents
8.44 million USD Source
Exact value

8437000 USD

Long-term debt including current maturities
50.3 million USD Source
Exact value

50338000 USD

Shares outstanding
19.7 million shares Source
Exact value

19722993 shares

Reported share-count change

0.08% · 15.3 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
  • 19707648 shares · 2015-10-31· Source
  • 19722993 shares · 2016-10-29· 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: 2016-12-08.

Financial data available through: 2015-01-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2015-01-31
  • Operating income: 8 of 11 periods available· newest 2015-01-31
  • Net income: 8 of 11 periods available· newest 2015-01-31
  • Operating cash flow: 8 of 11 periods available· newest 2015-01-31
  • Capital expenditure: 8 of 11 periods available· newest 2015-01-31
  • Total assets: 5 of 11 periods available· newest 2015-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2015-01-31
  • Current liabilities: 5 of 11 periods available· newest 2015-01-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2015-01-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-02-01
  • Shares outstanding: 4 of 11 periods available· newest 2015-01-31

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

    +2.4%

    Prior period

    USD 619.56 million

    –

    Current period

    USD 634.62 million

    –

    Exact inputs and evidence

    634620000 − 619559000 = 15061000 USD

    619559000 USD · 2013-02-03 – 2014-02-01

    Inspect prior input Prior source

    634620000 USD · 2014-02-02 – 2015-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -143.4%

    Prior period

    USD 8.01 million

    –

    Current period

    −USD 3.48 million

    –

    Exact inputs and evidence

    -3476000 − 8013000 = -11489000 USD

    8013000 USD · 2013-02-03 – 2014-02-01

    Inspect prior input Prior source

    -3476000 USD · 2014-02-02 – 2015-01-31

    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

    +117.1%

    Prior period

    USD 20.82 million

    –

    Current period

    USD 45.18 million

    –

    Exact inputs and evidence

    45180000 − 20815000 = 24365000 USD

    20815000 USD · 2013-02-03 – 2014-02-01

    Inspect prior input Prior source

    45180000 USD · 2014-02-02 – 2015-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -28.7%

    Prior period

    USD 60.13 million

    –

    Current period

    USD 42.86 million

    –

    Exact inputs and evidence

    42862000 − 60133000 = -17271000 USD

    60133000 USD · 2013-02-03 – 2014-02-01

    Inspect prior input Prior source

    42862000 USD · 2014-02-02 – 2015-01-31

    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.

2015 2014-02-02 – 2015-01-31

  • Revenue USD 634.62 million 100% of revenue
  • Operating costs Derived USD 635.55 million 100% of revenue
  • Operating income −USD 931,000 −0.1% of revenue
  • Tax, interest and other Derived USD 2.55 million 0.4% of revenue
  • Net income −USD 3.48 million −0.5% of revenue

Cash

  • Operating cash flow USD 45.18 million 7.1% of revenue
  • Capital expenditure USD 42.86 million 6.8% of revenue
  • Free cash flow Derived USD 2.32 million 0.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 101% of revenue.
  • 2009 96%
  • 2010 94%
  • 2011 95%
  • 2011 95%
  • 2012 93%
  • 2013 94%
  • 2014 98%
  • 2015 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-09-18 – 2008-09-17244212000 246739000 Derived -2527000 -176000 Derived -2351000 -11676000 Derived
Source
2009 2008-02-01 – 2009-01-31188458000 180407000 Derived 8051000 3313000 Derived 4738000 17039000 Derived
Source
2010 2009-01-31 – 2010-01-30457533000 431340000 Derived 26193000 10325000 Derived 15868000 36205000 Derived
Source
2011 2010-01-30 – 2011-01-29517001000 491041000 Derived 25960000 10362000 Derived 15598000 3424000 Derived
Source
2011 2010-01-31 – 2011-01-29517001000 491041000 Derived 25960000 10362000 Derived 15598000 3424000 Derived
Source
2012 2011-01-30 – 2012-01-28551476000 510581000 Derived 40895000 15722000 Derived 25173000 -4048000 Derived
Source
2013 2012-01-29 – 2013-02-02607692000 569561000 Derived 38131000 14600000 Derived 23531000 -7732000 Derived
Source
2014 2013-02-03 – 2014-02-01619559000 604766000 Derived 14793000 6780000 Derived 8013000 -39318000 Derived
Source
2015 2014-02-02 – 2015-01-31634620000 635551000 Derived -931000 2545000 Derived -3476000 2318000 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 634.6M 2015
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.685.4M514.0M342.7M171.3M0.0200820122015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue244212000
2009Revenue188458000
2010Revenue457533000
2012Revenue551476000
2013Revenue607692000
2014Revenue619559000
2015Revenue634620000

Revenue growth

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

2.4% 2015
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.154%116%77%39%0%200820122015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year142.8%
2012Year over yearNo prior comparable period
2013Year over year10.2%
2014Year over year2%
2015Year over year2.4%

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 -0.1% 2015
Net margin -0.5% 2015
Free cash flow margin 0.4% 2015
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.10.3%5.8%1.3%-3.1%-7.6%200820122015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-1%
2009Operating margin4.3%
2010Operating margin5.7%
2012Operating margin7.4%
2013Operating margin6.3%
2014Operating margin2.4%
2015Operating margin-0.1%
2008Net margin-1%
2009Net margin2.5%
2010Net margin3.5%
2012Net margin4.6%
2013Net margin3.9%
2014Net margin1.3%
2015Net margin-0.5%
2008Free cash flow margin-4.8%
2009Free cash flow margin9%
2010Free cash flow margin7.9%
2012Free cash flow margin-0.7%
2013Free cash flow margin-1.3%
2014Free cash flow margin-6.3%
2015Free cash flow margin0.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 45.2M 2015
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.49.0M35.0M21.0M7.0M-7.0M200820122015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-3148000
2009Operating cash flow18922000
2010Operating cash flow40070000
2012Operating cash flow27116000
2013Operating cash flow26505000
2014Operating cash flow20815000
2015Operating cash flow45180000

Free cash flow

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

USD 2.3M 2015
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.42.2M20.3M-1.6M-23.5M-45.4M200820122015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-11676000
2009Free cash flow17039000
2010Free cash flow36205000
2012Free cash flow-4048000
2013Free cash flow-7732000
2014Free cash flow-39318000
2015Free cash flow2318000

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
2008-09-17Liabilities / assetsNot reportedNo source recorded
2009-01-31Liabilities / assetsNot reportedNo source recorded
2010-01-30Liabilities / assetsNot reported
2012-01-28Liabilities / assetsNot reported
2013-02-02Liabilities / assetsNot reported
2014-02-01Liabilities / assetsNot reported
2015-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.18× 2015
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.2.65×1.98×1.32×0.66×0.00×2008-09-1720122015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-09-17Current assets / current liabilitiesNot reportedNo source recorded
2009-01-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities1.27×
2012Current assets / current liabilities1.96×
2013Current assets / current liabilities2.45×
2014Current assets / current liabilities1.55×
2015Current assets / current liabilities1.18×

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
2008 2007-09-18 – 2008-09-17
−USD 2.35 million
Exact value

Exact value: -2351000 USD

2007-09-18 – 2008-09-17: -2351000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.15 million
Exact value

Exact value: -3148000 USD

2007-09-18 – 2008-09-17: -3148000 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 8.53 million
Exact value

Exact value: 8528000 USD

2007-09-18 – 2008-09-17: 8528000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.68 million
Calculation and evidence

-3148000 − 8528000 USD

Exact free cash flow: -11676000 USD

Share or cite

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

2009 2008-02-01 – 2009-01-31
USD 4.74 million
Exact value

Exact value: 4738000 USD

2008-02-01 – 2009-01-31: 4738000 USD Inspect Net Income Open source
Share or cite

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

USD 18.92 million
Exact value

Exact value: 18922000 USD

2008-02-01 – 2009-01-31: 18922000 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 1.88 million
Exact value

Exact value: 1883000 USD

2008-02-01 – 2009-01-31: 1883000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.04 million
Calculation and evidence

18922000 − 1883000 USD

Exact free cash flow: 17039000 USD

Share or cite

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

2010 2009-01-31 – 2010-01-30
USD 15.87 million
Exact value

Exact value: 15868000 USD

2009-01-31 – 2010-01-30: 15868000 USD Inspect Net Income Open source
Share or cite

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

USD 40.07 million
Exact value

Exact value: 40070000 USD

2009-01-31 – 2010-01-30: 40070000 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 3.87 million
Exact value

Exact value: 3865000 USD

2009-01-31 – 2010-01-30: 3865000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.21 million
Calculation and evidence

40070000 − 3865000 USD

Exact free cash flow: 36205000 USD

Share or cite

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

2011 2010-01-30 – 2011-01-29
USD 15.6 million
Exact value

Exact value: 15598000 USD

2010-01-30 – 2011-01-29: 15598000 USD Inspect Net Income Open source
Share or cite

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

USD 12.38 million
Exact value

Exact value: 12383000 USD

2010-01-30 – 2011-01-29: 12383000 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 8.96 million
Exact value

Exact value: 8959000 USD

2010-01-30 – 2011-01-29: 8959000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.42 million
Calculation and evidence

12383000 − 8959000 USD

Exact free cash flow: 3424000 USD

Share or cite

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

2011 2010-01-31 – 2011-01-29
USD 15.6 million
Exact value

Exact value: 15598000 USD

2010-01-31 – 2011-01-29: 15598000 USD Inspect Net Income Open source
Share or cite

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

USD 12.38 million
Exact value

Exact value: 12383000 USD

2010-01-31 – 2011-01-29: 12383000 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 8.96 million
Exact value

Exact value: 8959000 USD

2010-01-31 – 2011-01-29: 8959000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.42 million
Calculation and evidence

12383000 − 8959000 USD

Exact free cash flow: 3424000 USD

Share or cite

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

2012 2011-01-30 – 2012-01-28
USD 25.17 million
Exact value

Exact value: 25173000 USD

2011-01-30 – 2012-01-28: 25173000 USD Inspect Net Income Open source
Share or cite

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

USD 27.12 million
Exact value

Exact value: 27116000 USD

2011-01-30 – 2012-01-28: 27116000 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 31.16 million
Exact value

Exact value: 31164000 USD

2011-01-30 – 2012-01-28: 31164000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.05 million
Calculation and evidence

27116000 − 31164000 USD

Exact free cash flow: -4048000 USD

Share or cite

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

2013 2012-01-29 – 2013-02-02
USD 23.53 million
Exact value

Exact value: 23531000 USD

2012-01-29 – 2013-02-02: 23531000 USD Inspect Net Income Open source
Share or cite

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

USD 26.51 million
Exact value

Exact value: 26505000 USD

2012-01-29 – 2013-02-02: 26505000 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 34.24 million
Exact value

Exact value: 34237000 USD

2012-01-29 – 2013-02-02: 34237000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.73 million
Calculation and evidence

26505000 − 34237000 USD

Exact free cash flow: -7732000 USD

Share or cite

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

2014 2013-02-03 – 2014-02-01
USD 8.01 million
Exact value

Exact value: 8013000 USD

2013-02-03 – 2014-02-01: 8013000 USD Inspect Net Income Open source
Share or cite

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

USD 20.82 million
Exact value

Exact value: 20815000 USD

2013-02-03 – 2014-02-01: 20815000 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 60.13 million
Exact value

Exact value: 60133000 USD

2013-02-03 – 2014-02-01: 60133000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39.32 million
Calculation and evidence

20815000 − 60133000 USD

Exact free cash flow: -39318000 USD

Share or cite

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

2015 2014-02-02 – 2015-01-31
−USD 3.48 million
Exact value

Exact value: -3476000 USD

2014-02-02 – 2015-01-31: -3476000 USD Inspect Net Income Open source
Share or cite

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

USD 45.18 million
Exact value

Exact value: 45180000 USD

2014-02-02 – 2015-01-31: 45180000 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 42.86 million
Exact value

Exact value: 42862000 USD

2014-02-02 – 2015-01-31: 42862000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.32 million
Calculation and evidence

45180000 − 42862000 USD

Exact free cash flow: 2318000 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.

28 filings · 1,943 latest values · 1,943 originally reported values

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

Identifiers: 0001490636, 1490636, GMAN, edgar:1490636

Also known as G-Estate Liquidation Stores, Inc., Gordmans Stores, Inc.