NOODLE KIDOODLE INC

EDGAR

27 filing records in this dataset, filed from 1994-09-13 to 2000-06-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24.1 million USD

2000-04-29 · USD

Exact inputs and evidence

Operating margin

-15.79%

2000-04-29 · %

Exact inputs and evidence
  • Operating Income: -3801000 USD Source
  • Revenue: 24072000 USD Source

Operating cash flow

-3.79 million USD

2000-04-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3789000 USD Source

Free cash flow

-4.9 million USD

2000-04-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3789000 USD Source
  • Capital Expenditure: 1108000 USD Source
Cash and cash equivalents
541 thousand USD Source
Exact value

541000 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: 2000-06-13.

Financial data available through: 2000-01-29.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-01-29
  • Operating income: 8 of 11 periods available· newest 2000-01-29
  • Net income: 8 of 11 periods available· newest 2000-01-29
  • Operating cash flow: 8 of 11 periods available· newest 2000-01-29
  • Capital expenditure: 7 of 11 periods available· newest 2000-01-29
  • Total assets: 6 of 11 periods available· newest 2000-01-29
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2000-01-29
  • Current liabilities: 6 of 11 periods available· newest 2000-01-29
  • Cash and cash equivalents: 6 of 11 periods available· newest 2000-01-29
  • 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

    +25.2%

    Prior period

    USD 107.89 million

    –

    Current period

    USD 135.04 million

    –

    Exact inputs and evidence

    135038000 − 107886000 = 27152000 USD

    107886000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    135038000 USD · 1999-01-30 – 2000-01-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +194.2%

    Prior period

    USD 3.75 million

    –

    Current period

    USD 11.04 million

    –

    Exact inputs and evidence

    11038000 − 3752000 = 7286000 USD

    3752000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    11038000 USD · 1999-01-30 – 2000-01-29

    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

    -161.3%

    Prior period

    USD 6.35 million

    –

    Current period

    −USD 3.89 million

    –

    Exact inputs and evidence

    -3887000 − 6345000 = -10232000 USD

    6345000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    -3887000 USD · 1999-01-30 – 2000-01-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +34.4%

    Prior period

    USD 7.32 million

    –

    Current period

    USD 9.84 million

    –

    Exact inputs and evidence

    9835000 − 7318000 = 2517000 USD

    7318000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    9835000 USD · 1999-01-30 – 2000-01-29

    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.

2000 1999-01-30 – 2000-01-29

  • Revenue USD 135.04 million 100% of revenue
  • Operating costs Derived USD 132.13 million 98% of revenue
  • Operating income USD 2.91 million 2.2% of revenue
  • Tax, interest and other Derived −USD 8.13 million −6% of revenue
  • Net income USD 11.04 million 8.2% of revenue

Cash

  • Operating cash flow −USD 3.89 million −2.9% of revenue
  • Capital expenditure USD 9.84 million 7.3% of revenue
  • Free cash flow Derived −USD 13.72 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 98%
  • 1994 Operating loss: operating costs were 111% of revenue.
  • 1995 Operating loss: operating costs were 132% of revenue.
  • 1996 Operating loss: operating costs were 118% of revenue.
  • 1997 Operating loss: operating costs were 114% of revenue.
  • 1998 Operating loss: operating costs were 103% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-01-29 – 1993-01-28154738000 152279000 Derived 2459000 658000 Derived 1801000 2082000 Derived
Source
1994 1993-01-29 – 1994-01-2820712000 22970000 Derived -2258000 -2967000 Derived 709000 -5046000 Derived
Source
1995 1994-01-29 – 1995-01-2823308000 30882000 Derived -7574000 -4180000 Derived -3394000 3636000 Derived
Source
1996 1995-02-04 – 1996-02-0332143000 38005000 Derived -5862000 8469000 Derived -14331000 Unavailable
Source
1997 1996-02-02 – 1997-02-0159410000 67666000 Derived -8256000 -764000 Derived -7492000 Unavailable
Source
1998 1997-02-01 – 1998-01-3181664000 83940000 Derived -2276000 -358000 Derived -1918000 Unavailable
Source
1999 1998-01-31 – 1999-01-30107886000 104209000 Derived 3677000 -75000 Derived 3752000 -973000 Derived
Source
2000 1999-01-30 – 2000-01-29135038000 132126000 Derived 2912000 -8126000 Derived 11038000 -13722000 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 135M 2000
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.167.1M125.3M83.6M41.8M0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue154738000
1994Revenue20712000
1995Revenue23308000
1996Revenue32143000
1997Revenue59410000
1998Revenue81664000
1999Revenue107886000
2000Revenue135038000

Revenue growth

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

25.2% 2000
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.99%49%-1%-51%-100%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-86.6%
1995Year over year12.5%
1996Year over year37.9%
1997Year over year84.8%
1998Year over year37.5%
1999Year over year32.1%
2000Year over year25.2%

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 2.2% 2000
Net margin 8.2% 2000
Free cash flow margin -10.2% 2000
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.20%3%-14%-32%-49%199319972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin1.6%
1994Operating margin-10.9%
1995Operating margin-32.5%
1996Operating margin-18.2%
1997Operating margin-13.9%
1998Operating margin-2.8%
1999Operating margin3.4%
2000Operating margin2.2%
1993Net margin1.2%
1994Net margin3.4%
1995Net margin-14.6%
1996Net margin-44.6%
1997Net margin-12.6%
1998Net margin-2.3%
1999Net margin3.5%
2000Net margin8.2%
1993Free cash flow margin1.3%
1994Free cash flow margin-24.4%
1995Free cash flow margin15.6%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-0.9%
2000Free cash flow margin-10.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.9M 2000
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.9.1M3.7M-1.7M-7.1M-12.5M199319972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow3248000
1994Operating cash flow-3040000
1995Operating cash flow7600000
1996Operating cash flow4847000
1997Operating cash flow-11023000
1998Operating cash flow1421000
1999Operating cash flow6345000
2000Operating cash flow-3887000

Free cash flow

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

USD -13.7M 2000
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.5.0M-9.2K-5.0M-10.1M-15.1M199319972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow2082000
1994Free cash flow-5046000
1995Free cash flow3636000
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow-973000
2000Free cash flow-13722000

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
1993-01-28Liabilities / assetsNot reportedNo source recorded
1994-01-28Liabilities / assetsNot reportedNo source recorded
1995-01-28Liabilities / assetsNot reported
1996-02-03Liabilities / assetsNot reported
1997-02-01Liabilities / assetsNot reported
1998-01-31Liabilities / assetsNot reported
1999-01-30Liabilities / assetsNot reported
2000-01-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.65× 2000
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.6.45×4.84×3.23×1.61×0.00×1993-01-2819972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-01-28Current assets / current liabilitiesNot reportedNo source recorded
1994-01-28Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities5.97×
1996Current assets / current liabilities2.38×
1997Current assets / current liabilities2.15×
1998Current assets / current liabilities2.07×
1999Current assets / current liabilities1.78×
2000Current assets / current liabilities1.65×

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
1993 1992-01-29 – 1993-01-28
USD 1.8 million
Exact value

Exact value: 1801000 USD

1992-01-29 – 1993-01-28: 1801000 USD Inspect Net Income Open source
Share or cite

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

USD 3.25 million
Exact value

Exact value: 3248000 USD

1992-01-29 – 1993-01-28: 3248000 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 1.17 million
Exact value

Exact value: 1166000 USD

1992-01-29 – 1993-01-28: 1166000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.08 million
Calculation and evidence

3248000 − 1166000 USD

Exact free cash flow: 2082000 USD

Share or cite

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

1994 1993-01-29 – 1994-01-28
USD 709,000
Exact value

Exact value: 709000 USD

1993-01-29 – 1994-01-28: 709000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.04 million
Exact value

Exact value: -3040000 USD

1993-01-29 – 1994-01-28: -3040000 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 2.01 million
Exact value

Exact value: 2006000 USD

1993-01-29 – 1994-01-28: 2006000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.05 million
Calculation and evidence

-3040000 − 2006000 USD

Exact free cash flow: -5046000 USD

Share or cite

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

1995 1994-01-29 – 1995-01-28
−USD 3.39 million
Exact value

Exact value: -3394000 USD

1994-01-29 – 1995-01-28: -3394000 USD Inspect Net Income Open source
Share or cite

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

USD 7.6 million
Exact value

Exact value: 7600000 USD

1994-01-29 – 1995-01-28: 7600000 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 3.96 million
Exact value

Exact value: 3964000 USD

1994-01-29 – 1995-01-28: 3964000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.64 million
Calculation and evidence

7600000 − 3964000 USD

Exact free cash flow: 3636000 USD

Share or cite

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

1996 1995-02-04 – 1996-02-03
−USD 14.33 million
Exact value

Exact value: -14331000 USD

1995-02-04 – 1996-02-03: -14331000 USD Inspect Net Income Open source
Share or cite

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

USD 4.85 million
Exact value

Exact value: 4847000 USD

1995-02-04 – 1996-02-03: 4847000 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.

1997 1996-01-31 – 1997-01-30
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 9.4 million
Exact value

Exact value: 9397000 USD

1996-01-31 – 1997-01-30: 9397000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

1997 1996-02-02 – 1997-02-01
−USD 7.49 million
Exact value

Exact value: -7492000 USD

1996-02-02 – 1997-02-01: -7492000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.02 million
Exact value

Exact value: -11023000 USD

1996-02-02 – 1997-02-01: -11023000 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.

1998 1997-01-31 – 1998-01-30
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 1.66 million
Exact value

Exact value: 1664000 USD

1997-01-31 – 1998-01-30: 1664000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

1998 1997-02-01 – 1998-01-31
−USD 1.92 million
Exact value

Exact value: -1918000 USD

1997-02-01 – 1998-01-31: -1918000 USD Inspect Net Income Open source
Share or cite

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

USD 1.42 million
Exact value

Exact value: 1421000 USD

1997-02-01 – 1998-01-31: 1421000 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.

1999 1998-01-31 – 1999-01-30
USD 3.75 million
Exact value

Exact value: 3752000 USD

1998-01-31 – 1999-01-30: 3752000 USD Inspect Net Income Open source
Share or cite

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

USD 6.35 million
Exact value

Exact value: 6345000 USD

1998-01-31 – 1999-01-30: 6345000 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 7.32 million
Exact value

Exact value: 7318000 USD

1998-01-31 – 1999-01-30: 7318000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 973,000
Calculation and evidence

6345000 − 7318000 USD

Exact free cash flow: -973000 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
USD 11.04 million
Exact value

Exact value: 11038000 USD

1999-01-30 – 2000-01-29: 11038000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.89 million
Exact value

Exact value: -3887000 USD

1999-01-30 – 2000-01-29: -3887000 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 9.84 million
Exact value

Exact value: 9835000 USD

1999-01-30 – 2000-01-29: 9835000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.72 million
Calculation and evidence

-3887000 − 9835000 USD

Exact free cash flow: -13722000 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000043837, 43837, edgar:43837

Also known as GREENMAN BROTHERS INC