MORGANS FOODS INC

EDGAR

79 filing records in this dataset, filed from 1995-05-22 to 2013-12-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

19.1 million USD

2013-11-10 · USD

Exact inputs and evidence

Operating margin

4.46%

2013-11-10 · %

Exact inputs and evidence
  • Operating Income: 850000 USD Source
  • Revenue: 19050000 USD Source

Operating cash flow

89 thousand USD

2013-11-10 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2900000 USD Source
  • Operating Cash Flow: 2811000 USD Source

Free cash flow

-760 thousand USD

2013-11-10 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2900000 USD Source
  • Operating Cash Flow: 2811000 USD Source
  • Capital Expenditure: 2800000 USD Source
  • Capital Expenditure: 1951000 USD Source
Cash and cash equivalents
2.68 million USD Source
Exact value

2676000 USD

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

8216000 USD

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: 2013-12-20.

Financial data available through: 2013-03-03.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2013-03-03
  • Operating income: 3 of 11 periods available· newest 2013-03-03
  • Net income: 3 of 11 periods available· newest 2013-03-03
  • Operating cash flow: 3 of 11 periods available· newest 2013-03-03
  • Capital expenditure: 3 of 11 periods available· newest 2013-03-03
  • Total assets: 3 of 11 periods available· newest 2013-03-03
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2013-03-03
  • Current liabilities: 3 of 11 periods available· newest 2013-03-03
  • Cash and cash equivalents: 3 of 11 periods available· newest 2013-03-03
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2013-03-03
  • 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

    +5.6%

    Prior period

    USD 82.24 million

    –

    Current period

    USD 86.87 million

    –

    Exact inputs and evidence

    86866000 − 82237000 = 4629000 USD

    82237000 USD · 2011-02-28 – 2012-02-26

    Inspect prior input Prior source

    86866000 USD · 2012-02-27 – 2013-03-03

    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 1.54 million

    Prior period

    −USD 1.68 million

    –

    Current period

    −USD 138,000

    –

    Exact inputs and evidence

    -138000 − -1680000 = 1542000 USD

    -1680000 USD · 2011-02-28 – 2012-02-26

    Inspect prior input Prior source

    -138000 USD · 2012-02-27 – 2013-03-03

    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

    +3.9%

    Prior period

    USD 1.56 million

    –

    Current period

    USD 1.62 million

    –

    Exact inputs and evidence

    1615000 − 1555000 = 60000 USD

    1555000 USD · 2011-02-28 – 2012-02-26

    Inspect prior input Prior source

    1615000 USD · 2012-02-27 – 2013-03-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +92.5%

    Prior period

    USD 2.02 million

    –

    Current period

    USD 3.89 million

    –

    Exact inputs and evidence

    3886000 − 2019000 = 1867000 USD

    2019000 USD · 2011-02-28 – 2012-02-26

    Inspect prior input Prior source

    3886000 USD · 2012-02-27 – 2013-03-03

    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.

2013 2012-02-27 – 2013-03-03

  • Revenue USD 86.87 million 100% of revenue
  • Operating costs Derived USD 83.78 million 96% of revenue
  • Operating income USD 3.09 million 3.6% of revenue
  • Tax, interest and other Derived USD 3.23 million 3.7% of revenue
  • Net income −USD 138,000 −0.2% of revenue

Cash

  • Operating cash flow USD 1.62 million 1.9% of revenue
  • Capital expenditure USD 3.89 million 4.5% of revenue
  • Free cash flow Derived −USD 2.27 million −2.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Net loss: net income was −1.1% of revenue.
  • 2012 Net loss: net income was −2% of revenue.
  • 2013 Net loss: net income was −0.2% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-03-01 – 2011-02-2789891000 87808000 Derived 2083000 3071000 Derived -988000 1904000 Derived
Source
2012 2011-02-28 – 2012-02-2682237000 81410000 Derived 827000 2507000 Derived -1680000 -464000 Derived
Source
2013 2012-02-27 – 2013-03-0386866000 83776000 Derived 3090000 3228000 Derived -138000 -2271000 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 86.9M 2013
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.97.1M72.8M48.5M24.3M0.0201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue89891000
2012Revenue82237000
2013Revenue86866000

Revenue growth

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

5.6% 2013
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.6.8%2.7%-1.4%-5.5%-9.6%201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year-8.5%
2013Year over year5.6%

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 3.6% 2013
Net margin -0.2% 2013
Free cash flow margin -2.6% 2013
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.4.1%2.3%0.5%-1.3%-3.1%201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin2.3%
2012Operating margin1%
2013Operating margin3.6%
2011Net margin-1.1%
2012Net margin-2%
2013Net margin-0.2%
2011Free cash flow margin2.1%
2012Free cash flow margin-0.6%
2013Free cash flow margin-2.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.6M 2013
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.4.0M3.0M2.0M990.1K0.0201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow3667000
2012Operating cash flow1555000
2013Operating cash flow1615000

Free cash flow

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

USD -2.3M 2013
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.2.2M1.0M-183.5K-1.4M-2.6M201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow1904000
2012Free cash flow-464000
2013Free cash flow-2271000

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
2011-02-27Liabilities / assetsNot reported
2012-02-26Liabilities / assetsNot reported
2013-03-03Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.73× 2013
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.1.03×0.77×0.51×0.26×0.00×201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.16×
2012Current assets / current liabilities0.95×
2013Current assets / current liabilities0.73×

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 2010-03-01 – 2011-02-27
−USD 988,000
Exact value

Exact value: -988000 USD

2010-03-01 – 2011-02-27: -988000 USD Inspect Net Income Open source
Share or cite

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

USD 3.67 million
Exact value

Exact value: 3667000 USD

2010-03-01 – 2011-02-27: 3667000 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 1.76 million
Exact value

Exact value: 1763000 USD

2010-03-01 – 2011-02-27: 1763000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.9 million
Calculation and evidence

3667000 − 1763000 USD

Exact free cash flow: 1904000 USD

Share or cite

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

2012 2011-02-28 – 2012-02-26
−USD 1.68 million
Exact value

Exact value: -1680000 USD

2011-02-28 – 2012-02-26: -1680000 USD Inspect Net Income Open source
Share or cite

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

USD 1.56 million
Exact value

Exact value: 1555000 USD

2011-02-28 – 2012-02-26: 1555000 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 2.02 million
Exact value

Exact value: 2019000 USD

2011-02-28 – 2012-02-26: 2019000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 464,000
Calculation and evidence

1555000 − 2019000 USD

Exact free cash flow: -464000 USD

Share or cite

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

2013 2012-02-27 – 2013-03-03
−USD 138,000
Exact value

Exact value: -138000 USD

2012-02-27 – 2013-03-03: -138000 USD Inspect Net Income Open source
Share or cite

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

USD 1.62 million
Exact value

Exact value: 1615000 USD

2012-02-27 – 2013-03-03: 1615000 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 3.89 million
Exact value

Exact value: 3886000 USD

2012-02-27 – 2013-03-03: 3886000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.27 million
Calculation and evidence

1615000 − 3886000 USD

Exact free cash flow: -2271000 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.

79 filings · 880 latest values · 880 originally reported values

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

Identifiers: 0000068145, 68145, edgar:68145

Also known as MORGANS FOODS INC