PANCHOS MEXICAN BUFFET INC /DE

EDGAR

27 filing records in this dataset, filed from 1995-05-12 to 2001-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.5 million USD

2001-03-31 · USD

Exact inputs and evidence

Operating margin

-3.56%

2001-03-31 · %

Exact inputs and evidence
  • Operating Income: -482000 USD Source
  • Revenue: 13540000 USD Source

Operating cash flow

-843 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -768000 USD Source
  • Operating Cash Flow: 75000 USD Source

Free cash flow

-960 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -768000 USD Source
  • Operating Cash Flow: 75000 USD Source
  • Capital Expenditure: 220000 USD Source
  • Capital Expenditure: 103000 USD Source
Cash and cash equivalents
471 thousand USD Source
Exact value

471000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

54.8 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Revenue: 14366000 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 55963000 USD · 1999-10-01 – 2000-09-30 Source
  • Revenue: 41828000 USD · 1999-10-01 – 2000-06-30 Source
  • Revenue: 12800000 USD · 2000-10-01 – 2000-12-31 Source
  • Revenue: 13540000 USD · 2001-01-01 – 2001-03-31 Source

Net income

-1.37 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Net income: -23000 USD · 2000-04-01 – 2000-06-30 Source
  • Net income: 249000 USD · 1999-10-01 – 2000-09-30 Source
  • Net income: 440000 USD · 1999-10-01 – 2000-06-30 Source
  • Net income: -657000 USD · 2000-10-01 – 2000-12-31 Source
  • Net income: -501000 USD · 2001-01-01 – 2001-03-31 Source

Operating cash flow

-617 thousand USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Operating cash flow: 1368000 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: 1017000 USD · 1999-10-01 – 2000-03-31 Source
  • Operating cash flow: 1168000 USD · 1999-10-01 – 2000-09-30 Source
  • Operating cash flow: 1368000 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: 75000 USD · 2000-10-01 – 2000-12-31 Source
  • Operating cash flow: -768000 USD · 2000-10-01 – 2001-03-31 Source
  • Operating cash flow: 75000 USD · 2000-10-01 – 2000-12-31 Source

Capital expenditure

1.05 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Capital expenditure: 1781000 USD · 1999-10-01 – 2000-06-30 Source
  • Capital expenditure: 1133000 USD · 1999-10-01 – 2000-03-31 Source
  • Capital expenditure: 1966000 USD · 1999-10-01 – 2000-09-30 Source
  • Capital expenditure: 1781000 USD · 1999-10-01 – 2000-06-30 Source
  • Capital expenditure: 103000 USD · 2000-10-01 – 2000-12-31 Source
  • Capital expenditure: 220000 USD · 2000-10-01 – 2001-03-31 Source
  • Capital expenditure: 103000 USD · 2000-10-01 – 2000-12-31 Source

Free cash flow

-1.67 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Operating cash flow: 1368000 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: 1017000 USD · 1999-10-01 – 2000-03-31 Source
  • Operating cash flow: 1168000 USD · 1999-10-01 – 2000-09-30 Source
  • Operating cash flow: 1368000 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: 75000 USD · 2000-10-01 – 2000-12-31 Source
  • Operating cash flow: -768000 USD · 2000-10-01 – 2001-03-31 Source
  • Operating cash flow: 75000 USD · 2000-10-01 – 2000-12-31 Source
  • Capital expenditure: 1781000 USD · 1999-10-01 – 2000-06-30 Source
  • Capital expenditure: 1133000 USD · 1999-10-01 – 2000-03-31 Source
  • Capital expenditure: 1966000 USD · 1999-10-01 – 2000-09-30 Source
  • Capital expenditure: 1781000 USD · 1999-10-01 – 2000-06-30 Source
  • Capital expenditure: 103000 USD · 2000-10-01 – 2000-12-31 Source
  • Capital expenditure: 220000 USD · 2000-10-01 – 2001-03-31 Source
  • Capital expenditure: 103000 USD · 2000-10-01 – 2000-12-31 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: 2001-05-15.

Financial data available through: 2000-09-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-09-30
  • Operating income: 8 of 11 periods available· newest 2000-09-30
  • Net income: 8 of 11 periods available· newest 2000-09-30
  • Operating cash flow: 8 of 11 periods available· newest 2000-09-30
  • Capital expenditure: 8 of 11 periods available· newest 2000-09-30
  • Total assets: 7 of 11 periods available· newest 2000-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2000-09-30
  • Current liabilities: 7 of 11 periods available· newest 2000-09-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2000-09-30
  • 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

    -2.5%

    Prior period

    USD 57.4 million

    –

    Current period

    USD 55.96 million

    –

    Exact inputs and evidence

    55963000 − 57403000 = -1440000 USD

    57403000 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    55963000 USD · 1999-10-01 – 2000-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -86.8%

    Prior period

    USD 1.89 million

    –

    Current period

    USD 249,000

    –

    Exact inputs and evidence

    249000 − 1888000 = -1639000 USD

    1888000 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    249000 USD · 1999-10-01 – 2000-09-30

    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

    -24.3%

    Prior period

    USD 1.54 million

    –

    Current period

    USD 1.17 million

    –

    Exact inputs and evidence

    1168000 − 1542000 = -374000 USD

    1542000 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    1168000 USD · 1999-10-01 – 2000-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +32.4%

    Prior period

    USD 1.49 million

    –

    Current period

    USD 1.97 million

    –

    Exact inputs and evidence

    1966000 − 1485000 = 481000 USD

    1485000 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    1966000 USD · 1999-10-01 – 2000-09-30

    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 1999-10-01 – 2000-09-30

  • Revenue USD 55.96 million 100% of revenue
  • Operating costs Derived USD 55.79 million 100% of revenue
  • Operating income USD 170,000 0.3% of revenue
  • Tax, interest and other Derived −USD 79,000 −0.1% of revenue
  • Net income USD 249,000 0.4% of revenue

Cash

  • Operating cash flow USD 1.17 million 2.1% of revenue
  • Capital expenditure USD 1.97 million 3.5% of revenue
  • Free cash flow Derived −USD 798,000 −1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 96%
  • 1994 96%
  • 1995 Operating loss: operating costs were 110% of revenue.
  • 1996 Operating loss: operating costs were 100% of revenue.
  • 1997 Operating loss: operating costs were 110% of revenue.
  • 1998 Operating loss: operating costs were 113% 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 1992-10-01 – 1993-09-3075968000 73064000 Derived 2904000 68000 Derived 2836000 -2712000 Derived
Source
1994 1993-10-01 – 1994-09-3086062000 82918000 Derived 3144000 1069000 Derived 2075000 -6065000 Derived
Source
1995 1994-10-01 – 1995-09-3080893000 89317000 Derived -8424000 -3062000 Derived -5362000 -3586000 Derived
Source
1996 1995-10-01 – 1996-09-3071487000 71766000 Derived -279000 136000 Derived -415000 3968000 Derived
Source
1997 1996-10-01 – 1997-09-3066957000 73478000 Derived -6521000 -1805000 Derived -4716000 500000 Derived
Source
1998 1997-10-01 – 1998-09-3064146000 72345000 Derived -8199000 4319000 Derived -12518000 85000 Derived
Source
1999 1998-10-01 – 1999-09-3057403000 55923000 Derived 1480000 -408000 Derived 1888000 57000 Derived
Source
2000 1999-10-01 – 2000-09-3055963000 55793000 Derived 170000 -79000 Derived 249000 -798000 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 56M 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.92.9M69.7M46.5M23.2M0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue75968000
1994Revenue86062000
1995Revenue80893000
1996Revenue71487000
1997Revenue66957000
1998Revenue64146000
1999Revenue57403000
2000Revenue55963000

Revenue growth

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

-2.5% 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.15.3%8.1%0.8%-6.4%-13.6%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year13.3%
1995Year over year-6%
1996Year over year-11.6%
1997Year over year-6.3%
1998Year over year-4.2%
1999Year over year-10.5%
2000Year over year-2.5%

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 0.3% 2000
Net margin 0.4% 2000
Free cash flow margin -1.4% 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.7.6%0.3%-7.0%-14.3%-21.5%199319972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin3.8%
1994Operating margin3.7%
1995Operating margin-10.4%
1996Operating margin-0.4%
1997Operating margin-9.7%
1998Operating margin-12.8%
1999Operating margin2.6%
2000Operating margin0.3%
1993Net margin3.7%
1994Net margin2.4%
1995Net margin-6.6%
1996Net margin-0.6%
1997Net margin-7%
1998Net margin-19.5%
1999Net margin3.3%
2000Net margin0.4%
1993Free cash flow margin-3.6%
1994Free cash flow margin-7%
1995Free cash flow margin-4.4%
1996Free cash flow margin5.6%
1997Free cash flow margin0.7%
1998Free cash flow margin0.1%
1999Free cash flow margin0.1%
2000Free cash flow margin-1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.2M 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.7.5M5.6M3.7M1.9M0.0199319972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow6329000
1994Operating cash flow6924000
1995Operating cash flow3464000
1996Operating cash flow4657000
1997Operating cash flow959000
1998Operating cash flow782000
1999Operating cash flow1542000
2000Operating cash flow1168000

Free cash flow

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

USD -798K 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.4.8M1.9M-1.0M-4.0M-6.9M199319972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-2712000
1994Free cash flow-6065000
1995Free cash flow-3586000
1996Free cash flow3968000
1997Free cash flow500000
1998Free cash flow85000
1999Free cash flow57000
2000Free cash flow-798000

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
1993-09-30Liabilities / assetsNot reportedNo source recorded
1994-09-30Liabilities / assetsNot reported
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 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.0.86×0.65×0.43×0.22×0.00×1993-09-3019972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-09-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities0.65×
1995Current assets / current liabilities0.8×
1996Current assets / current liabilities0.39×
1997Current assets / current liabilities0.43×
1998Current assets / current liabilities0.27×
1999Current assets / current liabilities0.43×
2000Current assets / current liabilities0.37×

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 1992-10-01 – 1993-09-30
USD 2.84 million
Exact value

Exact value: 2836000 USD

1992-10-01 – 1993-09-30: 2836000 USD Inspect Net Income Open source
Share or cite

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

USD 6.33 million
Exact value

Exact value: 6329000 USD

1992-10-01 – 1993-09-30: 6329000 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 9.04 million
Exact value

Exact value: 9041000 USD

1992-10-01 – 1993-09-30: 9041000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.71 million
Calculation and evidence

6329000 − 9041000 USD

Exact free cash flow: -2712000 USD

Share or cite

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

1994 1993-10-01 – 1994-09-30
USD 2.08 million
Exact value

Exact value: 2075000 USD

1993-10-01 – 1994-09-30: 2075000 USD Inspect Net Income Open source
Share or cite

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

USD 6.92 million
Exact value

Exact value: 6924000 USD

1993-10-01 – 1994-09-30: 6924000 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 12.99 million
Exact value

Exact value: 12989000 USD

1993-10-01 – 1994-09-30: 12989000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.07 million
Calculation and evidence

6924000 − 12989000 USD

Exact free cash flow: -6065000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
−USD 5.36 million
Exact value

Exact value: -5362000 USD

1994-10-01 – 1995-09-30: -5362000 USD Inspect Net Income Open source
Share or cite

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

USD 3.46 million
Exact value

Exact value: 3464000 USD

1994-10-01 – 1995-09-30: 3464000 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 7.05 million
Exact value

Exact value: 7050000 USD

1994-10-01 – 1995-09-30: 7050000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.59 million
Calculation and evidence

3464000 − 7050000 USD

Exact free cash flow: -3586000 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
−USD 415,000
Exact value

Exact value: -415000 USD

1995-10-01 – 1996-09-30: -415000 USD Inspect Net Income Open source
Share or cite

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

USD 4.66 million
Exact value

Exact value: 4657000 USD

1995-10-01 – 1996-09-30: 4657000 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 689,000
Exact value

Exact value: 689000 USD

1995-10-01 – 1996-09-30: 689000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.97 million
Calculation and evidence

4657000 − 689000 USD

Exact free cash flow: 3968000 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
−USD 4.72 million
Exact value

Exact value: -4716000 USD

1996-10-01 – 1997-09-30: -4716000 USD Inspect Net Income Open source
Share or cite

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

USD 959,000
Exact value

Exact value: 959000 USD

1996-10-01 – 1997-09-30: 959000 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 459,000
Exact value

Exact value: 459000 USD

1996-10-01 – 1997-09-30: 459000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 500,000
Calculation and evidence

959000 − 459000 USD

Exact free cash flow: 500000 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
−USD 12.52 million
Exact value

Exact value: -12518000 USD

1997-10-01 – 1998-09-30: -12518000 USD Inspect Net Income Open source
Share or cite

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

USD 782,000
Exact value

Exact value: 782000 USD

1997-10-01 – 1998-09-30: 782000 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 697,000
Exact value

Exact value: 697000 USD

1997-10-01 – 1998-09-30: 697000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 85,000
Calculation and evidence

782000 − 697000 USD

Exact free cash flow: 85000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 1.89 million
Exact value

Exact value: 1888000 USD

1998-10-01 – 1999-09-30: 1888000 USD Inspect Net Income Open source
Share or cite

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

USD 1.54 million
Exact value

Exact value: 1542000 USD

1998-10-01 – 1999-09-30: 1542000 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 1.49 million
Exact value

Exact value: 1485000 USD

1998-10-01 – 1999-09-30: 1485000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57,000
Calculation and evidence

1542000 − 1485000 USD

Exact free cash flow: 57000 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 249,000
Exact value

Exact value: 249000 USD

1999-10-01 – 2000-09-30: 249000 USD Inspect Net Income Open source
Share or cite

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

USD 1.17 million
Exact value

Exact value: 1168000 USD

1999-10-01 – 2000-09-30: 1168000 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 1.97 million
Exact value

Exact value: 1966000 USD

1999-10-01 – 2000-09-30: 1966000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 798,000
Calculation and evidence

1168000 − 1966000 USD

Exact free cash flow: -798000 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: 0000075929, 75929, edgar:75929