MAC FRUGALS BARGAINS CLOSE OUTS INC

EDGAR

17 filing records in this dataset, filed from 1994-04-29 to 1997-12-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

190 million USD

1997-11-02 · USD

Exact inputs and evidence

Operating margin

9.46%

1997-11-02 · %

Exact inputs and evidence
  • Operating Income: 17956000 USD Source
  • Revenue: 189733000 USD Source
Cash and cash equivalents
12.6 million USD Source
Exact value

12582000 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: 1997-12-12.

Financial data available through: 1997-02-02.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1997-02-02
  • Operating income: 6 of 11 periods available· newest 1997-02-02
  • Net income: 6 of 11 periods available· newest 1997-02-02
  • Operating cash flow: 6 of 11 periods available· newest 1997-02-02
  • Capital expenditure: 6 of 11 periods available· newest 1997-02-02
  • Total assets: 4 of 11 periods available· newest 1997-02-02
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1997-02-02
  • Current liabilities: 4 of 11 periods available· newest 1997-02-02
  • Cash and cash equivalents: 5 of 11 periods available· newest 1997-02-02
  • 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

    +9.6%

    Prior period

    USD 704.93 million

    –

    Current period

    USD 772.65 million

    –

    Exact inputs and evidence

    772648000 − 704934000 = 67714000 USD

    704934000 USD · 1995-01-29 – 1996-01-28

    Inspect prior input Prior source

    772648000 USD · 1996-02-03 – 1997-02-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    +196.4%

    Prior period

    USD 14.56 million

    –

    Current period

    USD 43.15 million

    –

    Exact inputs and evidence

    43149000 − 14559000 = 28590000 USD

    14559000 USD · 1995-01-29 – 1996-01-28

    Inspect prior input Prior source

    43149000 USD · 1996-02-03 – 1997-02-02

    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

    +637.5%

    Prior period

    USD 16.21 million

    –

    Current period

    USD 119.56 million

    –

    Exact inputs and evidence

    119558000 − 16212000 = 103346000 USD

    16212000 USD · 1995-01-29 – 1996-01-28

    Inspect prior input Prior source

    119558000 USD · 1996-02-03 – 1997-02-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -57.2%

    Prior period

    USD 26.12 million

    –

    Current period

    USD 11.17 million

    –

    Exact inputs and evidence

    11170000 − 26117000 = -14947000 USD

    26117000 USD · 1995-01-29 – 1996-01-28

    Inspect prior input Prior source

    11170000 USD · 1996-02-03 – 1997-02-02

    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.

1997 1996-02-03 – 1997-02-02

  • Revenue USD 772.65 million 100% of revenue
  • Operating costs Derived USD 696.82 million 90% of revenue
  • Operating income USD 75.83 million 9.8% of revenue
  • Tax, interest and other Derived USD 32.68 million 4.2% of revenue
  • Net income USD 43.15 million 5.6% of revenue

Cash

  • Operating cash flow USD 119.56 million 15% of revenue
  • Capital expenditure USD 11.17 million 1.4% of revenue
  • Free cash flow Derived USD 108.39 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 88%
  • 1993 96%
  • 1994 91%
  • 1995 90%
  • 1996 95%
  • 1997 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-01-31 – 1992-01-30542578000 479415000 Derived 63163000 28948000 Derived 34215000 30139000 Derived
Source
1993 1992-01-31 – 1993-01-30540295000 516027000 Derived 24268000 12920000 Derived 11348000 7245000 Derived
Source
1994 1993-01-31 – 1994-01-30627063000 569396000 Derived 57667000 25730000 Derived 31937000 -4983000 Derived
Source
1995 1994-01-30 – 1995-01-29682083000 611438000 Derived 70645000 31761000 Derived 38884000 27309000 Derived
Source
1996 1995-01-29 – 1996-01-28704934000 669067000 Derived 35867000 21308000 Derived 14559000 -9905000 Derived
Source
1997 1996-02-03 – 1997-02-02772648000 696822000 Derived 75826000 32677000 Derived 43149000 108388000 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 772.6M 1997
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.834.5M625.8M417.2M208.6M0.0199219951997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue542578000
1993Revenue540295000
1994Revenue627063000
1995Revenue682083000
1996Revenue704934000
1997Revenue772648000

Revenue growth

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

9.6% 1997
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.17.4%12.6%7.8%3.0%-1.7%199219951997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year-0.4%
1994Year over year16.1%
1995Year over year8.8%
1996Year over year3.4%
1997Year over year9.6%

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 9.8% 1997
Net margin 5.6% 1997
Free cash flow margin 14% 1997
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.15.3%10.8%6.3%1.8%-2.6%199219951997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin11.6%
1993Operating margin4.5%
1994Operating margin9.2%
1995Operating margin10.4%
1996Operating margin5.1%
1997Operating margin9.8%
1992Net margin6.3%
1993Net margin2.1%
1994Net margin5.1%
1995Net margin5.7%
1996Net margin2.1%
1997Net margin5.6%
1992Free cash flow margin5.6%
1993Free cash flow margin1.3%
1994Free cash flow margin-0.8%
1995Free cash flow margin4%
1996Free cash flow margin-1.4%
1997Free cash flow margin14%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 119.6M 1997
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.129.1M96.8M64.6M32.3M0.0199219951997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow39257000
1993Operating cash flow22509000
1994Operating cash flow24382000
1995Operating cash flow68123000
1996Operating cash flow16212000
1997Operating cash flow119558000

Free cash flow

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

USD 108.4M 1997
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.117.9M83.5M49.2M14.9M-19.4M199219951997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow30139000
1993Free cash flow7245000
1994Free cash flow-4983000
1995Free cash flow27309000
1996Free cash flow-9905000
1997Free cash flow108388000

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
1992-01-30Liabilities / assetsNot reportedNo source recorded
1993-01-30Liabilities / assetsNot reportedNo source recorded
1994-01-30Liabilities / assetsNot reported
1995-01-29Liabilities / assetsNot reported
1996-01-28Liabilities / assetsNot reported
1997-02-02Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.8× 1997
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.2.89×2.17×1.44×0.72×0.00×1992-01-3019951997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-01-30Current assets / current liabilitiesNot reportedNo source recorded
1993-01-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities2.07×
1995Current assets / current liabilities1.28×
1996Current assets / current liabilities2.67×
1997Current assets / current liabilities1.8×

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
1992 1991-01-31 – 1992-01-30
USD 34.22 million
Exact value

Exact value: 34215000 USD

1991-01-31 – 1992-01-30: 34215000 USD Inspect Net Income Open source
Share or cite

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

USD 39.26 million
Exact value

Exact value: 39257000 USD

1991-01-31 – 1992-01-30: 39257000 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 9.12 million
Exact value

Exact value: 9118000 USD

1991-01-31 – 1992-01-30: 9118000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.14 million
Calculation and evidence

39257000 − 9118000 USD

Exact free cash flow: 30139000 USD

Share or cite

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

1993 1992-01-31 – 1993-01-30
USD 11.35 million
Exact value

Exact value: 11348000 USD

1992-01-31 – 1993-01-30: 11348000 USD Inspect Net Income Open source
Share or cite

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

USD 22.51 million
Exact value

Exact value: 22509000 USD

1992-01-31 – 1993-01-30: 22509000 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 15.26 million
Exact value

Exact value: 15264000 USD

1992-01-31 – 1993-01-30: 15264000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.25 million
Calculation and evidence

22509000 − 15264000 USD

Exact free cash flow: 7245000 USD

Share or cite

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

1994 1993-01-31 – 1994-01-30
USD 31.94 million
Exact value

Exact value: 31937000 USD

1993-01-31 – 1994-01-30: 31937000 USD Inspect Net Income Open source
Share or cite

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

USD 24.38 million
Exact value

Exact value: 24382000 USD

1993-01-31 – 1994-01-30: 24382000 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 29.37 million
Exact value

Exact value: 29365000 USD

1993-01-31 – 1994-01-30: 29365000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.98 million
Calculation and evidence

24382000 − 29365000 USD

Exact free cash flow: -4983000 USD

Share or cite

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

1995 1994-01-30 – 1995-01-29
USD 38.88 million
Exact value

Exact value: 38884000 USD

1994-01-30 – 1995-01-29: 38884000 USD Inspect Net Income Open source
Share or cite

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

USD 68.12 million
Exact value

Exact value: 68123000 USD

1994-01-30 – 1995-01-29: 68123000 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 40.81 million
Exact value

Exact value: 40814000 USD

1994-01-30 – 1995-01-29: 40814000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.31 million
Calculation and evidence

68123000 − 40814000 USD

Exact free cash flow: 27309000 USD

Share or cite

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

1996 1995-01-29 – 1996-01-28
USD 14.56 million
Exact value

Exact value: 14559000 USD

1995-01-29 – 1996-01-28: 14559000 USD Inspect Net Income Open source
Share or cite

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

USD 16.21 million
Exact value

Exact value: 16212000 USD

1995-01-29 – 1996-01-28: 16212000 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 26.12 million
Exact value

Exact value: 26117000 USD

1995-01-29 – 1996-01-28: 26117000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.91 million
Calculation and evidence

16212000 − 26117000 USD

Exact free cash flow: -9905000 USD

Share or cite

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

1997 1996-02-03 – 1997-02-02
USD 43.15 million
Exact value

Exact value: 43149000 USD

1996-02-03 – 1997-02-02: 43149000 USD Inspect Net Income Open source
Share or cite

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

USD 119.56 million
Exact value

Exact value: 119558000 USD

1996-02-03 – 1997-02-02: 119558000 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 11.17 million
Exact value

Exact value: 11170000 USD

1996-02-03 – 1997-02-02: 11170000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 108.39 million
Calculation and evidence

119558000 − 11170000 USD

Exact free cash flow: 108388000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000078384, 78384, edgar:78384