GYMBOREE CORP

EDGAR

91 filing records in this dataset, filed from 1996-06-19 to 2017-03-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

357 million USD

2017-01-28 · USD

Exact inputs and evidence

Operating margin

-100.29%

2017-01-28 · %

Exact inputs and evidence
  • Operating Income: -357868000 USD Source
  • Revenue: 356834000 USD Source

Operating cash flow

22.4 million USD

2017-01-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: -23134000 USD Source
  • Operating Cash Flow: -45526000 USD Source

Free cash flow

15.7 million USD

2017-01-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: -23134000 USD Source
  • Operating Cash Flow: -45526000 USD Source
  • Capital Expenditure: 12139000 USD Source
  • Capital Expenditure: 5495000 USD Source
Cash and cash equivalents
22.1 million USD Source
Exact value

22119000 USD

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

979039000 USD

Shares outstanding
1 thousand shares Source
Exact value

1000 shares

Reported share-count change

0.00% · 0 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
  • 1000 shares · 2016-01-30· Source
  • 1000 shares · 2017-01-28· 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: 2017-03-14.

Financial data available through: 2016-01-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2016-01-30
  • Operating income: 9 of 11 periods available· newest 2016-01-30
  • Net income: 9 of 11 periods available· newest 2016-01-30
  • Operating cash flow: 9 of 11 periods available· newest 2016-01-30
  • Capital expenditure: 9 of 11 periods available· newest 2016-01-30
  • Total assets: 9 of 11 periods available· newest 2016-01-30
  • Total liabilities: 9 of 11 periods available· newest 2016-01-30
  • Current assets: 9 of 11 periods available· newest 2016-01-30
  • Current liabilities: 9 of 11 periods available· newest 2016-01-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2016-01-30
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2016-01-30
  • Shares outstanding: 6 of 11 periods available· newest 2016-01-30

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

    +1.5%

    Prior period

    USD 1.23 billion

    –

    Current period

    USD 1.25 billion

    –

    Exact inputs and evidence

    1247351000 − 1228740000 = 18611000 USD

    1228740000 USD · 2014-02-02 – 2015-01-31

    Inspect prior input Prior source

    1247351000 USD · 2015-02-01 – 2016-01-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 563.93 million

    Prior period

    −USD 574.11 million

    –

    Current period

    −USD 10.18 million

    –

    Exact inputs and evidence

    -10176000 − -574105000 = 563929000 USD

    -574105000 USD · 2014-02-02 – 2015-01-31

    Inspect prior input Prior source

    -10176000 USD · 2015-02-01 – 2016-01-30

    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

    +USD 50.9 million

    Prior period

    −USD 21.76 million

    –

    Current period

    USD 29.14 million

    –

    Exact inputs and evidence

    29140000 − -21758000 = 50898000 USD

    -21758000 USD · 2014-02-02 – 2015-01-31

    Inspect prior input Prior source

    29140000 USD · 2015-02-01 – 2016-01-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -33.1%

    Prior period

    USD 31.99 million

    –

    Current period

    USD 21.41 million

    –

    Exact inputs and evidence

    21413000 − 31992000 = -10579000 USD

    31992000 USD · 2014-02-02 – 2015-01-31

    Inspect prior input Prior source

    21413000 USD · 2015-02-01 – 2016-01-30

    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.

2016 2015-02-01 – 2016-01-30

  • Revenue USD 1.25 billion 100% of revenue
  • Operating costs Derived USD 1.21 billion 97% of revenue
  • Operating income USD 41.99 million 3.4% of revenue
  • Tax, interest and other Derived USD 52.17 million 4.2% of revenue
  • Net income −USD 10.18 million −0.8% of revenue

Cash

  • Operating cash flow USD 29.14 million 2.3% of revenue
  • Capital expenditure USD 21.41 million 1.7% of revenue
  • Free cash flow Derived USD 7.73 million 0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 87%
  • 2008 86%
  • 2009 9.3%85%
  • 2010 10%84%
  • 2012 Net loss: net income was −3.8% of revenue.
  • 2013 Net loss: net income was −0.6% of revenue.
  • 2014 Operating loss: operating costs were 110% of revenue.
  • 2015 Operating loss: operating costs were 146% of revenue.
  • 2016 Net loss: net income was −0.8% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2006-02-04 – 2007-02-03791638000 685474000 Derived 106164000 45914000 Derived 60250000 82970000 Derived
Source
2008 2007-02-03 – 2008-02-02920814000 790569000 Derived 130245000 49914000 Derived 80331000 39073000 Derived
Source
2009 2008-02-01 – 2009-01-311000678000 852370000 Derived 148308000 54828000 Derived 93480000 98910000 Derived
Source
2010 2009-01-31 – 2010-01-301014911000 851273000 Derived 163638000 61719000 Derived 101919000 137016000 Derived
Source
2012 2011-01-30 – 2012-01-281188288000 1136787000 Derived 51501000 96846000 Derived -45345000 54980000 Derived
Source
2013 2012-01-29 – 2013-02-021275664000 1206014000 Derived 69650000 77492000 Derived -7842000 25943000 Derived
Source
2014 2013-02-03 – 2014-02-011244569000 1369667000 Derived -125098000 77929000 Derived -203027000 22239000 Derived
Source
2015 2014-02-02 – 2015-01-311228740000 1799944000 Derived -571204000 2901000 Derived -574105000 -53750000 Derived
Source
2016 2015-02-01 – 2016-01-301247351000 1205357000 Derived 41994000 52170000 Derived -10176000 7727000 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 1.2B 2016
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.1.4B1.0B688.9M344.4M0.0200720122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue791638000
2008Revenue920814000
2009Revenue1000678000
2010Revenue1014911000
2012Revenue1188288000
2013Revenue1275664000
2014Revenue1244569000
2015Revenue1228740000
2016Revenue1247351000

Revenue growth

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

1.5% 2016
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.17.8%12.4%6.9%1.5%-3.9%200720122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year16.3%
2009Year over year8.7%
2010Year over year1.4%
2012Year over yearNo prior comparable period
2013Year over year7.4%
2014Year over year-2.4%
2015Year over year-1.3%
2016Year over year1.5%

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 3.4% 2016
Net margin -0.8% 2016
Free cash flow margin 0.6% 2016
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.21%3%-15%-34%-52%200720122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin13.4%
2008Operating margin14.1%
2009Operating margin14.8%
2010Operating margin16.1%
2012Operating margin4.3%
2013Operating margin5.5%
2014Operating margin-10.1%
2015Operating margin-46.5%
2016Operating margin3.4%
2007Net margin7.6%
2008Net margin8.7%
2009Net margin9.3%
2010Net margin10%
2012Net margin-3.8%
2013Net margin-0.6%
2014Net margin-16.3%
2015Net margin-46.7%
2016Net margin-0.8%
2007Free cash flow margin10.5%
2008Free cash flow margin4.2%
2009Free cash flow margin9.9%
2010Free cash flow margin13.5%
2012Free cash flow margin4.6%
2013Free cash flow margin2%
2014Free cash flow margin1.8%
2015Free cash flow margin-4.4%
2016Free cash flow margin0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 29.1M 2016
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.192.5M134.9M77.4M19.9M-37.6M200720122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow121692000
2008Operating cash flow107867000
2009Operating cash flow155024000
2010Operating cash flow176595000
2012Operating cash flow91545000
2013Operating cash flow73794000
2014Operating cash flow74871000
2015Operating cash flow-21758000
2016Operating cash flow29140000

Free cash flow

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

USD 7.7M 2016
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.152.3M97.0M41.6M-13.7M-69.0M200720122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow82970000
2008Free cash flow39073000
2009Free cash flow98910000
2010Free cash flow137016000
2012Free cash flow54980000
2013Free cash flow25943000
2014Free cash flow22239000
2015Free cash flow-53750000
2016Free cash flow7727000

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.

129.6% 2016
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.140%105%70%35%0%200720122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets39.3%
2008Liabilities / assets47.6%
2009Liabilities / assets35.8%
2010Liabilities / assets31%
2012Liabilities / assets78.8%
2013Liabilities / assets78.4%
2014Liabilities / assets86.5%
2015Liabilities / assets128%
2016Liabilities / assets129.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.13× 2016
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.3.64×2.73×1.82×0.91×0.00×200720122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities2.22×
2008Current assets / current liabilities1.44×
2009Current assets / current liabilities2.58×
2010Current assets / current liabilities3.37×
2012Current assets / current liabilities1.89×
2013Current assets / current liabilities1.72×
2014Current assets / current liabilities1.34×
2015Current assets / current liabilities1.2×
2016Current assets / current liabilities1.13×

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
2007 2006-02-04 – 2007-02-03
USD 60.25 million
Exact value

Exact value: 60250000 USD

2006-02-04 – 2007-02-03: 60250000 USD Inspect Net Income Open source
Share or cite

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

USD 121.69 million
Exact value

Exact value: 121692000 USD

2006-02-04 – 2007-02-03: 121692000 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 38.72 million
Exact value

Exact value: 38722000 USD

2006-02-04 – 2007-02-03: 38722000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 82.97 million
Calculation and evidence

121692000 − 38722000 USD

Exact free cash flow: 82970000 USD

Share or cite

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

2008 2007-02-03 – 2008-02-02
USD 80.33 million
Exact value

Exact value: 80331000 USD

2007-02-03 – 2008-02-02: 80331000 USD Inspect Net Income Open source
Share or cite

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

USD 107.87 million
Exact value

Exact value: 107867000 USD

2007-02-03 – 2008-02-02: 107867000 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 68.79 million
Exact value

Exact value: 68794000 USD

2007-02-03 – 2008-02-02: 68794000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.07 million
Calculation and evidence

107867000 − 68794000 USD

Exact free cash flow: 39073000 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 93.48 million
Exact value

Exact value: 93480000 USD

2008-02-01 – 2009-01-31: 93480000 USD Inspect Net Income Open source
Share or cite

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

USD 155.02 million
Exact value

Exact value: 155024000 USD

2008-02-01 – 2009-01-31: 155024000 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 56.11 million
Exact value

Exact value: 56114000 USD

2008-02-01 – 2009-01-31: 56114000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 98.91 million
Calculation and evidence

155024000 − 56114000 USD

Exact free cash flow: 98910000 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 101.92 million
Exact value

Exact value: 101919000 USD

2009-01-31 – 2010-01-30: 101919000 USD Inspect Net Income Open source
Share or cite

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

USD 176.6 million
Exact value

Exact value: 176595000 USD

2009-01-31 – 2010-01-30: 176595000 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 39.58 million
Exact value

Exact value: 39579000 USD

2009-01-31 – 2010-01-30: 39579000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 137.02 million
Calculation and evidence

176595000 − 39579000 USD

Exact free cash flow: 137016000 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 45.35 million
Exact value

Exact value: -45345000 USD

2011-01-30 – 2012-01-28: -45345000 USD Inspect Net Income Open source
Share or cite

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

USD 91.55 million
Exact value

Exact value: 91545000 USD

2011-01-30 – 2012-01-28: 91545000 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 36.57 million
Exact value

Exact value: 36565000 USD

2011-01-30 – 2012-01-28: 36565000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 54.98 million
Calculation and evidence

91545000 − 36565000 USD

Exact free cash flow: 54980000 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 7.84 million
Exact value

Exact value: -7842000 USD

2012-01-29 – 2013-02-02: -7842000 USD Inspect Net Income Open source
Share or cite

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

USD 73.79 million
Exact value

Exact value: 73794000 USD

2012-01-29 – 2013-02-02: 73794000 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 47.85 million
Exact value

Exact value: 47851000 USD

2012-01-29 – 2013-02-02: 47851000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.94 million
Calculation and evidence

73794000 − 47851000 USD

Exact free cash flow: 25943000 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 203.03 million
Exact value

Exact value: -203027000 USD

2013-02-03 – 2014-02-01: -203027000 USD Inspect Net Income Open source
Share or cite

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

USD 74.87 million
Exact value

Exact value: 74871000 USD

2013-02-03 – 2014-02-01: 74871000 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 52.63 million
Exact value

Exact value: 52632000 USD

2013-02-03 – 2014-02-01: 52632000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.24 million
Calculation and evidence

74871000 − 52632000 USD

Exact free cash flow: 22239000 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 574.11 million
Exact value

Exact value: -574105000 USD

2014-02-02 – 2015-01-31: -574105000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.76 million
Exact value

Exact value: -21758000 USD

2014-02-02 – 2015-01-31: -21758000 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 31.99 million
Exact value

Exact value: 31992000 USD

2014-02-02 – 2015-01-31: 31992000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.75 million
Calculation and evidence

-21758000 − 31992000 USD

Exact free cash flow: -53750000 USD

Share or cite

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

2016 2015-02-01 – 2016-01-30
−USD 10.18 million
Exact value

Exact value: -10176000 USD

2015-02-01 – 2016-01-30: -10176000 USD Inspect Net Income Open source
Share or cite

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

USD 29.14 million
Exact value

Exact value: 29140000 USD

2015-02-01 – 2016-01-30: 29140000 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 21.41 million
Exact value

Exact value: 21413000 USD

2015-02-01 – 2016-01-30: 21413000 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

29140000 − 21413000 USD

Exact free cash flow: 7727000 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.

91 filings · 6,225 latest values · 6,225 originally reported values

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

Identifiers: 0000786110, 786110, GYMB, ck0000786110, edgar:786110

Also known as GYMBOREE CORP