SAMUELS JEWELERS INC

EDGAR

31 filing records in this dataset, filed from 1996-08-30 to 2003-04-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

43.2 million USD

2003-03-01 · USD

Exact inputs and evidence

Operating margin

10.6%

2003-03-01 · %

Exact inputs and evidence
  • Operating Income: 4574000 USD Source
  • Revenue: 43155000 USD Source
Cash and cash equivalents
566 thousand USD Source
Exact value

566000 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: 2003-04-15.

Financial data available through: 2002-06-01.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2002-06-01
  • Operating income: 11 of 11 periods available· newest 2002-06-01
  • Net income: 11 of 11 periods available· newest 2002-06-01
  • Operating cash flow: 11 of 11 periods available· newest 2002-06-01
  • Capital expenditure: 11 of 11 periods available· newest 2002-06-01
  • Total assets: 7 of 11 periods available· newest 2002-06-01
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2002-06-01
  • Current liabilities: 7 of 11 periods available· newest 2002-06-01
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-06-01
  • 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

    -17.6%

    Prior period

    USD 148.04 million

    –

    Current period

    USD 122.01 million

    –

    Exact inputs and evidence

    122007000 − 148044000 = -26037000 USD

    148044000 USD · 2000-06-02 – 2001-06-01

    Inspect prior input Prior source

    122007000 USD · 2001-06-02 – 2002-06-01

    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 19.01 million

    Prior period

    −USD 46.03 million

    –

    Current period

    −USD 27.02 million

    –

    Exact inputs and evidence

    -27022000 − -46032000 = 19010000 USD

    -46032000 USD · 2000-06-02 – 2001-06-01

    Inspect prior input Prior source

    -27022000 USD · 2001-06-02 – 2002-06-01

    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 8.38 million

    Prior period

    −USD 10.96 million

    –

    Current period

    −USD 2.57 million

    –

    Exact inputs and evidence

    -2573000 − -10956000 = 8383000 USD

    -10956000 USD · 2000-06-02 – 2001-06-01

    Inspect prior input Prior source

    -2573000 USD · 2001-06-02 – 2002-06-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -93.4%

    Prior period

    USD 2.65 million

    –

    Current period

    USD 174,000

    –

    Exact inputs and evidence

    174000 − 2650000 = -2476000 USD

    2650000 USD · 2000-06-02 – 2001-06-01

    Inspect prior input Prior source

    174000 USD · 2001-06-02 – 2002-06-01

    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.

2002 2001-06-02 – 2002-06-01

  • Revenue USD 122.01 million 100% of revenue
  • Operating costs Derived USD 141.09 million 116% of revenue
  • Operating income −USD 19.08 million −16% of revenue
  • Tax, interest and other Derived USD 7.94 million 6.5% of revenue
  • Net income −USD 27.02 million −22% of revenue

Cash

  • Operating cash flow −USD 2.57 million −2.1% of revenue
  • Capital expenditure USD 174,000 0.1% of revenue
  • Free cash flow Derived −USD 2.75 million −2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net loss: net income was −2% of revenue.
  • 1997 Operating loss: operating costs were 123% of revenue.
  • 1998 Operating loss: operating costs were 110% of revenue.
  • 1998 Operating loss: operating costs were 110% of revenue.
  • 1999 Net loss: net income was −3.1% of revenue.
  • 1999 Net loss: net income was −3.1% of revenue.
  • 2000 Operating loss: operating costs were 103% of revenue.
  • 2000 Operating loss: operating costs were 103% of revenue.
  • 2001 Operating loss: operating costs were 129% of revenue.
  • 2002 Operating loss: operating costs were 116% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-06-01 – 1996-05-31140145000 131494000 Derived 8651000 11434000 Derived -2783000 -10496000 Derived
Source
1997 1996-06-01 – 1997-05-31130446000 160187000 Derived -29741000 16227000 Derived -45968000 1105000 Derived
Source
1998 1997-05-31 – 1998-05-3027494000 30166000 Derived -2672000 -70783000 Derived 68111000 -4739000 Derived
Source
1998 1997-06-04 – 1998-06-0327494000 30166000 Derived -2672000 -70783000 Derived 68111000 -4718000 Derived
Source
1999 1998-05-30 – 1999-05-2981043000 80915000 Derived 128000 2602000 Derived -2474000 -15485000 Derived
Source
1999 1998-06-04 – 1999-06-0381043000 80915000 Derived 128000 2602000 Derived -2474000 -15337000 Derived
Source
2000 1999-06-02 – 2000-06-01157527000 161929000 Derived -4402000 2845000 Derived -7247000 29306000 Derived
Source
2000 1999-06-04 – 2000-06-03157527000 161929000 Derived -4402000 2845000 Derived -7247000 29306000 Derived
Source
2001 2000-06-02 – 2001-06-01148044000 191346000 Derived -43302000 2730000 Derived -46032000 -13606000 Derived
Source
2002 2001-06-02 – 2002-06-01122007000 141085000 Derived -19078000 7944000 Derived -27022000 -2747000 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 122M 2002
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.170.1M127.6M85.1M42.5M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue140145000
1997Revenue130446000
1998Revenue27494000
1998Revenue27494000
1999Revenue81043000
1999Revenue81043000
2000Revenue157527000
2000Revenue157527000
2001Revenue148044000
2002Revenue122007000

Revenue growth

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

-17.6% 2002
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.217%137%58%-21%-101%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year3%
1997Year over year-6.9%
1998Year over year-78.9%
1998Year over year-78.9%
1999Year over year194.8%
1999Year over year194.8%
2000Year over year94.4%
2000Year over year94.4%
2001Year over year-6%
2002Year over year-17.6%

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 -15.6% 2002
Net margin -22.1% 2002
Free cash flow margin -2.3% 2002
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.270%188%106%24%-58%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin6.2%
1997Operating margin-22.8%
1998Operating margin-9.7%
1998Operating margin-9.7%
1999Operating margin0.2%
1999Operating margin0.2%
2000Operating margin-2.8%
2000Operating margin-2.8%
2001Operating margin-29.2%
2002Operating margin-15.6%
1996Net margin-2%
1997Net margin-35.2%
1998Net margin247.7%
1998Net margin247.7%
1999Net margin-3.1%
1999Net margin-3.1%
2000Net margin-4.6%
2000Net margin-4.6%
2001Net margin-31.1%
2002Net margin-22.1%
1996Free cash flow margin-7.5%
1997Free cash flow margin0.8%
1998Free cash flow margin-17.2%
1998Free cash flow margin-17.2%
1999Free cash flow margin-19.1%
1999Free cash flow margin-18.9%
2000Free cash flow margin18.6%
2000Free cash flow margin18.6%
2001Free cash flow margin-9.2%
2002Free cash flow margin-2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.6M 2002
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.47.1M31.5M15.9M335.3K-15.3M199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-5996000
1997Operating cash flow8263000
1998Operating cash flow-2098000
1998Operating cash flow-2077000
1999Operating cash flow-9007000
1999Operating cash flow-8859000
2000Operating cash flow42812000
2000Operating cash flow42812000
2001Operating cash flow-10956000
2002Operating cash flow-2573000

Free cash flow

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

USD -2.7M 2002
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.32.9M19.9M6.9M-6.1M-19.1M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-10496000
1997Free cash flow1105000
1998Free cash flow-4739000
1998Free cash flow-4718000
1999Free cash flow-15485000
1999Free cash flow-15337000
2000Free cash flow29306000
2000Free cash flow29306000
2001Free cash flow-13606000
2002Free cash flow-2747000

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
1996-05-31Liabilities / assetsNot reported
1997-05-31Liabilities / assetsNot reported
1998-05-30Liabilities / assetsNot reported
1998-06-03Liabilities / assetsNot reportedNo source recorded
1999-05-29Liabilities / assetsNot reported
1999-06-03Liabilities / assetsNot reportedNo source recorded
2000-06-01Liabilities / assetsNot reportedNo source recorded
2000-06-03Liabilities / assetsNot reported
2001-06-01Liabilities / assetsNot reportedNo source recorded
2002-06-01Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 2002
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.19.27×14.45×9.63×4.82×0.00×19961999-06-032002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities13.73×
1997Current assets / current liabilities17.84×
1998Current assets / current liabilities5.11×
1998-06-03Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.13×
1999-06-03Current assets / current liabilitiesNot reportedNo source recorded
2000-06-01Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.9×
2001-06-01Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.22×

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
1996 1995-06-01 – 1996-05-31
−USD 2.78 million
Exact value

Exact value: -2783000 USD

1995-06-01 – 1996-05-31: -2783000 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 million
Exact value

Exact value: -5996000 USD

1995-06-01 – 1996-05-31: -5996000 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 4.5 million
Exact value

Exact value: 4500000 USD

1995-06-01 – 1996-05-31: 4500000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.5 million
Calculation and evidence

-5996000 − 4500000 USD

Exact free cash flow: -10496000 USD

Share or cite

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

1997 1996-06-01 – 1997-05-31
−USD 45.97 million
Exact value

Exact value: -45968000 USD

1996-06-01 – 1997-05-31: -45968000 USD Inspect Net Income Open source
Share or cite

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

USD 8.26 million
Exact value

Exact value: 8263000 USD

1996-06-01 – 1997-05-31: 8263000 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 7.16 million
Exact value

Exact value: 7158000 USD

1996-06-01 – 1997-05-31: 7158000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.11 million
Calculation and evidence

8263000 − 7158000 USD

Exact free cash flow: 1105000 USD

Share or cite

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

1998 1997-05-31 – 1998-05-30
USD 68.11 million
Exact value

Exact value: 68111000 USD

1997-05-31 – 1998-05-30: 68111000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.1 million
Exact value

Exact value: -2098000 USD

1997-05-31 – 1998-05-30: -2098000 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 2.64 million
Exact value

Exact value: 2641000 USD

1997-05-31 – 1998-05-30: 2641000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.74 million
Calculation and evidence

-2098000 − 2641000 USD

Exact free cash flow: -4739000 USD

Share or cite

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

1998 1997-06-04 – 1998-06-03
USD 68.11 million
Exact value

Exact value: 68111000 USD

1997-06-04 – 1998-06-03: 68111000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.08 million
Exact value

Exact value: -2077000 USD

1997-06-04 – 1998-06-03: -2077000 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 2.64 million
Exact value

Exact value: 2641000 USD

1997-06-04 – 1998-06-03: 2641000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.72 million
Calculation and evidence

-2077000 − 2641000 USD

Exact free cash flow: -4718000 USD

Share or cite

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

1999 1998-05-30 – 1999-05-29
−USD 2.47 million
Exact value

Exact value: -2474000 USD

1998-05-30 – 1999-05-29: -2474000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.01 million
Exact value

Exact value: -9007000 USD

1998-05-30 – 1999-05-29: -9007000 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 6.48 million
Exact value

Exact value: 6478000 USD

1998-05-30 – 1999-05-29: 6478000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.49 million
Calculation and evidence

-9007000 − 6478000 USD

Exact free cash flow: -15485000 USD

Share or cite

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

1999 1998-06-04 – 1999-06-03
−USD 2.47 million
Exact value

Exact value: -2474000 USD

1998-06-04 – 1999-06-03: -2474000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.86 million
Exact value

Exact value: -8859000 USD

1998-06-04 – 1999-06-03: -8859000 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 6.48 million
Exact value

Exact value: 6478000 USD

1998-06-04 – 1999-06-03: 6478000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.34 million
Calculation and evidence

-8859000 − 6478000 USD

Exact free cash flow: -15337000 USD

Share or cite

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

2000 1999-06-02 – 2000-06-01
−USD 7.25 million
Exact value

Exact value: -7247000 USD

1999-06-02 – 2000-06-01: -7247000 USD Inspect Net Income Open source
Share or cite

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

USD 42.81 million
Exact value

Exact value: 42812000 USD

1999-06-02 – 2000-06-01: 42812000 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 13.51 million
Exact value

Exact value: 13506000 USD

1999-06-02 – 2000-06-01: 13506000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.31 million
Calculation and evidence

42812000 − 13506000 USD

Exact free cash flow: 29306000 USD

Share or cite

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

2000 1999-06-04 – 2000-06-03
−USD 7.25 million
Exact value

Exact value: -7247000 USD

1999-06-04 – 2000-06-03: -7247000 USD Inspect Net Income Open source
Share or cite

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

USD 42.81 million
Exact value

Exact value: 42812000 USD

1999-06-04 – 2000-06-03: 42812000 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 13.51 million
Exact value

Exact value: 13506000 USD

1999-06-04 – 2000-06-03: 13506000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.31 million
Calculation and evidence

42812000 − 13506000 USD

Exact free cash flow: 29306000 USD

Share or cite

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

2001 2000-06-02 – 2001-06-01
−USD 46.03 million
Exact value

Exact value: -46032000 USD

2000-06-02 – 2001-06-01: -46032000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.96 million
Exact value

Exact value: -10956000 USD

2000-06-02 – 2001-06-01: -10956000 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 2.65 million
Exact value

Exact value: 2650000 USD

2000-06-02 – 2001-06-01: 2650000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.61 million
Calculation and evidence

-10956000 − 2650000 USD

Exact free cash flow: -13606000 USD

Share or cite

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

2002 2001-06-02 – 2002-06-01
−USD 27.02 million
Exact value

Exact value: -27022000 USD

2001-06-02 – 2002-06-01: -27022000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.57 million
Exact value

Exact value: -2573000 USD

2001-06-02 – 2002-06-01: -2573000 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 174,000
Exact value

Exact value: 174000 USD

2001-06-02 – 2002-06-01: 174000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.75 million
Calculation and evidence

-2573000 − 174000 USD

Exact free cash flow: -2747000 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000790360, 790360, edgar:790360

Also known as BARRYS JEWELERS INC /CA/