FACTORY 2 U STORES INC

EDGAR

45 filing records in this dataset, filed from 1995-09-12 to 2004-06-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

80.3 million USD

2004-05-01 · USD

Exact inputs and evidence

Operating margin

-4.69%

2004-05-01 · %

Exact inputs and evidence
  • Operating Income: -3766000 USD Source
  • Revenue: 80326000 USD Source

Operating cash flow

-7.43 million USD

2004-05-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7431000 USD Source
Cash and cash equivalents
5.49 million USD Source
Exact value

5487000 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: 2004-06-10.

Financial data available through: 2004-04-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-04-30
  • Operating income: 11 of 11 periods available· newest 2004-04-30
  • Net income: 11 of 11 periods available· newest 2004-04-30
  • Operating cash flow: 9 of 11 periods available· newest 2004-04-30
  • Capital expenditure: 11 of 11 periods available· newest 2004-04-30
  • Total assets: 6 of 11 periods available· newest 2003-02-01
  • Total liabilities: 6 of 11 periods available· newest 2003-02-01
  • Current assets: 7 of 11 periods available· newest 2004-04-30
  • Current liabilities: 7 of 11 periods available· newest 2004-04-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2004-04-30
  • 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

    -7.8%

    Prior period

    USD 535.27 million

    –

    Current period

    USD 493.3 million

    –

    Exact inputs and evidence

    493297000 − 535270000 = -41973000 USD

    535270000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    493297000 USD · 2003-05-01 – 2004-04-30

    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 57.35 million

    Prior period

    −USD 28.51 million

    –

    Current period

    −USD 85.86 million

    –

    Exact inputs and evidence

    -85859000 − -28509000 = -57350000 USD

    -28509000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    -85859000 USD · 2003-05-01 – 2004-04-30

    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 8.31 million

    Prior period

    −USD 8.08 million

    –

    Current period

    USD 225,000

    –

    Exact inputs and evidence

    225000 − -8083000 = 8308000 USD

    -8083000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    225000 USD · 2003-05-01 – 2004-04-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -68.2%

    Prior period

    USD 11 million

    –

    Current period

    USD 3.49 million

    –

    Exact inputs and evidence

    3493000 − 11001000 = -7508000 USD

    11001000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    3493000 USD · 2003-05-01 – 2004-04-30

    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.

2004 2003-05-01 – 2004-04-30

  • Revenue USD 493.3 million 100% of revenue
  • Operating costs Derived USD 519.68 million 105% of revenue
  • Operating income −USD 26.38 million −5.3% of revenue
  • Tax, interest and other Derived USD 59.48 million 12% of revenue
  • Net income −USD 85.86 million −17% of revenue

Cash

  • Operating cash flow USD 225,000 0% of revenue
  • Capital expenditure USD 3.49 million 0.7% of revenue
  • Free cash flow Derived −USD 3.27 million −0.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Net loss: net income was −0% of revenue.
  • 1999 97%
  • 2000 95%
  • 2001 94%
  • 2002 Operating loss: operating costs were 103% of revenue.
  • 2002 Operating loss: operating costs were 103% of revenue.
  • 2003 Operating loss: operating costs were 108% of revenue.
  • 2003 Operating loss: operating costs were 108% of revenue.
  • 2004 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-02-01 – 1998-01-31300592000 295495000 Derived 5097000 5226000 Derived -129000 Unavailable
Source
1999 1998-01-31 – 1999-01-30338223000 327759000 Derived 10464000 8195000 Derived 2269000 Unavailable
Source
2000 1999-01-30 – 2000-01-29421391000 398638000 Derived 22753000 10311000 Derived 12442000 7631000 Derived
Source
2001 2000-02-04 – 2001-02-03555670000 523802000 Derived 31868000 10604000 Derived 21264000 -6494000 Derived
Source
2002 2001-02-03 – 2002-02-02580460000 597246000 Derived -16786000 -5890000 Derived -10896000 14179000 Derived
Source
2002 2001-05-01 – 2002-04-30580460000 597246000 Derived -16786000 -5890000 Derived -10896000 14179000 Derived
Source
2003 2002-02-02 – 2003-02-01535270000 580320000 Derived -45050000 -16541000 Derived -28509000 -19084000 Derived
Source
2003 2002-05-01 – 2003-04-30535270000 580320000 Derived -45050000 -16541000 Derived -28509000 -19084000 Derived
Source
2004 2003-05-01 – 2004-04-30493297000 519680000 Derived -26383000 59476000 Derived -85859000 -3268000 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 493.3M 2004
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.626.9M470.2M313.4M156.7M0.0199720022004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue252165000
1998Revenue300592000
1999Revenue338223000
2000Revenue421391000
2001Revenue555670000
2002Revenue580460000
2002Revenue580460000
2003Revenue535270000
2003Revenue535270000
2004Revenue493297000

Revenue growth

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

-7.8% 2004
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.44%30%16%2%-12%199720022004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over year40.2%
1998Year over year19.2%
1999Year over year12.5%
2000Year over year24.6%
2001Year over year31.9%
2002Year over year4.5%
2002Year over yearNo prior comparable period
2003Year over year-7.8%
2003Year over year-7.8%
2004Year over year-7.8%

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 -5.3% 2004
Net margin -17.4% 2004
Free cash flow margin -0.7% 2004
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%0.9%-5.8%-12.5%-19.3%199720022004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-11.1%
1998Operating margin1.7%
1999Operating margin3.1%
2000Operating margin5.4%
2001Operating margin5.7%
2002Operating margin-2.9%
2002Operating margin-2.9%
2003Operating margin-8.4%
2003Operating margin-8.4%
2004Operating margin-5.3%
1997Net margin-14.8%
1998Net margin-0%
1999Net margin0.7%
2000Net margin3%
2001Net margin3.8%
2002Net margin-1.9%
2002Net margin-1.9%
2003Net margin-5.3%
2003Net margin-5.3%
2004Net margin-17.4%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin1.8%
2001Free cash flow margin-1.2%
2002Free cash flow margin2.4%
2002Free cash flow margin2.4%
2003Free cash flow margin-3.6%
2003Free cash flow margin-3.6%
2004Free cash flow margin-0.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 225K 2004
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.29.7M19.5M9.4M-742.2K-10.9M199720022004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow24524000
2001Operating cash flow17324000
2002Operating cash flow26873000
2002Operating cash flow26873000
2003Operating cash flow-8083000
2003Operating cash flow-8083000
2004Operating cash flow225000

Free cash flow

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

USD -3.3M 2004
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.16.8M7.2M-2.5M-12.1M-21.7M199720022004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flow7631000
2001Free cash flow-6494000
2002Free cash flow14179000
2002Free cash flow14179000
2003Free cash flow-19084000
2003Free cash flow-19084000
2004Free cash flow-3268000

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.

65% 2003
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.86%65%43%22%0%1997-01-3120022004-04-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-01-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets79.7%
1999Liabilities / assets69.2%
2000Liabilities / assets57.2%
2001Liabilities / assets44%
2002Liabilities / assets54.7%
2002-04-30Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets65%
2003-04-30Liabilities / assetsNot reportedNo source recorded
2004-04-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

1.37× 2004
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.1.50×1.12×0.75×0.37×0.00×1997-01-3120022004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-01-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities0.92×
1999Current assets / current liabilities0.8×
2000Current assets / current liabilities1.03×
2001Current assets / current liabilities1.39×
2002Current assets / current liabilities1.21×
2002-04-30Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities0.93×
2003-04-30Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.37×

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
1998 1997-02-01 – 1998-01-31
−USD 129,000
Exact value

Exact value: -129000 USD

1997-02-01 – 1998-01-31: -129000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 5.87 million
Exact value

Exact value: 5865000 USD

1997-02-01 – 1998-01-31: 5865000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1998-01-30 – 1999-01-29
Unavailable Not reported for this period.
USD 19.82 million
Exact value

Exact value: 19818000 USD

1998-01-30 – 1999-01-29: 19818000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1998-01-31 – 1999-01-30
USD 2.27 million
Exact value

Exact value: 2269000 USD

1998-01-31 – 1999-01-30: 2269000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 6.8 million
Exact value

Exact value: 6798000 USD

1998-01-31 – 1999-01-30: 6798000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2000 1999-01-30 – 2000-01-29
USD 12.44 million
Exact value

Exact value: 12442000 USD

1999-01-30 – 2000-01-29: 12442000 USD Inspect Net Income Open source
Share or cite

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

USD 24.52 million
Exact value

Exact value: 24524000 USD

1999-01-30 – 2000-01-29: 24524000 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 16.89 million
Exact value

Exact value: 16893000 USD

1999-01-30 – 2000-01-29: 16893000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.63 million
Calculation and evidence

24524000 − 16893000 USD

Exact free cash flow: 7631000 USD

Share or cite

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

2001 2000-02-04 – 2001-02-03
USD 21.26 million
Exact value

Exact value: 21264000 USD

2000-02-04 – 2001-02-03: 21264000 USD Inspect Net Income Open source
Share or cite

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

USD 17.32 million
Exact value

Exact value: 17324000 USD

2000-02-04 – 2001-02-03: 17324000 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 23.82 million
Exact value

Exact value: 23818000 USD

2000-02-04 – 2001-02-03: 23818000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.49 million
Calculation and evidence

17324000 − 23818000 USD

Exact free cash flow: -6494000 USD

Share or cite

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

2002 2001-02-03 – 2002-02-02
−USD 10.9 million
Exact value

Exact value: -10896000 USD

2001-02-03 – 2002-02-02: -10896000 USD Inspect Net Income Open source
Share or cite

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

USD 26.87 million
Exact value

Exact value: 26873000 USD

2001-02-03 – 2002-02-02: 26873000 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 12.69 million
Exact value

Exact value: 12694000 USD

2001-02-03 – 2002-02-02: 12694000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.18 million
Calculation and evidence

26873000 − 12694000 USD

Exact free cash flow: 14179000 USD

Share or cite

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

2002 2001-05-01 – 2002-04-30
−USD 10.9 million
Exact value

Exact value: -10896000 USD

2001-05-01 – 2002-04-30: -10896000 USD Inspect Net Income Open source
Share or cite

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

USD 26.87 million
Exact value

Exact value: 26873000 USD

2001-05-01 – 2002-04-30: 26873000 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 12.69 million
Exact value

Exact value: 12694000 USD

2001-05-01 – 2002-04-30: 12694000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.18 million
Calculation and evidence

26873000 − 12694000 USD

Exact free cash flow: 14179000 USD

Share or cite

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

2003 2002-02-02 – 2003-02-01
−USD 28.51 million
Exact value

Exact value: -28509000 USD

2002-02-02 – 2003-02-01: -28509000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.08 million
Exact value

Exact value: -8083000 USD

2002-02-02 – 2003-02-01: -8083000 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 million
Exact value

Exact value: 11001000 USD

2002-02-02 – 2003-02-01: 11001000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.08 million
Calculation and evidence

-8083000 − 11001000 USD

Exact free cash flow: -19084000 USD

Share or cite

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

2003 2002-05-01 – 2003-04-30
−USD 28.51 million
Exact value

Exact value: -28509000 USD

2002-05-01 – 2003-04-30: -28509000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.08 million
Exact value

Exact value: -8083000 USD

2002-05-01 – 2003-04-30: -8083000 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 million
Exact value

Exact value: 11001000 USD

2002-05-01 – 2003-04-30: 11001000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.08 million
Calculation and evidence

-8083000 − 11001000 USD

Exact free cash flow: -19084000 USD

Share or cite

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

2004 2003-05-01 – 2004-04-30
−USD 85.86 million
Exact value

Exact value: -85859000 USD

2003-05-01 – 2004-04-30: -85859000 USD Inspect Net Income Open source
Share or cite

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

USD 225,000
Exact value

Exact value: 225000 USD

2003-05-01 – 2004-04-30: 225000 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 3.49 million
Exact value

Exact value: 3493000 USD

2003-05-01 – 2004-04-30: 3493000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.27 million
Calculation and evidence

225000 − 3493000 USD

Exact free cash flow: -3268000 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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000813775, 813775, edgar:813775

Also known as FAMILY BARGAIN CORP