BROOKSTONE INC

EDGAR

44 filing records in this dataset, filed from 1996-06-14 to 2007-03-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

91.3 million USD

2006-07-01 · USD

Exact inputs and evidence
Cash and cash equivalents
71.7 million USD Source
Exact value

71738000 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: 2007-03-29.

Financial data available through: 2006-12-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2005-01-29
  • Operating income: 9 of 11 periods available· newest 2005-01-29
  • Net income: 10 of 11 periods available· newest 2006-12-30
  • Operating cash flow: 10 of 11 periods available· newest 2006-12-30
  • Capital expenditure: 10 of 11 periods available· newest 2006-12-30
  • Total assets: 10 of 11 periods available· newest 2006-12-30
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2006-12-30
  • Current liabilities: 10 of 11 periods available· newest 2006-12-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2006-12-30
  • 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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, Capital expenditure.

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.

2005 2004-01-30 – 2005-01-29

  • Revenue USD 498.91 million 100% of revenue
  • Operating costs Derived USD 461.87 million 93% of revenue
  • Operating income USD 37.04 million 7.4% of revenue
  • Tax, interest and other Derived USD 15.68 million 3.1% of revenue
  • Net income USD 21.36 million 4.3% of revenue

Cash

  • Operating cash flow USD 40.37 million 8.1% of revenue
  • Capital expenditure USD 33.07 million 6.6% of revenue
  • Free cash flow Derived USD 7.31 million 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 95%
  • 1998 94%
  • 1999 94%
  • 2000 93%
  • 2001 93%
  • 2002 97%
  • 2003 95%
  • 2004 93%
  • 2005 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-02-02 – 1997-02-01218044000 207468000 Derived 10576000 4703000 Derived 5873000 -1052000 Derived
Source
1998 1997-02-01 – 1998-01-31239866000 226656000 Derived 13210000 5862000 Derived 7348000 6640000 Derived
Source
1999 1998-01-31 – 1999-01-30276051000 258970000 Derived 17081000 7743000 Derived 9338000 -634000 Derived
Source
2000 1999-01-30 – 2000-01-29326855000 304123000 Derived 22732000 9422000 Derived 13310000 22808000 Derived
Source
2001 2000-02-04 – 2001-02-03364541000 339155000 Derived 25386000 10442000 Derived 14944000 3896000 Derived
Source
2002 2001-02-03 – 2002-02-02352917000 343233000 Derived 9684000 4352000 Derived 5332000 -6456000 Derived
Source
2003 2002-02-02 – 2003-02-01375878000 355255000 Derived 20623000 8623000 Derived 12000000 24942000 Derived
Source
2004 2003-02-01 – 2004-01-31434173000 404773000 Derived 29400000 11848000 Derived 17552000 12077000 Derived
Source
2005 2004-01-30 – 2005-01-29498911000 461871000 Derived 37040000 15678000 Derived 21362000 7306000 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 498.9M 2005
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.538.8M404.1M269.4M134.7M0.0199720012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue218044000
1998Revenue239866000
1999Revenue276051000
2000Revenue326855000
2001Revenue364541000
2002Revenue352917000
2003Revenue375878000
2004Revenue434173000
2005Revenue498911000

Revenue growth

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

14.9% 2005
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.20.1%13.9%7.6%1.3%-4.9%199720012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year10%
1999Year over year15.1%
2000Year over year18.4%
2001Year over year11.5%
2002Year over year-3.2%
2003Year over year6.5%
2004Year over year15.5%
2005Year over year14.9%

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 7.4% 2005
Net margin 4.3% 2005
Free cash flow margin 1.5% 2005
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.8.2%5.5%2.8%0.1%-2.6%199720012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin4.9%
1998Operating margin5.5%
1999Operating margin6.2%
2000Operating margin7%
2001Operating margin7%
2002Operating margin2.7%
2003Operating margin5.5%
2004Operating margin6.8%
2005Operating margin7.4%
1997Net margin2.7%
1998Net margin3.1%
1999Net margin3.4%
2000Net margin4.1%
2001Net margin4.1%
2002Net margin1.5%
2003Net margin3.2%
2004Net margin4%
2005Net margin4.3%
1997Free cash flow margin-0.5%
1998Free cash flow margin2.8%
1999Free cash flow margin-0.2%
2000Free cash flow margin7%
2001Free cash flow margin1.1%
2002Free cash flow margin-1.8%
2003Free cash flow margin6.6%
2004Free cash flow margin2.8%
2005Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 40.4M 2005
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.43.6M32.7M21.8M10.9M0.0199720012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow8667000
1998Operating cash flow18002000
1999Operating cash flow11428000
2000Operating cash flow32492000
2001Operating cash flow12418000
2002Operating cash flow7305000
2003Operating cash flow31058000
2004Operating cash flow38337000
2005Operating cash flow40373000

Free cash flow

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

USD 7.3M 2005
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.27.5M18.3M9.2M137.6K-9.0M199720012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-1052000
1998Free cash flow6640000
1999Free cash flow-634000
2000Free cash flow22808000
2001Free cash flow3896000
2002Free cash flow-6456000
2003Free cash flow24942000
2004Free cash flow12077000
2005Free cash flow7306000

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
1997-02-01Liabilities / assetsNot reported
1998-01-31Liabilities / assetsNot reported
1999-01-30Liabilities / assetsNot reported
2000-01-29Liabilities / assetsNot reported
2001-02-03Liabilities / assetsNot reported
2002-02-02Liabilities / assetsNot reported
2003-02-01Liabilities / assetsNot reported
2004-01-31Liabilities / assetsNot reported
2005-01-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.84× 2005
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.3.23×2.42×1.62×0.81×0.00×199720012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities2.37×
1998Current assets / current liabilities2.05×
1999Current assets / current liabilities2.27×
2000Current assets / current liabilities2.12×
2001Current assets / current liabilities2.49×
2002Current assets / current liabilities2.99×
2003Current assets / current liabilities2.93×
2004Current assets / current liabilities2.71×
2005Current assets / current liabilities2.84×

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
1997 1996-02-02 – 1997-02-01
USD 5.87 million
Exact value

Exact value: 5873000 USD

1996-02-02 – 1997-02-01: 5873000 USD Inspect Net Income Open source
Share or cite

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

USD 8.67 million
Exact value

Exact value: 8667000 USD

1996-02-02 – 1997-02-01: 8667000 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 9.72 million
Exact value

Exact value: 9719000 USD

1996-02-02 – 1997-02-01: 9719000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.05 million
Calculation and evidence

8667000 − 9719000 USD

Exact free cash flow: -1052000 USD

Share or cite

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

1998 1997-02-01 – 1998-01-31
USD 7.35 million
Exact value

Exact value: 7348000 USD

1997-02-01 – 1998-01-31: 7348000 USD Inspect Net Income Open source
Share or cite

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

USD 18 million
Exact value

Exact value: 18002000 USD

1997-02-01 – 1998-01-31: 18002000 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 11.36 million
Exact value

Exact value: 11362000 USD

1997-02-01 – 1998-01-31: 11362000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.64 million
Calculation and evidence

18002000 − 11362000 USD

Exact free cash flow: 6640000 USD

Share or cite

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

1999 1998-01-31 – 1999-01-30
USD 9.34 million
Exact value

Exact value: 9338000 USD

1998-01-31 – 1999-01-30: 9338000 USD Inspect Net Income Open source
Share or cite

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

USD 11.43 million
Exact value

Exact value: 11428000 USD

1998-01-31 – 1999-01-30: 11428000 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 12.06 million
Exact value

Exact value: 12062000 USD

1998-01-31 – 1999-01-30: 12062000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 634,000
Calculation and evidence

11428000 − 12062000 USD

Exact free cash flow: -634000 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
USD 13.31 million
Exact value

Exact value: 13310000 USD

1999-01-30 – 2000-01-29: 13310000 USD Inspect Net Income Open source
Share or cite

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

USD 32.49 million
Exact value

Exact value: 32492000 USD

1999-01-30 – 2000-01-29: 32492000 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 9.68 million
Exact value

Exact value: 9684000 USD

1999-01-30 – 2000-01-29: 9684000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.81 million
Calculation and evidence

32492000 − 9684000 USD

Exact free cash flow: 22808000 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 14.94 million
Exact value

Exact value: 14944000 USD

2000-02-04 – 2001-02-03: 14944000 USD Inspect Net Income Open source
Share or cite

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

USD 12.42 million
Exact value

Exact value: 12418000 USD

2000-02-04 – 2001-02-03: 12418000 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 8.52 million
Exact value

Exact value: 8522000 USD

2000-02-04 – 2001-02-03: 8522000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.9 million
Calculation and evidence

12418000 − 8522000 USD

Exact free cash flow: 3896000 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 5.33 million
Exact value

Exact value: 5332000 USD

2001-02-03 – 2002-02-02: 5332000 USD Inspect Net Income Open source
Share or cite

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

USD 7.31 million
Exact value

Exact value: 7305000 USD

2001-02-03 – 2002-02-02: 7305000 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 13.76 million
Exact value

Exact value: 13761000 USD

2001-02-03 – 2002-02-02: 13761000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.46 million
Calculation and evidence

7305000 − 13761000 USD

Exact free cash flow: -6456000 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 12 million
Exact value

Exact value: 12000000 USD

2002-02-02 – 2003-02-01: 12000000 USD Inspect Net Income Open source
Share or cite

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

USD 31.06 million
Exact value

Exact value: 31058000 USD

2002-02-02 – 2003-02-01: 31058000 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 6.12 million
Exact value

Exact value: 6116000 USD

2002-02-02 – 2003-02-01: 6116000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.94 million
Calculation and evidence

31058000 − 6116000 USD

Exact free cash flow: 24942000 USD

Share or cite

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

2004 2003-02-01 – 2004-01-31
USD 17.55 million
Exact value

Exact value: 17552000 USD

2003-02-01 – 2004-01-31: 17552000 USD Inspect Net Income Open source
Share or cite

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

USD 38.34 million
Exact value

Exact value: 38337000 USD

2003-02-01 – 2004-01-31: 38337000 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 26.26 million
Exact value

Exact value: 26260000 USD

2003-02-01 – 2004-01-31: 26260000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.08 million
Calculation and evidence

38337000 − 26260000 USD

Exact free cash flow: 12077000 USD

Share or cite

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

2005 2004-01-30 – 2005-01-29
USD 21.36 million
Exact value

Exact value: 21362000 USD

2004-01-30 – 2005-01-29: 21362000 USD Inspect Net Income Open source
Share or cite

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

USD 40.37 million
Exact value

Exact value: 40373000 USD

2004-01-30 – 2005-01-29: 40373000 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 33.07 million
Exact value

Exact value: 33067000 USD

2004-01-30 – 2005-01-29: 33067000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.31 million
Calculation and evidence

40373000 − 33067000 USD

Exact free cash flow: 7306000 USD

Share or cite

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

2006 2005-12-31 – 2006-12-30
USD 1.63 million
Exact value

Exact value: 1632000 USD

2005-12-31 – 2006-12-30: 1632000 USD Inspect Net Income Open source
Share or cite

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

USD 10.22 million
Exact value

Exact value: 10222000 USD

2005-12-31 – 2006-12-30: 10222000 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 10.59 million
Exact value

Exact value: 10593000 USD

2005-12-31 – 2006-12-30: 10593000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 371,000
Calculation and evidence

10222000 − 10593000 USD

Exact free cash flow: -371000 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.

44 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000830134, 830134, edgar:830134