DRUG EMPORIUM INC

EDGAR

32 filing records in this dataset, filed from 1994-01-05 to 2001-01-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

209 million USD

2000-11-25 · USD

Exact inputs and evidence
Cash and cash equivalents
740 thousand USD Source
Exact value

740000 USD

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

59810000 USD

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: 2001-01-09.

Financial data available through: 2000-02-26.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2000-02-26
  • operating income: No compatible figures in this window
  • Net income: 10 of 11 periods available· newest 2000-02-26
  • Operating cash flow: 9 of 11 periods available· newest 2000-02-26
  • Capital expenditure: 9 of 11 periods available· newest 2000-02-26
  • Total assets: 7 of 11 periods available· newest 2000-02-26
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2000-02-26
  • Current liabilities: 7 of 11 periods available· newest 2000-02-26
  • Cash and cash equivalents: 6 of 11 periods available· newest 2000-02-26
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2000-02-26
  • 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 839.44 million

    –

    Current period

    USD 904.88 million

    –

    Exact inputs and evidence

    904878000 − 839443000 = 65435000 USD

    839443000 USD · 1998-02-28 – 1999-02-27

    Inspect prior input Prior source

    904878000 USD · 1999-02-27 – 2000-02-26

    Inspect current input Current source
    Share or cite

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

  • Net income

    -837.3%

    Prior period

    USD 3.8 million

    –

    Current period

    −USD 28.01 million

    –

    Exact inputs and evidence

    -28010000 − 3799000 = -31809000 USD

    3799000 USD · 1998-02-28 – 1999-02-27

    Inspect prior input Prior source

    -28010000 USD · 1999-02-27 – 2000-02-26

    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

    -203.9%

    Prior period

    USD 53.46 million

    –

    Current period

    −USD 55.54 million

    –

    Exact inputs and evidence

    -55539000 − 53457000 = -108996000 USD

    53457000 USD · 1998-02-28 – 1999-02-27

    Inspect prior input Prior source

    -55539000 USD · 1999-02-27 – 2000-02-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +224.3%

    Prior period

    USD 5.74 million

    –

    Current period

    USD 18.61 million

    –

    Exact inputs and evidence

    18605000 − 5737000 = 12868000 USD

    5737000 USD · 1998-02-28 – 1999-02-27

    Inspect prior input Prior source

    18605000 USD · 1999-02-27 – 2000-02-26

    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.

2000 1999-02-27 – 2000-02-26

  • Revenue USD 904.88 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 28.01 million −3.1% of revenue

Cash

  • Operating cash flow −USD 55.54 million −6.1% of revenue
  • Capital expenditure USD 18.61 million 2.1% of revenue
  • Free cash flow Derived −USD 74.14 million −8.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 Not shown: operating income or net income is not reported.
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-02-27 – 1992-02-26742343000 UnavailableUnavailableUnavailable-4670000 -576000 Derived
Source
1993 1992-02-27 – 1993-02-26756710000 UnavailableUnavailableUnavailable-2667000 -19245000 Derived
Source
1994 1993-02-27 – 1994-02-26749040000 UnavailableUnavailableUnavailable1281000 7126000 Derived
Source
1995 1994-02-26 – 1995-02-25729503000 UnavailableUnavailableUnavailable-5391000 17168000 Derived
Source
1996 1995-03-03 – 1996-03-02738772000 UnavailableUnavailableUnavailable2342000 21092000 Derived
Source
1997 1996-03-02 – 1997-03-01855016000 UnavailableUnavailableUnavailable1152000 -5254000 Derived
Source
1998 1997-03-01 – 1998-02-28836405000 UnavailableUnavailableUnavailable1691000 23012000 Derived
Source
1999 1998-02-28 – 1999-02-27839443000 UnavailableUnavailableUnavailable3799000 47720000 Derived
Source
2000 1999-02-27 – 2000-02-26904878000 UnavailableUnavailableUnavailable-28010000 -74144000 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 904.9M 2000
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.977.3M733.0M488.6M244.3M0.0199219962000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue742343000
1993Revenue756710000
1994Revenue749040000
1995Revenue729503000
1996Revenue738772000
1997Revenue855016000
1998Revenue836405000
1999Revenue839443000
2000Revenue904878000

Revenue growth

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

7.8% 2000
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.17.2%11.9%6.6%1.2%-4.1%199219962000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year1.9%
1994Year over year-1%
1995Year over year-2.6%
1996Year over year1.3%
1997Year over year15.7%
1998Year over year-2.2%
1999Year over year0.4%
2000Year over year7.8%

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.

Net margin -3.1% 2000
Free cash flow margin -8.2% 2000
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.6.8%2.8%-1.3%-5.3%-9.3%1992-02-261996-03-022000-02-26
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992-02-26Operating marginNot reported
1993-02-26Operating marginNot reported
1994-02-26Operating marginNot reported
1995-02-25Operating marginNot reported
1996-03-02Operating marginNot reported
1997-03-01Operating marginNot reported
1998-02-28Operating marginNot reported
1999-02-27Operating marginNot reported
2000-02-26Operating marginNot reported
1992Net margin-0.6%
1993Net margin-0.4%
1994Net margin0.2%
1995Net margin-0.7%
1996Net margin0.3%
1997Net margin0.1%
1998Net margin0.2%
1999Net margin0.5%
2000Net margin-3.1%
1992Free cash flow margin-0.1%
1993Free cash flow margin-2.5%
1994Free cash flow margin1%
1995Free cash flow margin2.4%
1996Free cash flow margin2.9%
1997Free cash flow margin-0.6%
1998Free cash flow margin2.8%
1999Free cash flow margin5.7%
2000Free cash flow margin-8.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -55.5M 2000
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.62.2M30.6M-1.0M-32.6M-64.3M199219962000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow11755000
1993Operating cash flow-15082000
1994Operating cash flow10346000
1995Operating cash flow20681000
1996Operating cash flow23865000
1997Operating cash flow555000
1998Operating cash flow25961000
1999Operating cash flow53457000
2000Operating cash flow-55539000

Free cash flow

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

USD -74.1M 2000
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.57.5M22.1M-13.2M-48.6M-83.9M199219962000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow-576000
1993Free cash flow-19245000
1994Free cash flow7126000
1995Free cash flow17168000
1996Free cash flow21092000
1997Free cash flow-5254000
1998Free cash flow23012000
1999Free cash flow47720000
2000Free cash flow-74144000

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
1992-02-26Liabilities / assetsNot reportedNo source recorded
1993-02-26Liabilities / assetsNot reportedNo source recorded
1994-02-26Liabilities / assetsNot reported
1995-02-25Liabilities / assetsNot reported
1996-03-02Liabilities / assetsNot reported
1997-03-01Liabilities / assetsNot reported
1998-02-28Liabilities / assetsNot reported
1999-02-27Liabilities / assetsNot reported
2000-02-26Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.29× 2000
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.2.38×1.79×1.19×0.60×0.00×1992-02-2619962000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-02-26Current assets / current liabilitiesNot reportedNo source recorded
1993-02-26Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities2.06×
1995Current assets / current liabilities2.2×
1996Current assets / current liabilities1.63×
1997Current assets / current liabilities1.59×
1998Current assets / current liabilities1.73×
1999Current assets / current liabilities1.53×
2000Current assets / current liabilities1.29×

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 1991-02-27 – 1992-02-26
−USD 4.67 million
Exact value

Exact value: -4670000 USD

1991-02-27 – 1992-02-26: -4670000 USD Inspect Net Income Open source
Share or cite

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

USD 11.76 million
Exact value

Exact value: 11755000 USD

1991-02-27 – 1992-02-26: 11755000 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 12.33 million
Exact value

Exact value: 12331000 USD

1991-02-27 – 1992-02-26: 12331000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 576,000
Calculation and evidence

11755000 − 12331000 USD

Exact free cash flow: -576000 USD

Share or cite

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

1993 1992-02-27 – 1993-02-26
−USD 2.67 million
Exact value

Exact value: -2667000 USD

1992-02-27 – 1993-02-26: -2667000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.08 million
Exact value

Exact value: -15082000 USD

1992-02-27 – 1993-02-26: -15082000 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 4.16 million
Exact value

Exact value: 4163000 USD

1992-02-27 – 1993-02-26: 4163000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.25 million
Calculation and evidence

-15082000 − 4163000 USD

Exact free cash flow: -19245000 USD

Share or cite

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

1993 1992-02-28 – 1993-02-27
−USD 2.67 million
Exact value

Exact value: -2667000 USD

1992-02-28 – 1993-02-27: -2667000 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.
Unavailable Not reported for this period.
Unavailable

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

1994 1993-02-27 – 1994-02-26
USD 1.28 million
Exact value

Exact value: 1281000 USD

1993-02-27 – 1994-02-26: 1281000 USD Inspect Net Income Open source
Share or cite

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

USD 10.35 million
Exact value

Exact value: 10346000 USD

1993-02-27 – 1994-02-26: 10346000 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 3.22 million
Exact value

Exact value: 3220000 USD

1993-02-27 – 1994-02-26: 3220000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.13 million
Calculation and evidence

10346000 − 3220000 USD

Exact free cash flow: 7126000 USD

Share or cite

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

1995 1994-02-26 – 1995-02-25
−USD 5.39 million
Exact value

Exact value: -5391000 USD

1994-02-26 – 1995-02-25: -5391000 USD Inspect Net Income Open source
Share or cite

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

USD 20.68 million
Exact value

Exact value: 20681000 USD

1994-02-26 – 1995-02-25: 20681000 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 3.51 million
Exact value

Exact value: 3513000 USD

1994-02-26 – 1995-02-25: 3513000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.17 million
Calculation and evidence

20681000 − 3513000 USD

Exact free cash flow: 17168000 USD

Share or cite

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

1996 1995-03-03 – 1996-03-02
USD 2.34 million
Exact value

Exact value: 2342000 USD

1995-03-03 – 1996-03-02: 2342000 USD Inspect Net Income Open source
Share or cite

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

USD 23.87 million
Exact value

Exact value: 23865000 USD

1995-03-03 – 1996-03-02: 23865000 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 2.77 million
Exact value

Exact value: 2773000 USD

1995-03-03 – 1996-03-02: 2773000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.09 million
Calculation and evidence

23865000 − 2773000 USD

Exact free cash flow: 21092000 USD

Share or cite

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

1997 1996-03-02 – 1997-03-01
USD 1.15 million
Exact value

Exact value: 1152000 USD

1996-03-02 – 1997-03-01: 1152000 USD Inspect Net Income Open source
Share or cite

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

USD 555,000
Exact value

Exact value: 555000 USD

1996-03-02 – 1997-03-01: 555000 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 5.81 million
Exact value

Exact value: 5809000 USD

1996-03-02 – 1997-03-01: 5809000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.25 million
Calculation and evidence

555000 − 5809000 USD

Exact free cash flow: -5254000 USD

Share or cite

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

1998 1997-03-01 – 1998-02-28
USD 1.69 million
Exact value

Exact value: 1691000 USD

1997-03-01 – 1998-02-28: 1691000 USD Inspect Net Income Open source
Share or cite

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

USD 25.96 million
Exact value

Exact value: 25961000 USD

1997-03-01 – 1998-02-28: 25961000 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 2.95 million
Exact value

Exact value: 2949000 USD

1997-03-01 – 1998-02-28: 2949000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.01 million
Calculation and evidence

25961000 − 2949000 USD

Exact free cash flow: 23012000 USD

Share or cite

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

1999 1998-02-28 – 1999-02-27
USD 3.8 million
Exact value

Exact value: 3799000 USD

1998-02-28 – 1999-02-27: 3799000 USD Inspect Net Income Open source
Share or cite

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

USD 53.46 million
Exact value

Exact value: 53457000 USD

1998-02-28 – 1999-02-27: 53457000 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 5.74 million
Exact value

Exact value: 5737000 USD

1998-02-28 – 1999-02-27: 5737000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 47.72 million
Calculation and evidence

53457000 − 5737000 USD

Exact free cash flow: 47720000 USD

Share or cite

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

2000 1999-02-27 – 2000-02-26
−USD 28.01 million
Exact value

Exact value: -28010000 USD

1999-02-27 – 2000-02-26: -28010000 USD Inspect Net Income Open source
Share or cite

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

−USD 55.54 million
Exact value

Exact value: -55539000 USD

1999-02-27 – 2000-02-26: -55539000 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 18.61 million
Exact value

Exact value: 18605000 USD

1999-02-27 – 2000-02-26: 18605000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 74.14 million
Calculation and evidence

-55539000 − 18605000 USD

Exact free cash flow: -74144000 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000832922, 832922, edgar:832922

Also known as DRUG EMPORIUM INC/DE