MAIN STREET RESTAURANT GROUP, INC.

EDGAR

45 filing records in this dataset, filed from 1996-08-20 to 2006-05-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

65.3 million USD

2006-03-27 · USD

Exact inputs and evidence

Operating margin

6.18%

2006-03-27 · %

Exact inputs and evidence
  • Operating Income: 4033000 USD Source
  • Revenue: 65269000 USD Source

Operating cash flow

7.53 million USD

2006-03-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7525000 USD Source

Free cash flow

5.15 million USD

2006-03-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7525000 USD Source
  • Capital Expenditure: 2374000 USD Source
Cash and cash equivalents
14.5 million USD Source
Exact value

14549000 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: 2006-05-09.

Financial data available through: 2005-12-26.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-12-26
  • Operating income: 11 of 11 periods available· newest 2005-12-26
  • Net income: 11 of 11 periods available· newest 2005-12-26
  • Operating cash flow: 10 of 11 periods available· newest 2005-12-26
  • Capital expenditure: 5 of 11 periods available· newest 2005-12-26
  • Total assets: 10 of 11 periods available· newest 2005-12-26
  • Total liabilities: 5 of 11 periods available· newest 2005-12-26
  • Current assets: 10 of 11 periods available· newest 2005-12-26
  • Current liabilities: 10 of 11 periods available· newest 2005-12-26
  • Cash and cash equivalents: 10 of 11 periods available· newest 2005-12-26
  • 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

    +6.7%

    Prior period

    USD 224.75 million

    –

    Current period

    USD 239.73 million

    –

    Exact inputs and evidence

    239729000 − 224751000 = 14978000 USD

    224751000 USD · 2003-12-28 – 2004-12-27

    Inspect prior input Prior source

    239729000 USD · 2004-12-27 – 2005-12-26

    Inspect current input Current source
    Share or cite

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

  • Net income

    -918%

    Prior period

    USD 953,000

    –

    Current period

    −USD 7.8 million

    –

    Exact inputs and evidence

    -7796000 − 953000 = -8749000 USD

    953000 USD · 2003-12-28 – 2004-12-27

    Inspect prior input Prior source

    -7796000 USD · 2004-12-27 – 2005-12-26

    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

    +7.9%

    Prior period

    USD 13.18 million

    –

    Current period

    USD 14.23 million

    –

    Exact inputs and evidence

    14230000 − 13184000 = 1046000 USD

    13184000 USD · 2003-12-28 – 2004-12-27

    Inspect prior input Prior source

    14230000 USD · 2004-12-27 – 2005-12-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +0.1%

    Prior period

    USD 8.12 million

    –

    Current period

    USD 8.12 million

    –

    Exact inputs and evidence

    8124000 − 8115000 = 9000 USD

    8115000 USD · 2003-12-28 – 2004-12-27

    Inspect prior input Prior source

    8124000 USD · 2004-12-27 – 2005-12-26

    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.

2005 2004-12-27 – 2005-12-26

  • Revenue USD 239.73 million 100% of revenue
  • Operating costs Derived USD 241.73 million 101% of revenue
  • Operating income −USD 2 million −0.8% of revenue
  • Tax, interest and other Derived USD 5.8 million 2.4% of revenue
  • Net income −USD 7.8 million −3.3% of revenue

Cash

  • Operating cash flow USD 14.23 million 5.9% of revenue
  • Capital expenditure USD 8.12 million 3.4% of revenue
  • Free cash flow Derived USD 6.11 million 2.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 97%
  • 2000 96%
  • 2001 Net loss: net income was −0.1% of revenue.
  • 2002 Operating loss: operating costs were 102% of revenue.
  • 2003 Operating loss: operating costs were 101% of revenue.
  • 2004 98%
  • 2005 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-12-28 – 1999-12-27140294000 136502000 Derived 3792000 2822000 Derived 970000 Unavailable
Source
2000 1999-12-26 – 2000-12-25186542000 178994000 Derived 7548000 3870000 Derived 3678000 Unavailable
Source
2001 2001-01-01 – 2001-12-31211823000 208754000 Derived 3069000 3180000 Derived -111000 -1484000 Derived
Source
2002 2001-12-31 – 2002-12-30220151000 223469000 Derived -3318000 5432000 Derived -8750000 -9353000 Derived
Source
2003 2002-12-30 – 2003-12-29224494000 225948000 Derived -1454000 690000 Derived -2144000 -2986000 Derived
Source
2004 2003-12-28 – 2004-12-27224751000 220004000 Derived 4747000 3794000 Derived 953000 5069000 Derived
Source
2005 2004-12-27 – 2005-12-26239729000 241725000 Derived -1996000 5800000 Derived -7796000 6106000 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 239.7M 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.258.9M194.2M129.5M64.7M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue122563000
1997Revenue107018000
1998Revenue114242000
1999Revenue140294000
2000Revenue186542000
2001Revenue211823000
2002Revenue220151000
2003Revenue224494000
2004Revenue224751000
2005Revenue239729000

Revenue growth

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

6.7% 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.37%23%10%-3%-16%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year2.6%
1997Year over year-12.7%
1998Year over year6.8%
1999Year over year22.8%
2000Year over year33%
2001Year over year13.6%
2002Year over year3.9%
2003Year over year2%
2004Year over year0.1%
2005Year over year6.7%

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 -0.8% 2005
Net margin -3.3% 2005
Free cash flow margin 2.5% 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.8.6%2.1%-4.3%-10.8%-17.3%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-15.5%
1997Operating margin6.8%
1998Operating margin5.6%
1999Operating margin2.7%
2000Operating margin4%
2001Operating margin1.4%
2002Operating margin-1.5%
2003Operating margin-0.6%
2004Operating margin2.1%
2005Operating margin-0.8%
1996-12-30Net marginNot reported
1997Net margin3%
1998Net margin3.6%
1999Net margin0.7%
2000Net margin2%
2001Net margin-0.1%
2002Net margin-4%
2003Net margin-1%
2004Net margin0.4%
2005Net margin-3.3%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow margin-0.7%
2002Free cash flow margin-4.2%
2003Free cash flow margin-1.3%
2004Free cash flow margin2.3%
2005Free cash flow margin2.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 14.2M 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.15.4M11.5M7.7M3.8M0.0199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow3824000
2001Operating cash flow12529000
2002Operating cash flow9195000
2003Operating cash flow7267000
2004Operating cash flow13184000
2005Operating cash flow14230000

Free cash flow

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

USD 6.1M 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.7.3M2.9M-1.6M-6.1M-10.6M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailable
2001Free cash flow-1484000
2002Free cash flow-9353000
2003Free cash flow-2986000
2004Free cash flow5069000
2005Free cash flow6106000

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.

70.9% 2005
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.80%60%40%20%0%1996-12-3020012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-30Liabilities / assetsNot reported
1997-12-29Liabilities / assetsNot reported
1998-12-28Liabilities / assetsNot reported
1999-12-27Liabilities / assetsNot reported
2000-12-25Liabilities / assetsNot reported
2001Liabilities / assets64.2%
2002Liabilities / assets73.7%
2003Liabilities / assets73.5%
2004Liabilities / assets71.6%
2005Liabilities / assets70.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.47× 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.1.00×0.75×0.50×0.25×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.92×
1997Current assets / current liabilities0.9×
1998Current assets / current liabilities0.79×
1999Current assets / current liabilities0.34×
2000Current assets / current liabilities0.63×
2001Current assets / current liabilities0.66×
2002Current assets / current liabilities0.46×
2003Current assets / current liabilities0.35×
2004Current assets / current liabilities0.34×
2005Current assets / current liabilities0.47×

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
1999 1998-12-26 – 1999-12-25
Unavailable Not reported for this period.
USD 16.22 million
Exact value

Exact value: 16219000 USD

1998-12-26 – 1999-12-25: 16219000 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 1998-12-28 – 1999-12-27
USD 970,000
Exact value

Exact value: 970000 USD

1998-12-28 – 1999-12-27: 970000 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.

2000 1999-12-26 – 2000-12-25
USD 3.68 million
Exact value

Exact value: 3678000 USD

1999-12-26 – 2000-12-25: 3678000 USD Inspect Net Income Open source
Share or cite

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

USD 3.82 million
Exact value

Exact value: 3824000 USD

1999-12-26 – 2000-12-25: 3824000 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.

2001 2001-01-01 – 2001-12-31
−USD 111,000
Exact value

Exact value: -111000 USD

2001-01-01 – 2001-12-31: -111000 USD Inspect Net Income Open source
Share or cite

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

USD 12.53 million
Exact value

Exact value: 12529000 USD

2001-01-01 – 2001-12-31: 12529000 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 14.01 million
Exact value

Exact value: 14013000 USD

2001-01-01 – 2001-12-31: 14013000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

12529000 − 14013000 USD

Exact free cash flow: -1484000 USD

Share or cite

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

2002 2001-12-31 – 2002-12-30
−USD 8.75 million
Exact value

Exact value: -8750000 USD

2001-12-31 – 2002-12-30: -8750000 USD Inspect Net Income Open source
Share or cite

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

USD 9.2 million
Exact value

Exact value: 9195000 USD

2001-12-31 – 2002-12-30: 9195000 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 18.55 million
Exact value

Exact value: 18548000 USD

2001-12-31 – 2002-12-30: 18548000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.35 million
Calculation and evidence

9195000 − 18548000 USD

Exact free cash flow: -9353000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
USD 1.07 million
Exact value

Exact value: 1071000 USD

2002-04-01 – 2003-03-31: 1071000 USD Inspect Net Income Open source
Share or cite

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

USD 1.14 million
Exact value

Exact value: 1142000 USD

2002-04-01 – 2003-03-31: 1142000 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.

2003 2002-12-30 – 2003-12-29
−USD 2.14 million
Exact value

Exact value: -2144000 USD

2002-12-30 – 2003-12-29: -2144000 USD Inspect Net Income Open source
Share or cite

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

USD 7.27 million
Exact value

Exact value: 7267000 USD

2002-12-30 – 2003-12-29: 7267000 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 10.25 million
Exact value

Exact value: 10253000 USD

2002-12-30 – 2003-12-29: 10253000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.99 million
Calculation and evidence

7267000 − 10253000 USD

Exact free cash flow: -2986000 USD

Share or cite

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

2004 2003-03-30 – 2004-03-29
USD 1.18 million
Exact value

Exact value: 1178000 USD

2003-03-30 – 2004-03-29: 1178000 USD Inspect Net Income Open source
Share or cite

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

USD 3.17 million
Exact value

Exact value: 3165000 USD

2003-03-30 – 2004-03-29: 3165000 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.

2004 2003-12-28 – 2004-12-27
USD 953,000
Exact value

Exact value: 953000 USD

2003-12-28 – 2004-12-27: 953000 USD Inspect Net Income Open source
Share or cite

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

USD 13.18 million
Exact value

Exact value: 13184000 USD

2003-12-28 – 2004-12-27: 13184000 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 8.12 million
Exact value

Exact value: 8115000 USD

2003-12-28 – 2004-12-27: 8115000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.07 million
Calculation and evidence

13184000 − 8115000 USD

Exact free cash flow: 5069000 USD

Share or cite

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

2005 2004-12-27 – 2005-12-26
−USD 7.8 million
Exact value

Exact value: -7796000 USD

2004-12-27 – 2005-12-26: -7796000 USD Inspect Net Income Open source
Share or cite

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

USD 14.23 million
Exact value

Exact value: 14230000 USD

2004-12-27 – 2005-12-26: 14230000 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 8.12 million
Exact value

Exact value: 8124000 USD

2004-12-27 – 2005-12-26: 8124000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.11 million
Calculation and evidence

14230000 − 8124000 USD

Exact free cash flow: 6106000 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: 0000847466, 847466, edgar:847466

Also known as MAIN STREET & MAIN INC