GARDEN BOTANIKA INC

EDGAR

23 filing records in this dataset, filed from 1996-06-18 to 2000-12-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

9.8 million USD

2000-10-28 · USD

Exact inputs and evidence

Operating margin

-37.83%

2000-10-28 · %

Exact inputs and evidence
  • Operating Income: -3708000 USD Source
  • Revenue: 9802000 USD Source
Cash and cash equivalents
2 million USD Source
Exact value

1999000 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: 2000-12-12.

Financial data available through: 2000-01-29.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2000-01-29
  • Operating income: 6 of 11 periods available· newest 2000-01-29
  • Net income: 6 of 11 periods available· newest 2000-01-29
  • Operating cash flow: 6 of 11 periods available· newest 2000-01-29
  • Capital expenditure: 6 of 11 periods available· newest 2000-01-29
  • Total assets: 4 of 11 periods available· newest 2000-01-29
  • Total liabilities: 4 of 11 periods available· newest 2000-01-29
  • Current assets: 4 of 11 periods available· newest 2000-01-29
  • Current liabilities: 4 of 11 periods available· newest 2000-01-29
  • Cash and cash equivalents: 4 of 11 periods available· newest 2000-01-29
  • 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

    -32%

    Prior period

    USD 102.82 million

    –

    Current period

    USD 69.88 million

    –

    Exact inputs and evidence

    69884000 − 102815000 = -32931000 USD

    102815000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    69884000 USD · 1999-01-30 – 2000-01-29

    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 29.75 million

    Prior period

    −USD 48.03 million

    –

    Current period

    −USD 18.29 million

    –

    Exact inputs and evidence

    -18285000 − -48034000 = 29749000 USD

    -48034000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    -18285000 USD · 1999-01-30 – 2000-01-29

    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 1.78 million

    Prior period

    −USD 3.51 million

    –

    Current period

    −USD 1.73 million

    –

    Exact inputs and evidence

    -1726000 − -3508000 = 1782000 USD

    -3508000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    -1726000 USD · 1999-01-30 – 2000-01-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -89.4%

    Prior period

    USD 1.4 million

    –

    Current period

    USD 149,000

    –

    Exact inputs and evidence

    149000 − 1401000 = -1252000 USD

    1401000 USD · 1998-01-31 – 1999-01-30

    Inspect prior input Prior source

    149000 USD · 1999-01-30 – 2000-01-29

    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 1999-01-30 – 2000-01-29

  • Revenue USD 69.88 million 100% of revenue
  • Operating costs Derived USD 86.37 million 124% of revenue
  • Operating income −USD 16.48 million −24% of revenue
  • Tax, interest and other Derived USD 1.8 million 2.6% of revenue
  • Net income −USD 18.29 million −26% of revenue

Cash

  • Operating cash flow −USD 1.73 million −2.5% of revenue
  • Capital expenditure USD 149,000 0.2% of revenue
  • Free cash flow Derived −USD 1.88 million −2.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 106% of revenue.
  • 1996 Operating loss: operating costs were 103% of revenue.
  • 1997 Operating loss: operating costs were 106% of revenue.
  • 1998 Operating loss: operating costs were 114% of revenue.
  • 1999 Operating loss: operating costs were 147% of revenue.
  • 2000 Operating loss: operating costs were 124% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-02-02 – 1995-02-0127510000 29127000 Derived -1617000 -230000 Derived -1387000 -10217000 Derived
Source
1996 1995-02-02 – 1996-02-0155339000 57033000 Derived -1694000 -30000 Derived -1664000 -17512000 Derived
Source
1997 1996-02-02 – 1997-02-0192465000 98392000 Derived -5927000 -994000 Derived -4933000 -24921000 Derived
Source
1998 1997-02-01 – 1998-01-31114591000 130486000 Derived -15895000 -315000 Derived -15580000 -21180000 Derived
Source
1999 1998-01-31 – 1999-01-30102815000 150757000 Derived -47942000 92000 Derived -48034000 -4909000 Derived
Source
2000 1999-01-30 – 2000-01-2969884000 86365000 Derived -16481000 1804000 Derived -18285000 -1875000 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 69.9M 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.123.8M92.8M61.9M30.9M0.0199519982000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue27510000
1996Revenue55339000
1997Revenue92465000
1998Revenue114591000
1999Revenue102815000
2000Revenue69884000

Revenue growth

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

-32% 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.112%73%35%-4%-43%199519982000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year101.2%
1997Year over year67.1%
1998Year over year23.9%
1999Year over year-10.3%
2000Year over year-32%

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 -23.6% 2000
Net margin -26.2% 2000
Free cash flow margin -2.7% 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.4%-10%-23%-37%-50%199519982000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-5.9%
1996Operating margin-3.1%
1997Operating margin-6.4%
1998Operating margin-13.9%
1999Operating margin-46.6%
2000Operating margin-23.6%
1995Net margin-5%
1996Net margin-3%
1997Net margin-5.3%
1998Net margin-13.6%
1999Net margin-46.7%
2000Net margin-26.2%
1995Free cash flow margin-37.1%
1996Free cash flow margin-31.6%
1997Free cash flow margin-27%
1998Free cash flow margin-18.5%
1999Free cash flow margin-4.8%
2000Free cash flow margin-2.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 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.1.9M-508.6K-2.9M-5.3M-7.7M199519982000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow1222000
1996Operating cash flow-712000
1997Operating cash flow-696000
1998Operating cash flow-7019000
1999Operating cash flow-3508000
2000Operating cash flow-1726000

Free cash flow

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

USD -1.9M 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.2.0M-5.2M-12.5M-19.7M-26.9M199519982000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-10217000
1996Free cash flow-17512000
1997Free cash flow-24921000
1998Free cash flow-21180000
1999Free cash flow-4909000
2000Free cash flow-1875000

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.

90.5% 2000
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.98%73%49%24%0%1995-02-0119982000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-02-01Liabilities / assetsNot reportedNo source recorded
1996-02-01Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets18.4%
1998Liabilities / assets21.5%
1999Liabilities / assets50.2%
2000Liabilities / assets90.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.66× 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.3.44×2.58×1.72×0.86×0.00×1995-02-0119982000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-02-01Current assets / current liabilitiesNot reportedNo source recorded
1996-02-01Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities3.18×
1998Current assets / current liabilities2.24×
1999Current assets / current liabilities1.32×
2000Current assets / current liabilities2.66×

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
1995 1994-02-02 – 1995-02-01
−USD 1.39 million
Exact value

Exact value: -1387000 USD

1994-02-02 – 1995-02-01: -1387000 USD Inspect Net Income Open source
Share or cite

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

USD 1.22 million
Exact value

Exact value: 1222000 USD

1994-02-02 – 1995-02-01: 1222000 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 11.44 million
Exact value

Exact value: 11439000 USD

1994-02-02 – 1995-02-01: 11439000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.22 million
Calculation and evidence

1222000 − 11439000 USD

Exact free cash flow: -10217000 USD

Share or cite

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

1996 1995-02-02 – 1996-02-01
−USD 1.66 million
Exact value

Exact value: -1664000 USD

1995-02-02 – 1996-02-01: -1664000 USD Inspect Net Income Open source
Share or cite

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

−USD 712,000
Exact value

Exact value: -712000 USD

1995-02-02 – 1996-02-01: -712000 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 16.8 million
Exact value

Exact value: 16800000 USD

1995-02-02 – 1996-02-01: 16800000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.51 million
Calculation and evidence

-712000 − 16800000 USD

Exact free cash flow: -17512000 USD

Share or cite

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

1997 1996-02-02 – 1997-02-01
−USD 4.93 million
Exact value

Exact value: -4933000 USD

1996-02-02 – 1997-02-01: -4933000 USD Inspect Net Income Open source
Share or cite

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

−USD 696,000
Exact value

Exact value: -696000 USD

1996-02-02 – 1997-02-01: -696000 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 24.23 million
Exact value

Exact value: 24225000 USD

1996-02-02 – 1997-02-01: 24225000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.92 million
Calculation and evidence

-696000 − 24225000 USD

Exact free cash flow: -24921000 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 15.58 million
Exact value

Exact value: -15580000 USD

1997-02-01 – 1998-01-31: -15580000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.02 million
Exact value

Exact value: -7019000 USD

1997-02-01 – 1998-01-31: -7019000 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 14.16 million
Exact value

Exact value: 14161000 USD

1997-02-01 – 1998-01-31: 14161000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.18 million
Calculation and evidence

-7019000 − 14161000 USD

Exact free cash flow: -21180000 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 48.03 million
Exact value

Exact value: -48034000 USD

1998-01-31 – 1999-01-30: -48034000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.51 million
Exact value

Exact value: -3508000 USD

1998-01-31 – 1999-01-30: -3508000 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 1.4 million
Exact value

Exact value: 1401000 USD

1998-01-31 – 1999-01-30: 1401000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.91 million
Calculation and evidence

-3508000 − 1401000 USD

Exact free cash flow: -4909000 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 18.29 million
Exact value

Exact value: -18285000 USD

1999-01-30 – 2000-01-29: -18285000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.73 million
Exact value

Exact value: -1726000 USD

1999-01-30 – 2000-01-29: -1726000 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 149,000
Exact value

Exact value: 149000 USD

1999-01-30 – 2000-01-29: 149000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.88 million
Calculation and evidence

-1726000 − 149000 USD

Exact free cash flow: -1875000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000892335, 892335, edgar:892335