VERMONT TEDDY BEAR CO INC

EDGAR

42 filing records in this dataset, filed from 1996-09-26 to 2005-09-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.93 million USD

2000-09-30 · USD

Exact inputs and evidence

Operating margin

1.71%

2000-09-30 · %

Exact inputs and evidence
  • Operating Income: 84223 USD Source
  • Revenue: 4933476 USD Source

Operating cash flow

-2.84 million USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2839686 USD Source

Free cash flow

-3.2 million USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2839686 USD Source
  • Capital Expenditure: 362841 USD Source
Cash and cash equivalents
5.64 million USD Source
Exact value

5637321 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Capital expenditure

1.12 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Capital expenditure: 354195 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 43110 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 567781 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 354195 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 802600 USD · 1999-07-01 – 2000-06-30 Source
  • Capital expenditure: 567781 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 362841 USD · 2000-07-01 – 2000-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-09-28.

Financial data available through: 2000-06-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2000-06-30
  • Operating income: 4 of 11 periods available· newest 2000-06-30
  • Net income: 4 of 11 periods available· newest 2000-06-30
  • Operating cash flow: 4 of 11 periods available· newest 2000-06-30
  • Capital expenditure: 4 of 11 periods available· newest 2000-06-30
  • Total assets: 4 of 11 periods available· newest 2000-06-30
  • Total liabilities: 4 of 11 periods available· newest 2000-06-30
  • Current assets: 4 of 11 periods available· newest 2000-06-30
  • Current liabilities: 4 of 11 periods available· newest 2000-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2000-06-30
  • 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

    +54.4%

    Prior period

    USD 21.58 million

    –

    Current period

    USD 33.33 million

    –

    Exact inputs and evidence

    33332473 − 21583885 = 11748588 USD

    21583885 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    33332473 USD · 1999-07-01 – 2000-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +108.4%

    Prior period

    USD 1.84 million

    –

    Current period

    USD 3.84 million

    –

    Exact inputs and evidence

    3840175 − 1843120 = 1997055 USD

    1843120 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    3840175 USD · 1999-07-01 – 2000-06-30

    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

    +23.6%

    Prior period

    USD 3.37 million

    –

    Current period

    USD 4.17 million

    –

    Exact inputs and evidence

    4165306 − 3368760 = 796546 USD

    3368760 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    4165306 USD · 1999-07-01 – 2000-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +274.6%

    Prior period

    USD 214,265

    –

    Current period

    USD 802,600

    –

    Exact inputs and evidence

    802600 − 214265 = 588335 USD

    214265 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    802600 USD · 1999-07-01 – 2000-06-30

    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.

2000 1999-07-01 – 2000-06-30

  • Revenue USD 33.33 million 100% of revenue
  • Operating costs Derived USD 29.04 million 87% of revenue
  • Operating income USD 4.29 million 13% of revenue
  • Tax, interest and other Derived USD 450,806 1.4% of revenue
  • Net income USD 3.84 million 12% of revenue

Cash

  • Operating cash flow USD 4.17 million 12% of revenue
  • Capital expenditure USD 802,600 2.4% of revenue
  • Free cash flow Derived USD 3.36 million 10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 109% of revenue.
  • 1998 Operating loss: operating costs were 106% of revenue.
  • 1999 89%
  • 2000 12%87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-07-01 – 1997-06-3016489482 17967803 Derived -1478321 423461 Derived -1901782 -1750100 Derived
Source
1998 1997-07-01 – 1998-06-3017207543 18296009 Derived -1088466 595203 Derived -1683669 -888457 Derived
Source
1999 1998-07-01 – 1999-06-3021583885 19162760 Derived 2421125 578005 Derived 1843120 3154495 Derived
Source
2000 1999-07-01 – 2000-06-3033332473 29041492 Derived 4290981 450806 Derived 3840175 3362706 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 33.3M 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.36.0M27.0M18.0M9.0M0.01997199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue16489482
1998Revenue17207543
1999Revenue21583885
2000Revenue33332473

Revenue growth

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

54.4% 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.59%44%29%15%0%1997199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year4.4%
1999Year over year25.4%
2000Year over year54.4%

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 12.9% 2000
Net margin 11.5% 2000
Free cash flow margin 10.1% 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.16.7%9.1%1.5%-6.0%-13.6%1997199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-9%
1998Operating margin-6.3%
1999Operating margin11.2%
2000Operating margin12.9%
1997Net margin-11.5%
1998Net margin-9.8%
1999Net margin8.5%
2000Net margin11.5%
1997Free cash flow margin-10.6%
1998Free cash flow margin-5.2%
1999Free cash flow margin14.6%
2000Free cash flow margin10.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.2M 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.4.6M3.0M1.5M-105.3K-1.7M1997199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-1240523
1998Operating cash flow-790285
1999Operating cash flow3368760
2000Operating cash flow4165306

Free cash flow

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

USD 3.4M 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.3.8M2.3M806.3K-676.4K-2.2M1997199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-1750100
1998Free cash flow-888457
1999Free cash flow3154495
2000Free cash flow3362706

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.

45.3% 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.71%54%36%18%0%1997199819992000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets55.2%
1998Liabilities / assets66.2%
1999Liabilities / assets55.1%
2000Liabilities / assets45.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.87× 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.3.09×2.32×1.55×0.77×0.00×1997199819992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.61×
1998Current assets / current liabilities1.43×
1999Current assets / current liabilities2.18×
2000Current assets / current liabilities2.87×

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 1996-07-01 – 1997-06-30
−USD 1.9 million
Exact value

Exact value: -1901782 USD

1996-07-01 – 1997-06-30: -1901782 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1240523 USD

1996-07-01 – 1997-06-30: -1240523 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 509,577
Exact value

Exact value: 509577 USD

1996-07-01 – 1997-06-30: 509577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.75 million
Calculation and evidence

-1240523 − 509577 USD

Exact free cash flow: -1750100 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 1.68 million
Exact value

Exact value: -1683669 USD

1997-07-01 – 1998-06-30: -1683669 USD Inspect Net Income Open source
Share or cite

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

−USD 790,285
Exact value

Exact value: -790285 USD

1997-07-01 – 1998-06-30: -790285 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 98,172
Exact value

Exact value: 98172 USD

1997-07-01 – 1998-06-30: 98172 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 888,457
Calculation and evidence

-790285 − 98172 USD

Exact free cash flow: -888457 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 1.84 million
Exact value

Exact value: 1843120 USD

1998-07-01 – 1999-06-30: 1843120 USD Inspect Net Income Open source
Share or cite

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

USD 3.37 million
Exact value

Exact value: 3368760 USD

1998-07-01 – 1999-06-30: 3368760 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 214,265
Exact value

Exact value: 214265 USD

1998-07-01 – 1999-06-30: 214265 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.15 million
Calculation and evidence

3368760 − 214265 USD

Exact free cash flow: 3154495 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 3.84 million
Exact value

Exact value: 3840175 USD

1999-07-01 – 2000-06-30: 3840175 USD Inspect Net Income Open source
Share or cite

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

USD 4.17 million
Exact value

Exact value: 4165306 USD

1999-07-01 – 2000-06-30: 4165306 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 802,600
Exact value

Exact value: 802600 USD

1999-07-01 – 2000-06-30: 802600 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.36 million
Calculation and evidence

4165306 − 802600 USD

Exact free cash flow: 3362706 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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000912960, 912960, edgar:912960