FAMILYMEDS GROUP, INC.

EDGAR

61 filing records in this dataset, filed from 1996-08-13 to 2007-12-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

52.4 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

0.73%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: 383000 USD Source
  • Revenue: 52396000 USD Source

Operating cash flow

-867 thousand USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -867000 USD Source

Free cash flow

-1.01 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -867000 USD Source
  • Capital Expenditure: 147000 USD Source
Cash and cash equivalents
854 thousand USD Source
Exact value

854000 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.

Revenue

219 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 57915000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 230524000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 174698000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 52396000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 52396000 USD · 2007-04-01 – 2007-06-30 Source

Net income

-12.3 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: -3071000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -7191000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 711000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -648000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -648000 USD · 2007-04-01 – 2007-06-30 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: 2007-12-18.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2006-12-31
  • Net income: 7 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2006-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 3 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-12-31
  • 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 216.1 million

    –

    Current period

    USD 230.52 million

    –

    Exact inputs and evidence

    230524000 − 216103000 = 14421000 USD

    216103000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    230524000 USD · 2006-01-01 – 2006-12-31

    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 47.67 million

    Prior period

    −USD 54.86 million

    –

    Current period

    −USD 7.19 million

    –

    Exact inputs and evidence

    -7191000 − -54857000 = 47666000 USD

    -54857000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -7191000 USD · 2006-01-01 – 2006-12-31

    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 22.51 million

    Prior period

    −USD 26.35 million

    –

    Current period

    −USD 3.84 million

    –

    Exact inputs and evidence

    -3840000 − -26350000 = 22510000 USD

    -26350000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3840000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +44.5%

    Prior period

    USD 1.75 million

    –

    Current period

    USD 2.52 million

    –

    Exact inputs and evidence

    2524000 − 1747000 = 777000 USD

    1747000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    2524000 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 230.52 million 100% of revenue
  • Operating costs Derived USD 243.98 million 106% of revenue
  • Operating income −USD 13.45 million −5.8% of revenue
  • Tax, interest and other Derived −USD 6.26 million −2.7% of revenue
  • Net income −USD 7.19 million −3.1% of revenue

Cash

  • Operating cash flow −USD 3.84 million −1.7% of revenue
  • Capital expenditure USD 2.52 million 1.1% of revenue
  • Free cash flow Derived −USD 6.36 million −2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 122% of revenue.
  • 2000 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2005 Operating loss: operating costs were 102% of revenue.
  • 2005 Operating loss: operating costs were 108% of revenue.
  • 2006 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-04-01 – 1997-03-31488340 594421 Derived -106081 -12724 Derived -93357 Unavailable
Source
2000 1999-04-01 – 2000-03-3121050547 UnavailableUnavailableUnavailable-1988944 Unavailable
Source
2003 2002-12-28 – 2003-12-27218015047 223813336 Derived -5798289 6375826 Derived -12174115 -2065898 Derived
Source
2005 2004-01-02 – 2005-01-01223962000 227541000 Derived -3579000 36265000 Derived -39844000 -742000 Derived
Source
2005 2005-01-01 – 2005-12-31216103000 232530000 Derived -16427000 38430000 Derived -54857000 -28097000 Derived
Source
2006 2006-01-01 – 2006-12-31230524000 243978000 Derived -13454000 -6263000 Derived -7191000 -6364000 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 230.5M 2006
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.249.0M186.7M124.5M62.2M0.0199720052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue488340
2000Revenue21050547
2003Revenue218015047
2005Revenue223962000
2005Revenue216103000
2006Revenue230524000

Revenue growth

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

6.7% 2006
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.7.5%4.5%1.6%-1.4%-4.3%199720052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2005Year over year2.7%
2005Year over year-3.5%
2006Year 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 -5.8% 2006
Net margin -3.1% 2006
Free cash flow margin -2.8% 2006
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.2.0%-5.3%-12.7%-20.1%-27.4%199720052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-21.7%
2000-03-31Operating marginNot reported
2003Operating margin-2.7%
2005Operating margin-1.6%
2005Operating margin-7.6%
2006Operating margin-5.8%
1997Net margin-19.1%
2000Net margin-9.4%
2003Net margin-5.6%
2005Net margin-17.8%
2005Net margin-25.4%
2006Net margin-3.1%
1997Free cash flow marginNot reported
2000Free cash flow marginNot reported
2003Free cash flow margin-0.9%
2005Free cash flow margin-0.3%
2005Free cash flow margin-13%
2006Free cash flow margin-2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 2006
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.2.5M-5.2M-13.0M-20.7M-28.5M199720052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-23039
2000Operating cash flowNot reportedNo source recorded
2003Operating cash flow-728992
2005Operating cash flow393000
2005Operating cash flow-26350000
2006Operating cash flow-3840000

Free cash flow

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

USD -6.4M 2006
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.2.2M-5.9M-14.0M-22.2M-30.3M199720052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
2000Free cash flowUnavailableNo source recorded
2003Free cash flow-2065898
2005Free cash flow-742000
2005Free cash flow-28097000
2006Free cash flow-6364000

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.

129.1% 2006
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.139%105%70%35%0%1997-03-312005-01-012006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-03-31Liabilities / assetsNot reported
2000Liabilities / assets16.9%
2003-12-27Liabilities / assetsNot reportedNo source recorded
2005-01-01Liabilities / assetsNot reported
2005Liabilities / assets117.6%
2006Liabilities / assets129.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.64× 2006
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.1.93×1.45×0.97×0.48×0.00×199720052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.95×
2000Current assets / current liabilities1.79×
2003-12-27Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.88×
2005Current assets / current liabilities0.92×
2006Current assets / current liabilities0.64×

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 1996-04-01 – 1997-03-31
−USD 93,357
Exact value

Exact value: -93357 USD

1996-04-01 – 1997-03-31: -93357 USD Inspect Net Income Open source
Share or cite

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

−USD 23,039
Exact value

Exact value: -23039 USD

1996-04-01 – 1997-03-31: -23039 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.

1998 1997-04-01 – 1998-03-31
−USD 93,357
Exact value

Exact value: -93357 USD

1997-04-01 – 1998-03-31: -93357 USD Inspect Net Income Open source
Share or cite

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

−USD 23,039
Exact value

Exact value: -23039 USD

1997-04-01 – 1998-03-31: -23039 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.

2000 1999-04-01 – 2000-03-31
−USD 1.99 million
Exact value

Exact value: -1988944 USD

1999-04-01 – 2000-03-31: -1988944 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.

2003 2002-12-28 – 2003-12-27
−USD 12.17 million
Exact value

Exact value: -12174115 USD

2002-12-28 – 2003-12-27: -12174115 USD Inspect Net Income Open source
Share or cite

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

−USD 728,992
Exact value

Exact value: -728992 USD

2002-12-28 – 2003-12-27: -728992 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 1.34 million
Exact value

Exact value: 1336906 USD

2002-12-28 – 2003-12-27: 1336906 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.07 million
Calculation and evidence

-728992 − 1336906 USD

Exact free cash flow: -2065898 USD

Share or cite

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

2005 2004-01-02 – 2005-01-01
−USD 39.84 million
Exact value

Exact value: -39844000 USD

2004-01-02 – 2005-01-01: -39844000 USD Inspect Net Income Open source
Share or cite

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

USD 393,000
Exact value

Exact value: 393000 USD

2004-01-02 – 2005-01-01: 393000 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 1.14 million
Exact value

Exact value: 1135000 USD

2004-01-02 – 2005-01-01: 1135000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 742,000
Calculation and evidence

393000 − 1135000 USD

Exact free cash flow: -742000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 54.86 million
Exact value

Exact value: -54857000 USD

2005-01-01 – 2005-12-31: -54857000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.35 million
Exact value

Exact value: -26350000 USD

2005-01-01 – 2005-12-31: -26350000 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 1.75 million
Exact value

Exact value: 1747000 USD

2005-01-01 – 2005-12-31: 1747000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.1 million
Calculation and evidence

-26350000 − 1747000 USD

Exact free cash flow: -28097000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 7.19 million
Exact value

Exact value: -7191000 USD

2006-01-01 – 2006-12-31: -7191000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.84 million
Exact value

Exact value: -3840000 USD

2006-01-01 – 2006-12-31: -3840000 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 2.52 million
Exact value

Exact value: 2524000 USD

2006-01-01 – 2006-12-31: 2524000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.36 million
Calculation and evidence

-3840000 − 2524000 USD

Exact free cash flow: -6364000 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.

61 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000921878, 921878, edgar:921878

Also known as DRUGMAX COM INC, DRUGMAX INC, NUMED SURGICAL INC, NUTRICEUTICALS COM CORP