MACHEEZMO MOUSE RESTAURANTS INC

EDGAR

14 filing records in this dataset, filed from 1996-05-16 to 2000-08-11. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

6 million USD

1998 · USD

Exact inputs and evidence

Operating margin

-15.53%

1998 · %

Exact inputs and evidence
  • Operating Income: -932438 USD Source
  • Revenue: 6003906 USD Source

Operating cash flow

-877 thousand USD

1998 · USD

Exact inputs and evidence
  • Operating Cash Flow: -877124 USD Source

Free cash flow

-966 thousand USD

1998 · USD

Exact inputs and evidence
  • Operating Cash Flow: -877124 USD Source
  • Capital Expenditure: 88677 USD Source
Cash and cash equivalents
341 thousand USD Source
Exact value

341000 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: 2000-08-11.

Financial data available through: 1998-06-30.

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 1998-06-30
  • Operating income: 4 of 11 periods available· newest 1998-06-30
  • Net income: 4 of 11 periods available· newest 1998-06-30
  • Operating cash flow: 4 of 11 periods available· newest 1998-06-30
  • Capital expenditure: 4 of 11 periods available· newest 1998-06-30
  • Total assets: 1 of 11 periods available· newest 1996-07-02
  • Total liabilities: 3 of 11 periods available· newest 1998-06-30
  • Current assets: 3 of 11 periods available· newest 1998-06-30
  • Current liabilities: 3 of 11 periods available· newest 1998-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-06-30
  • 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

    -20.7%

    Prior period

    USD 7.57 million

    –

    Current period

    USD 6 million

    –

    Exact inputs and evidence

    6003906 − 7567000 = -1563094 USD

    7567000 USD · 1996-07-02 – 1997-07-01

    Inspect prior input Prior source

    6003906 USD · 1997-07-01 – 1998-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 1.64 million

    Prior period

    −USD 2.48 million

    –

    Current period

    −USD 838,560

    –

    Exact inputs and evidence

    -838560 − -2481000 = 1642440 USD

    -2481000 USD · 1996-07-02 – 1997-07-01

    Inspect prior input Prior source

    -838560 USD · 1997-07-01 – 1998-06-30

    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

    +USD 562,876

    Prior period

    −USD 1.44 million

    –

    Current period

    −USD 877,124

    –

    Exact inputs and evidence

    -877124 − -1440000 = 562876 USD

    -1440000 USD · 1996-07-02 – 1997-07-01

    Inspect prior input Prior source

    -877124 USD · 1997-07-01 – 1998-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -69.5%

    Prior period

    USD 291,000

    –

    Current period

    USD 88,677

    –

    Exact inputs and evidence

    88677 − 291000 = -202323 USD

    291000 USD · 1996-07-02 – 1997-07-01

    Inspect prior input Prior source

    88677 USD · 1997-07-01 – 1998-06-30

    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.

1998 1997-07-01 – 1998-06-30

  • Revenue USD 6 million 100% of revenue
  • Operating costs Derived USD 6.94 million 116% of revenue
  • Operating income −USD 932,438 −16% of revenue
  • Tax, interest and other Derived −USD 93,878 −1.6% of revenue
  • Net income −USD 838,560 −14% of revenue

Cash

  • Operating cash flow −USD 877,124 −15% of revenue
  • Capital expenditure USD 88,677 1.5% of revenue
  • Free cash flow Derived −USD 965,801 −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Operating loss: operating costs were 141% of revenue.
  • 1997 Operating loss: operating costs were 134% of revenue.
  • 1998 Operating loss: operating costs were 116% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-03 – 1995-07-0210380000 9600000 Derived 780000 -230000 Derived 1010000 -1390000 Derived
Source
1996 1995-07-03 – 1996-07-029972000 14049000 Derived -4077000 -175000 Derived -3902000 -923000 Derived
Source
1997 1996-07-02 – 1997-07-017567000 10120000 Derived -2553000 -72000 Derived -2481000 -1731000 Derived
Source
1998 1997-07-01 – 1998-06-306003906 6936344 Derived -932438 -93878 Derived -838560 -965801 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 6M 1998
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.11.2M8.4M5.6M2.8M0.01995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue10380000
1996Revenue9972000
1997Revenue7567000
1998Revenue6003906

Revenue growth

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

-20.7% 1998
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.1.9%-5.1%-12.1%-19.1%-26.0%1995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-3.9%
1997Year over year-24.1%
1998Year over year-20.7%

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 -15.5% 1998
Net margin -14% 1998
Free cash flow margin -16.1% 1998
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.14%-1%-16%-30%-45%1995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin7.5%
1996Operating margin-40.9%
1997Operating margin-33.7%
1998Operating margin-15.5%
1995Net margin9.7%
1996Net margin-39.1%
1997Net margin-32.8%
1998Net margin-14%
1995Free cash flow margin-13.4%
1996Free cash flow margin-9.3%
1997Free cash flow margin-22.9%
1998Free cash flow margin-16.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -877.1K 1998
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.1.7M834.4K-500.0-835.4K-1.7M1995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow1439000
1996Operating cash flow-362000
1997Operating cash flow-1440000
1998Operating cash flow-877124

Free cash flow

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

USD -965.8K 1998
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.138.5K-363.5K-865.5K-1.4M-1.9M1995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1390000
1996Free cash flow-923000
1997Free cash flow-1731000
1998Free cash flow-965801

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.

18.5% 1996
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.20.0%15.0%10.0%5.0%0.0%1995-07-02199619971998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-07-02Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets18.5%
1997Liabilities / assetsNot reported
1998Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.64× 1998
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.4.41×3.31×2.20×1.10×0.00×1995-07-02199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-07-02Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities4.08×
1997Current assets / current liabilities2.54×
1998Current assets / current liabilities2.64×

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
1995 1994-07-03 – 1995-07-02
USD 1.01 million
Exact value

Exact value: 1010000 USD

1994-07-03 – 1995-07-02: 1010000 USD Inspect Net Income Open source
Share or cite

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

USD 1.44 million
Exact value

Exact value: 1439000 USD

1994-07-03 – 1995-07-02: 1439000 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 2.83 million
Exact value

Exact value: 2829000 USD

1994-07-03 – 1995-07-02: 2829000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.39 million
Calculation and evidence

1439000 − 2829000 USD

Exact free cash flow: -1390000 USD

Share or cite

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

1996 1995-07-03 – 1996-07-02
−USD 3.9 million
Exact value

Exact value: -3902000 USD

1995-07-03 – 1996-07-02: -3902000 USD Inspect Net Income Open source
Share or cite

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

−USD 362,000
Exact value

Exact value: -362000 USD

1995-07-03 – 1996-07-02: -362000 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 561,000
Exact value

Exact value: 561000 USD

1995-07-03 – 1996-07-02: 561000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 923,000
Calculation and evidence

-362000 − 561000 USD

Exact free cash flow: -923000 USD

Share or cite

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

1997 1996-07-02 – 1997-07-01
−USD 2.48 million
Exact value

Exact value: -2481000 USD

1996-07-02 – 1997-07-01: -2481000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.44 million
Exact value

Exact value: -1440000 USD

1996-07-02 – 1997-07-01: -1440000 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 291,000
Exact value

Exact value: 291000 USD

1996-07-02 – 1997-07-01: 291000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.73 million
Calculation and evidence

-1440000 − 291000 USD

Exact free cash flow: -1731000 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 838,560
Exact value

Exact value: -838560 USD

1997-07-01 – 1998-06-30: -838560 USD Inspect Net Income Open source
Share or cite

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

−USD 877,124
Exact value

Exact value: -877124 USD

1997-07-01 – 1998-06-30: -877124 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 88,677
Exact value

Exact value: 88677 USD

1997-07-01 – 1998-06-30: 88677 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 965,801
Calculation and evidence

-877124 − 88677 USD

Exact free cash flow: -965801 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000928065, 928065, edgar:928065