FGI GROUP INC

EDGAR

26 filing records in this dataset, filed from 1996-05-15 to 2002-03-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

44.1 million USD

2001-12-29 · USD

Exact inputs and evidence

Operating margin

-21%

2001-12-29 · %

Exact inputs and evidence
  • Operating Income: -15145000 USD Source
  • Operating Income: -5874000 USD Source
  • Revenue: 183506000 USD Source
  • Revenue: 139363000 USD Source

Operating cash flow

5.93 million USD

2001-12-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9597000 USD Source
  • Operating Cash Flow: -15530000 USD Source

Free cash flow

5.74 million USD

2001-12-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9597000 USD Source
  • Operating Cash Flow: -15530000 USD Source
  • Capital Expenditure: 1387000 USD Source
  • Capital Expenditure: 1189000 USD Source
Cash and cash equivalents
2.18 million USD Source
Exact value

2179000 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: 2002-03-29.

Financial data available through: 2001-12-29.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-29
  • Operating income: 8 of 11 periods available· newest 2001-12-29
  • Net income: 8 of 11 periods available· newest 2001-12-29
  • Operating cash flow: 8 of 11 periods available· newest 2001-12-29
  • Capital expenditure: 8 of 11 periods available· newest 2001-12-29
  • Total assets: 5 of 11 periods available· newest 2001-12-29
  • Total liabilities: 4 of 11 periods available· newest 2001-12-29
  • Current assets: 5 of 11 periods available· newest 2001-12-29
  • Current liabilities: 5 of 11 periods available· newest 2001-12-29
  • Cash and cash equivalents: 5 of 11 periods available· newest 2001-12-29
  • 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

    -10.6%

    Prior period

    USD 205.22 million

    –

    Current period

    USD 183.51 million

    –

    Exact inputs and evidence

    183506000 − 205222000 = -21716000 USD

    205222000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    183506000 USD · 2000-12-30 – 2001-12-29

    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 29.16 million

    Prior period

    −USD 30.79 million

    –

    Current period

    −USD 59.95 million

    –

    Exact inputs and evidence

    -59949000 − -30794000 = -29155000 USD

    -30794000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    -59949000 USD · 2000-12-30 – 2001-12-29

    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 9.58 million

    Prior period

    −USD 15,000

    –

    Current period

    −USD 9.6 million

    –

    Exact inputs and evidence

    -9597000 − -15000 = -9582000 USD

    -15000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    -9597000 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -39.9%

    Prior period

    USD 2.31 million

    –

    Current period

    USD 1.39 million

    –

    Exact inputs and evidence

    1387000 − 2309000 = -922000 USD

    2309000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    1387000 USD · 2000-12-30 – 2001-12-29

    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.

2001 2000-12-30 – 2001-12-29

  • Revenue USD 183.51 million 100% of revenue
  • Operating costs Derived USD 198.65 million 108% of revenue
  • Operating income −USD 15.15 million −8.3% of revenue
  • Tax, interest and other Derived USD 44.8 million 24% of revenue
  • Net income −USD 59.95 million −33% of revenue

Cash

  • Operating cash flow −USD 9.6 million −5.2% of revenue
  • Capital expenditure USD 1.39 million 0.8% of revenue
  • Free cash flow Derived −USD 10.98 million −6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net loss: net income was −1.6% of revenue.
  • 1995 95%
  • 1996 95%
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Net loss: net income was −0.2% of revenue.
  • 2000 Net loss: net income was −0.2% of revenue.
  • 2000 Operating loss: operating costs were 114% of revenue.
  • 2001 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-29 – 1994-12-28302001000 281869000 Derived 20132000 24978000 Derived -4846000 25531000 Derived
Source
1995 1994-12-29 – 1995-12-28244855000 233447000 Derived 11408000 9444000 Derived 1964000 3797000 Derived
Source
1996 1995-12-29 – 1996-12-28244855000 233447000 Derived 11408000 9444000 Derived 1964000 3797000 Derived
Source
1998 1997-01-03 – 1998-01-02253056000 240835000 Derived 12221000 UnavailableUnavailableUnavailable
Source
1999 1998-01-03 – 1999-01-02244895000 237826000 Derived 7069000 7628000 Derived -559000 -15400000 Derived
Source
2000 1999-01-02 – 2000-01-01244895000 237826000 Derived 7069000 7628000 Derived -559000 -15400000 Derived
Source
2000 1999-12-31 – 2000-12-30205222000 233256000 Derived -28034000 2760000 Derived -30794000 -2324000 Derived
Source
2001 2000-12-30 – 2001-12-29183506000 198651000 Derived -15145000 44804000 Derived -59949000 -10984000 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 183.5M 2001
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.326.2M244.6M163.1M81.5M0.0199419992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue302001000
1995Revenue244855000
1996Revenue244855000
1998Revenue253056000
1999Revenue244895000
2000Revenue244895000
2000Revenue205222000
2001Revenue183506000

Revenue growth

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

-10.6% 2001
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.5.1%-1.3%-7.8%-14.2%-20.7%199419992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-18.9%
1996Year over year0%
1998Year over year3.3%
1999Year over year-3.2%
2000Year over year0%
2000Year over year-16.2%
2001Year over year-10.6%

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 -8.3% 2001
Net margin -32.7% 2001
Free cash flow margin -6% 2001
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.12%-0%-12%-24%-36%199419992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin6.7%
1995Operating margin4.7%
1996Operating margin4.7%
1998Operating margin4.8%
1999Operating margin2.9%
2000Operating margin2.9%
2000Operating margin-13.7%
2001Operating margin-8.3%
1994Net margin-1.6%
1995Net margin0.8%
1996Net margin0.8%
1998-01-02Net marginNot reported
1999Net margin-0.2%
2000Net margin-0.2%
2000Net margin-15%
2001Net margin-32.7%
1994Free cash flow margin8.5%
1995Free cash flow margin1.6%
1996Free cash flow margin1.6%
1998Free cash flow marginNot reported
1999Free cash flow margin-6.3%
2000Free cash flow margin-6.3%
2000Free cash flow margin-1.1%
2001Free cash flow margin-6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.6M 2001
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.34.3M22.5M10.7M-1.1M-12.8M199419992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow31010000
1995Operating cash flow13221000
1996Operating cash flow13221000
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-5092000
2000Operating cash flow-5092000
2000Operating cash flow-15000
2001Operating cash flow-9597000

Free cash flow

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

USD -11M 2001
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.28.8M16.9M5.1M-6.8M-18.7M199419992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow25531000
1995Free cash flow3797000
1996Free cash flow3797000
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-15400000
2000Free cash flow-15400000
2000Free cash flow-2324000
2001Free cash flow-10984000

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.

156.2% 2001
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.169%127%84%42%0%1994-12-2819992001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Liabilities / assetsNot reportedNo source recorded
1995-12-28Liabilities / assetsNot reportedNo source recorded
1996-12-28Liabilities / assetsNot reported
1998-01-02Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets73.3%
2000Liabilities / assets77.4%
2000Liabilities / assets92.2%
2001Liabilities / assets156.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 2001
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.3.97×2.97×1.98×0.99×0.00×1994-12-2819992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Current assets / current liabilitiesNot reportedNo source recorded
1995-12-28Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities3.67×
1998-01-02Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.78×
2000Current assets / current liabilities2.43×
2000Current assets / current liabilities1.46×
2001Current assets / current liabilities0.62×

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
1994 1993-12-29 – 1994-12-28
−USD 4.85 million
Exact value

Exact value: -4846000 USD

1993-12-29 – 1994-12-28: -4846000 USD Inspect Net Income Open source
Share or cite

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

USD 31.01 million
Exact value

Exact value: 31010000 USD

1993-12-29 – 1994-12-28: 31010000 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 5.48 million
Exact value

Exact value: 5479000 USD

1993-12-29 – 1994-12-28: 5479000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.53 million
Calculation and evidence

31010000 − 5479000 USD

Exact free cash flow: 25531000 USD

Share or cite

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

1995 1994-12-29 – 1995-12-28
USD 1.96 million
Exact value

Exact value: 1964000 USD

1994-12-29 – 1995-12-28: 1964000 USD Inspect Net Income Open source
Share or cite

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

USD 13.22 million
Exact value

Exact value: 13221000 USD

1994-12-29 – 1995-12-28: 13221000 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 9.42 million
Exact value

Exact value: 9424000 USD

1994-12-29 – 1995-12-28: 9424000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.8 million
Calculation and evidence

13221000 − 9424000 USD

Exact free cash flow: 3797000 USD

Share or cite

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

1996 1995-12-29 – 1996-12-28
USD 1.96 million
Exact value

Exact value: 1964000 USD

1995-12-29 – 1996-12-28: 1964000 USD Inspect Net Income Open source
Share or cite

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

USD 13.22 million
Exact value

Exact value: 13221000 USD

1995-12-29 – 1996-12-28: 13221000 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 9.42 million
Exact value

Exact value: 9424000 USD

1995-12-29 – 1996-12-28: 9424000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.8 million
Calculation and evidence

13221000 − 9424000 USD

Exact free cash flow: 3797000 USD

Share or cite

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

1998 1997-01-04 – 1998-01-03
−USD 1.44 million
Exact value

Exact value: -1435000 USD

1997-01-04 – 1998-01-03: -1435000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.78 million
Exact value

Exact value: -17783000 USD

1997-01-04 – 1998-01-03: -17783000 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 9.92 million
Exact value

Exact value: 9922000 USD

1997-01-04 – 1998-01-03: 9922000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.71 million
Calculation and evidence

-17783000 − 9922000 USD

Exact free cash flow: -27705000 USD

Share or cite

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

1999 1998-01-03 – 1999-01-02
−USD 559,000
Exact value

Exact value: -559000 USD

1998-01-03 – 1999-01-02: -559000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.09 million
Exact value

Exact value: -5092000 USD

1998-01-03 – 1999-01-02: -5092000 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 10.31 million
Exact value

Exact value: 10308000 USD

1998-01-03 – 1999-01-02: 10308000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.4 million
Calculation and evidence

-5092000 − 10308000 USD

Exact free cash flow: -15400000 USD

Share or cite

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

2000 1999-01-02 – 2000-01-01
−USD 559,000
Exact value

Exact value: -559000 USD

1999-01-02 – 2000-01-01: -559000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.09 million
Exact value

Exact value: -5092000 USD

1999-01-02 – 2000-01-01: -5092000 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 10.31 million
Exact value

Exact value: 10308000 USD

1999-01-02 – 2000-01-01: 10308000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.4 million
Calculation and evidence

-5092000 − 10308000 USD

Exact free cash flow: -15400000 USD

Share or cite

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

2000 1999-12-31 – 2000-12-30
−USD 30.79 million
Exact value

Exact value: -30794000 USD

1999-12-31 – 2000-12-30: -30794000 USD Inspect Net Income Open source
Share or cite

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

−USD 15,000
Exact value

Exact value: -15000 USD

1999-12-31 – 2000-12-30: -15000 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 2.31 million
Exact value

Exact value: 2309000 USD

1999-12-31 – 2000-12-30: 2309000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.32 million
Calculation and evidence

-15000 − 2309000 USD

Exact free cash flow: -2324000 USD

Share or cite

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

2001 2000-12-30 – 2001-12-29
−USD 59.95 million
Exact value

Exact value: -59949000 USD

2000-12-30 – 2001-12-29: -59949000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.6 million
Exact value

Exact value: -9597000 USD

2000-12-30 – 2001-12-29: -9597000 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 1.39 million
Exact value

Exact value: 1387000 USD

2000-12-30 – 2001-12-29: 1387000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.98 million
Calculation and evidence

-9597000 − 1387000 USD

Exact free cash flow: -10984000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000928908, 928908, edgar:928908

Also known as FLORSHEIM GROUP INC, FLORSHEIM SHOE CO /DE/