FREDERICK'S OF HOLLYWOOD GROUP INC /NY/

EDGAR

89 filing records in this dataset, filed from 1995-02-13 to 2014-03-11. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

23.5 million USD

2014-01-25 · USD

Exact inputs and evidence

Operating margin

-12.34%

2014-01-25 · %

Exact inputs and evidence
  • Operating Income: -2904000 USD Source
  • Revenue: 23530000 USD Source

Operating cash flow

-1.77 million USD

2014-01-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6260000 USD Source
  • Operating Cash Flow: -4491000 USD Source

Free cash flow

-1.8 million USD

2014-01-25 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6260000 USD Source
  • Operating Cash Flow: -4491000 USD Source
  • Capital Expenditure: 50000 USD Source
  • Capital Expenditure: 18000 USD Source
Cash and cash equivalents
170 thousand USD Source
Exact value

170000 USD

Long-term debt including current maturities
Not available
Shares outstanding
39.3 million shares Source
Exact value

39273254 shares

Reported share-count change

0.70% · 272 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 39000801 shares · 2013-01-26· Source
  • 39273254 shares · 2014-01-25· 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: 2014-03-11.

Financial data available through: 2013-07-27.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2013-07-27
  • Operating income: 10 of 11 periods available· newest 2013-07-27
  • Net income: 10 of 11 periods available· newest 2013-07-27
  • Operating cash flow: 10 of 11 periods available· newest 2013-07-27
  • Capital expenditure: 10 of 11 periods available· newest 2013-07-27
  • Total assets: 9 of 11 periods available· newest 2013-07-27
  • Total liabilities: 6 of 11 periods available· newest 2013-07-27
  • Current assets: 9 of 11 periods available· newest 2013-07-27
  • Current liabilities: 9 of 11 periods available· newest 2013-07-27
  • Cash and cash equivalents: 9 of 11 periods available· newest 2013-07-27
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2013-07-27

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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, Capital expenditure.

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.

2013 2012-07-29 – 2013-07-27

  • Revenue USD 86.51 million 100% of revenue
  • Operating costs Derived USD 107.24 million 124% of revenue
  • Operating income −USD 20.73 million −24% of revenue
  • Tax, interest and other Derived USD 1.79 million 2.1% of revenue
  • Net income −USD 22.52 million −26% of revenue

Cash

  • Operating cash flow −USD 13.13 million −15% of revenue
  • Capital expenditure USD 259,000 0.3% of revenue
  • Free cash flow Derived −USD 13.39 million −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 107% of revenue.
  • 2009 Operating loss: operating costs were 108% of revenue.
  • 2010 Operating loss: operating costs were 105% of revenue.
  • 2011 Operating loss: operating costs were 107% of revenue.
  • 2011 Operating loss: operating costs were 107% of revenue.
  • 2012 Operating loss: operating costs were 104% of revenue.
  • 2012 Operating loss: operating costs were 104% of revenue.
  • 2013 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
2008 2007-07-27 – 2008-07-26182233000 195414000 Derived -13181000 2202000 Derived -15383000 -11565000 Derived
Source
2009 2008-07-26 – 2009-07-25141810000 153685000 Derived -11875000 22172000 Derived -34047000 Unavailable
Source
2010 2009-08-01 – 2010-07-31133855000 140964000 Derived -7109000 14055000 Derived -21164000 1355000 Derived
Source
2011 2010-07-31 – 2011-07-30119615000 128328000 Derived -8713000 3342000 Derived -12055000 -11233000 Derived
Source
2011 2010-08-01 – 2011-07-30119615000 128328000 Derived -8713000 3342000 Derived -12055000 -11233000 Derived
Source
2012 2011-07-31 – 2012-07-28111406000 115539000 Derived -4133000 2299000 Derived -6432000 -6883000 Derived
Source
2012 2011-08-01 – 2012-07-28111406000 115539000 Derived -4133000 2299000 Derived -6432000 -6883000 Derived
Source
2013 2012-07-29 – 2013-07-2786507000 107235000 Derived -20728000 1794000 Derived -22522000 -13385000 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 86.5M 2013
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.196.8M147.6M98.4M49.2M0.0200420082013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue53691000
2005Revenue58533000
2006Revenue51639000
2007Revenue155238000
2008Revenue182233000
2009Revenue141810000
2010Revenue133855000
2013Revenue86507000

Revenue growth

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

-5.6% 2010
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.21%9%-2%-14%-25%200420082013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year9%
2006Year over year-11.8%
2007Year over yearNo prior comparable period
2008Year over year17.4%
2009Year over year-22.2%
2010Year over year-5.6%
2013Year over yearNo prior comparable period

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 -24% 2013
Net margin -26% 2013
Free cash flow margin -15.5% 2013
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.4.2%-3.9%-12.0%-20.2%-28.3%200420082013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin0.5%
2005Operating margin-8.2%
2006Operating margin-1.9%
2007Operating margin2%
2008Operating margin-7.2%
2009Operating margin-8.4%
2010Operating margin-5.3%
2013Operating margin-24%
2004Net margin0.2%
2005Net margin-5.3%
2006Net margin-1.9%
2007Net margin0.3%
2008Net margin-8.4%
2009Net margin-24%
2010Net margin-15.8%
2013Net margin-26%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow margin-6.3%
2009Free cash flow marginNot reported
2010Free cash flow margin1%
2013Free cash flow margin-15.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -13.1M 2013
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.3.4M-1.0M-5.5M-9.9M-14.3M200420082013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flow-4400000
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow2171000
2013Operating cash flow-13126000

Free cash flow

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

USD -13.4M 2013
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.2.5M-1.7M-6.0M-10.3M-14.6M200420082013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flow-11565000
2009Free cash flowUnavailableNo source recorded
2010Free cash flow1355000
2013Free cash flow-13385000

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.

148.1% 2013
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.160%120%80%40%0%2004-06-3020082013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-06-30Liabilities / assetsNot reported
2005-06-30Liabilities / assetsNot reported
2006-06-30Liabilities / assetsNot reported
2007-07-28Liabilities / assetsNot reportedNo source recorded
2008Liabilities / assets55.8%
2009Liabilities / assets82.3%
2010Liabilities / assets80.8%
2013Liabilities / assets148.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.52× 2013
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.7.80×5.85×3.90×1.95×0.00×200420082013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities7.22×
2005Current assets / current liabilities2.08×
2006Current assets / current liabilities1.99×
2007-07-28Current assets / current liabilitiesNot reportedNo source recorded
2008Current assets / current liabilities1.22×
2009Current assets / current liabilities0.92×
2010Current assets / current liabilities0.91×
2013Current assets / current liabilities0.52×

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
2008 2007-07-27 – 2008-07-26
−USD 15.38 million
Exact value

Exact value: -15383000 USD

2007-07-27 – 2008-07-26: -15383000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.4 million
Exact value

Exact value: -4400000 USD

2007-07-27 – 2008-07-26: -4400000 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 7.17 million
Exact value

Exact value: 7165000 USD

2007-07-27 – 2008-07-26: 7165000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.57 million
Calculation and evidence

-4400000 − 7165000 USD

Exact free cash flow: -11565000 USD

Share or cite

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

2009 2008-07-26 – 2009-07-25
−USD 34.05 million
Exact value

Exact value: -34047000 USD

2008-07-26 – 2009-07-25: -34047000 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.

2009 2008-08-01 – 2009-07-31
Unavailable Not reported for this period.
USD 5.54 million
Exact value

Exact value: 5538000 USD

2008-08-01 – 2009-07-31: 5538000 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 3.68 million
Exact value

Exact value: 3676000 USD

2008-08-01 – 2009-07-31: 3676000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.86 million
Calculation and evidence

5538000 − 3676000 USD

Exact free cash flow: 1862000 USD

Share or cite

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

2010 2009-08-01 – 2010-07-31
−USD 21.16 million
Exact value

Exact value: -21164000 USD

2009-08-01 – 2010-07-31: -21164000 USD Inspect Net Income Open source
Share or cite

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

USD 2.17 million
Exact value

Exact value: 2171000 USD

2009-08-01 – 2010-07-31: 2171000 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 816,000
Exact value

Exact value: 816000 USD

2009-08-01 – 2010-07-31: 816000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.36 million
Calculation and evidence

2171000 − 816000 USD

Exact free cash flow: 1355000 USD

Share or cite

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

2011 2010-07-31 – 2011-07-30
−USD 12.06 million
Exact value

Exact value: -12055000 USD

2010-07-31 – 2011-07-30: -12055000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.14 million
Exact value

Exact value: -11137000 USD

2010-07-31 – 2011-07-30: -11137000 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 96,000
Exact value

Exact value: 96000 USD

2010-07-31 – 2011-07-30: 96000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.23 million
Calculation and evidence

-11137000 − 96000 USD

Exact free cash flow: -11233000 USD

Share or cite

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

2011 2010-08-01 – 2011-07-30
−USD 12.06 million
Exact value

Exact value: -12055000 USD

2010-08-01 – 2011-07-30: -12055000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.14 million
Exact value

Exact value: -11137000 USD

2010-08-01 – 2011-07-30: -11137000 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 96,000
Exact value

Exact value: 96000 USD

2010-08-01 – 2011-07-30: 96000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.23 million
Calculation and evidence

-11137000 − 96000 USD

Exact free cash flow: -11233000 USD

Share or cite

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

2012 2011-07-29 – 2012-07-28
Unavailable Not reported for this period.
−USD 6.57 million
Exact value

Exact value: -6571000 USD

2011-07-29 – 2012-07-28: -6571000 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.

2012 2011-07-31 – 2012-07-28
−USD 6.43 million
Exact value

Exact value: -6432000 USD

2011-07-31 – 2012-07-28: -6432000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.57 million
Exact value

Exact value: -6571000 USD

2011-07-31 – 2012-07-28: -6571000 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 312,000
Exact value

Exact value: 312000 USD

2011-07-31 – 2012-07-28: 312000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.88 million
Calculation and evidence

-6571000 − 312000 USD

Exact free cash flow: -6883000 USD

Share or cite

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

2012 2011-08-01 – 2012-07-28
−USD 6.43 million
Exact value

Exact value: -6432000 USD

2011-08-01 – 2012-07-28: -6432000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.57 million
Exact value

Exact value: -6571000 USD

2011-08-01 – 2012-07-28: -6571000 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 312,000
Exact value

Exact value: 312000 USD

2011-08-01 – 2012-07-28: 312000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.88 million
Calculation and evidence

-6571000 − 312000 USD

Exact free cash flow: -6883000 USD

Share or cite

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

2013 2012-07-29 – 2013-07-27
−USD 22.52 million
Exact value

Exact value: -22522000 USD

2012-07-29 – 2013-07-27: -22522000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.13 million
Exact value

Exact value: -13126000 USD

2012-07-29 – 2013-07-27: -13126000 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 259,000
Exact value

Exact value: 259000 USD

2012-07-29 – 2013-07-27: 259000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.39 million
Calculation and evidence

-13126000 − 259000 USD

Exact free cash flow: -13385000 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.

89 filings · 999 latest values · 999 originally reported values

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

Identifiers: 0000093631, 93631, FOH, FOHL, edgar:93631, foh, fohl

Also known as FREDERICK'S OF HOLLYWOOD GROUP INC /NY/, MOVIE STAR INC /NY/