TANDYCRAFTS INC

EDGAR

24 filing records in this dataset, filed from 1995-02-10 to 2000-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.5 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

-4.92%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: -1695000 USD Source
  • Revenue: 34457000 USD Source

Operating cash flow

-2.03 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7123000 USD Source
  • Operating Cash Flow: -5095000 USD Source

Free cash flow

-2.38 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7123000 USD Source
  • Operating Cash Flow: -5095000 USD Source
  • Capital Expenditure: 4475000 USD Source
  • Capital Expenditure: 4128000 USD Source
Cash and cash equivalents
913 thousand USD Source
Exact value

913000 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.

Net income

-17.5 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: -23833000 USD · 1998-07-01 – 1999-06-30 Source
  • Net income: -13088000 USD · 1998-07-01 – 1999-03-31 Source
  • Net income: -128000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 61000 USD · 1999-10-01 – 1999-12-31 Source
  • Net income: -6640000 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

-6.44 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 7845000 USD · 1998-07-01 – 1999-06-30 Source
  • Operating cash flow: 7162000 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: -6953000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: -5095000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: -6953000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: -7123000 USD · 1999-07-01 – 2000-03-31 Source
  • Operating cash flow: -5095000 USD · 1999-07-01 – 1999-12-31 Source

Capital expenditure

7.32 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 9323000 USD · 1998-07-01 – 1999-06-30 Source
  • Capital expenditure: 6478000 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 2265000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 4128000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 2265000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 4475000 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 4128000 USD · 1999-07-01 – 1999-12-31 Source

Free cash flow

-13.8 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 7845000 USD · 1998-07-01 – 1999-06-30 Source
  • Operating cash flow: 7162000 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: -6953000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: -5095000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: -6953000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: -7123000 USD · 1999-07-01 – 2000-03-31 Source
  • Operating cash flow: -5095000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 9323000 USD · 1998-07-01 – 1999-06-30 Source
  • Capital expenditure: 6478000 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 2265000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 4128000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 2265000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 4475000 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 4128000 USD · 1999-07-01 – 1999-12-31 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: 2000-05-15.

Financial data available through: 1999-06-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-06-30
  • Operating income: 7 of 11 periods available· newest 1999-06-30
  • Net income: 7 of 11 periods available· newest 1999-06-30
  • Operating cash flow: 7 of 11 periods available· newest 1999-06-30
  • Capital expenditure: 7 of 11 periods available· newest 1999-06-30
  • Total assets: 6 of 11 periods available· newest 1999-06-30
  • Total liabilities: 1 of 11 periods available· newest 1999-06-30
  • Current assets: 6 of 11 periods available· newest 1999-06-30
  • Current liabilities: 6 of 11 periods available· newest 1999-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-06-30
  • 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

    -16.3%

    Prior period

    USD 232.5 million

    –

    Current period

    USD 194.7 million

    –

    Exact inputs and evidence

    194698000 − 232495000 = -37797000 USD

    232495000 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    194698000 USD · 1998-07-01 – 1999-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -616.2%

    Prior period

    USD 4.62 million

    –

    Current period

    −USD 23.83 million

    –

    Exact inputs and evidence

    -23833000 − 4617000 = -28450000 USD

    4617000 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    -23833000 USD · 1998-07-01 – 1999-06-30

    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

    -1.1%

    Prior period

    USD 7.94 million

    –

    Current period

    USD 7.85 million

    –

    Exact inputs and evidence

    7845000 − 7936000 = -91000 USD

    7936000 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    7845000 USD · 1998-07-01 – 1999-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +164.1%

    Prior period

    USD 3.53 million

    –

    Current period

    USD 9.32 million

    –

    Exact inputs and evidence

    9323000 − 3530000 = 5793000 USD

    3530000 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    9323000 USD · 1998-07-01 – 1999-06-30

    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.

1999 1998-07-01 – 1999-06-30

  • Revenue USD 194.7 million 100% of revenue
  • Operating costs Derived USD 225.64 million 116% of revenue
  • Operating income −USD 30.94 million −16% of revenue
  • Tax, interest and other Derived −USD 7.11 million −3.6% of revenue
  • Net income −USD 23.83 million −12% of revenue

Cash

  • Operating cash flow USD 7.85 million 4% of revenue
  • Capital expenditure USD 9.32 million 4.8% of revenue
  • Free cash flow Derived −USD 1.48 million −0.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 92%
  • 1994 93%
  • 1995 95%
  • 1996 Operating loss: operating costs were 105% of revenue.
  • 1997 Net loss: net income was −0.8% of revenue.
  • 1998 96%
  • 1999 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
1993 1992-07-01 – 1993-06-30163255000 150506000 Derived 12749000 4999000 Derived 7750000 -101000 Derived
Source
1994 1993-07-01 – 1994-06-30214869000 199452000 Derived 15417000 6511000 Derived 8906000 -8226000 Derived
Source
1995 1994-07-01 – 1995-06-30256523000 244663000 Derived 11860000 6643000 Derived 5217000 -13549000 Derived
Source
1996 1995-07-01 – 1996-06-30254284000 266095000 Derived -11811000 -1102000 Derived -10709000 4062000 Derived
Source
1997 1996-07-01 – 1997-06-30244924000 244884000 Derived 40000 1958000 Derived -1918000 5579000 Derived
Source
1998 1997-07-01 – 1998-06-30232495000 222117000 Derived 10378000 5761000 Derived 4617000 4406000 Derived
Source
1999 1998-07-01 – 1999-06-30194698000 225637000 Derived -30939000 -7106000 Derived -23833000 -1478000 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 194.7M 1999
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.277.0M207.8M138.5M69.3M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue163255000
1994Revenue214869000
1995Revenue256523000
1996Revenue254284000
1997Revenue244924000
1998Revenue232495000
1999Revenue194698000

Revenue growth

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

-16.3% 1999
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.35%22%8%-6%-20%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year31.6%
1995Year over year19.4%
1996Year over year-0.9%
1997Year over year-3.7%
1998Year over year-5.1%
1999Year over year-16.3%

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 -15.9% 1999
Net margin -12.2% 1999
Free cash flow margin -0.8% 1999
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.9.7%2.8%-4.0%-10.9%-17.8%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin7.8%
1994Operating margin7.2%
1995Operating margin4.6%
1996Operating margin-4.6%
1997Operating margin0%
1998Operating margin4.5%
1999Operating margin-15.9%
1993Net margin4.7%
1994Net margin4.1%
1995Net margin2%
1996Net margin-4.2%
1997Net margin-0.8%
1998Net margin2%
1999Net margin-12.2%
1993Free cash flow margin-0.1%
1994Free cash flow margin-3.8%
1995Free cash flow margin-5.3%
1996Free cash flow margin1.6%
1997Free cash flow margin2.3%
1998Free cash flow margin1.9%
1999Free cash flow margin-0.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.8M 1999
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.10.4M6.6M2.7M-1.2M-5.1M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow2790000
1994Operating cash flow-1957000
1995Operating cash flow-4030000
1996Operating cash flow8425000
1997Operating cash flow9373000
1998Operating cash flow7936000
1999Operating cash flow7845000

Free cash flow

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

USD -1.5M 1999
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.7.1M1.6M-4.0M-9.5M-15.1M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-101000
1994Free cash flow-8226000
1995Free cash flow-13549000
1996Free cash flow4062000
1997Free cash flow5579000
1998Free cash flow4406000
1999Free cash flow-1478000

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.

48.9% 1999
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.53%40%26%13%0%1993-06-301996-06-301999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Liabilities / assetsNot reportedNo source recorded
1994-06-30Liabilities / assetsNot reported
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999Liabilities / assets48.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.23× 1999
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.4.06×3.05×2.03×1.02×0.00×1993-06-3019961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities3.03×
1995Current assets / current liabilities3.76×
1996Current assets / current liabilities2.96×
1997Current assets / current liabilities3.11×
1998Current assets / current liabilities3.37×
1999Current assets / current liabilities2.23×

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
1993 1992-07-01 – 1993-06-30
USD 7.75 million
Exact value

Exact value: 7750000 USD

1992-07-01 – 1993-06-30: 7750000 USD Inspect Net Income Open source
Share or cite

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

USD 2.79 million
Exact value

Exact value: 2790000 USD

1992-07-01 – 1993-06-30: 2790000 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 2.89 million
Exact value

Exact value: 2891000 USD

1992-07-01 – 1993-06-30: 2891000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 101,000
Calculation and evidence

2790000 − 2891000 USD

Exact free cash flow: -101000 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 8.91 million
Exact value

Exact value: 8906000 USD

1993-07-01 – 1994-06-30: 8906000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.96 million
Exact value

Exact value: -1957000 USD

1993-07-01 – 1994-06-30: -1957000 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 6.27 million
Exact value

Exact value: 6269000 USD

1993-07-01 – 1994-06-30: 6269000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.23 million
Calculation and evidence

-1957000 − 6269000 USD

Exact free cash flow: -8226000 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 5.22 million
Exact value

Exact value: 5217000 USD

1994-07-01 – 1995-06-30: 5217000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.03 million
Exact value

Exact value: -4030000 USD

1994-07-01 – 1995-06-30: -4030000 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 9.52 million
Exact value

Exact value: 9519000 USD

1994-07-01 – 1995-06-30: 9519000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.55 million
Calculation and evidence

-4030000 − 9519000 USD

Exact free cash flow: -13549000 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 10.71 million
Exact value

Exact value: -10709000 USD

1995-07-01 – 1996-06-30: -10709000 USD Inspect Net Income Open source
Share or cite

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

USD 8.43 million
Exact value

Exact value: 8425000 USD

1995-07-01 – 1996-06-30: 8425000 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 4.36 million
Exact value

Exact value: 4363000 USD

1995-07-01 – 1996-06-30: 4363000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.06 million
Calculation and evidence

8425000 − 4363000 USD

Exact free cash flow: 4062000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 1.92 million
Exact value

Exact value: -1918000 USD

1996-07-01 – 1997-06-30: -1918000 USD Inspect Net Income Open source
Share or cite

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

USD 9.37 million
Exact value

Exact value: 9373000 USD

1996-07-01 – 1997-06-30: 9373000 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 3.79 million
Exact value

Exact value: 3794000 USD

1996-07-01 – 1997-06-30: 3794000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.58 million
Calculation and evidence

9373000 − 3794000 USD

Exact free cash flow: 5579000 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 4.62 million
Exact value

Exact value: 4617000 USD

1997-07-01 – 1998-06-30: 4617000 USD Inspect Net Income Open source
Share or cite

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

USD 7.94 million
Exact value

Exact value: 7936000 USD

1997-07-01 – 1998-06-30: 7936000 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 3.53 million
Exact value

Exact value: 3530000 USD

1997-07-01 – 1998-06-30: 3530000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.41 million
Calculation and evidence

7936000 − 3530000 USD

Exact free cash flow: 4406000 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 23.83 million
Exact value

Exact value: -23833000 USD

1998-07-01 – 1999-06-30: -23833000 USD Inspect Net Income Open source
Share or cite

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

USD 7.85 million
Exact value

Exact value: 7845000 USD

1998-07-01 – 1999-06-30: 7845000 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 9.32 million
Exact value

Exact value: 9323000 USD

1998-07-01 – 1999-06-30: 9323000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

7845000 − 9323000 USD

Exact free cash flow: -1478000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000096294, 96294, edgar:96294