XO GROUP INC.

EDGAR

81 filing records in this dataset, filed from 2000-03-29 to 2018-11-01. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

43.1 million USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

11.69%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: 5032000 USD Source
  • Revenue: 43057000 USD Source

Operating cash flow

8.46 million USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24674000 USD Source
  • Operating Cash Flow: 16217000 USD Source
Cash and cash equivalents
123 million USD Source
Exact value

123040000 USD

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

25936625 shares

Reported share-count change

0.90% · 231 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
  • 25706079 shares · 2017-09-30· Source
  • 25936625 shares · 2018-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

167 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Revenue: 42333000 USD · 2017-10-01 – 2017-12-31 Source
  • Revenue: 38307000 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 43152000 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 43057000 USD · 2018-07-01 – 2018-09-30 Source

Operating cash flow

32.2 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: 24799000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: 17241000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 6546000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 16217000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 6546000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 24674000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 16217000 USD · 2018-01-01 – 2018-06-30 Source

Capital expenditure

2.38 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Capital expenditure: 217000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 22000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 880000 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 217000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 1178000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 1521000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 1178000 USD · 2018-01-01 – 2018-03-31 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: 2018-11-01.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2017-12-31
  • Operating income: 11 of 11 periods available· newest 2017-12-31
  • Net income: 8 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2017-12-31
  • Total assets: 11 of 11 periods available· newest 2017-12-31
  • Total liabilities: 11 of 11 periods available· newest 2017-12-31
  • Current assets: 11 of 11 periods available· newest 2017-12-31
  • Current liabilities: 11 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 8 of 11 periods available· newest 2017-12-31

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

    +5.5%

    Prior period

    USD 152.12 million

    –

    Current period

    USD 160.56 million

    –

    Exact inputs and evidence

    160556000 − 152116000 = 8440000 USD

    152116000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    160556000 USD · 2017-01-01 – 2017-12-31

    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

    -9.5%

    Prior period

    USD 27.39 million

    –

    Current period

    USD 24.8 million

    –

    Exact inputs and evidence

    24799000 − 27390000 = -2591000 USD

    27390000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    24799000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +467.7%

    Prior period

    USD 155,000

    –

    Current period

    USD 880,000

    –

    Exact inputs and evidence

    880000 − 155000 = 725000 USD

    155000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    880000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Net income.

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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 160.56 million 100% of revenue
  • Cost of revenue USD 10.52 million 6.6% of revenue
  • Operating expenses USD 135.84 million 85% of revenue
  • Operating income USD 14.19 million 8.8% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 24.8 million 15% of revenue
  • Capital expenditure USD 880,000 0.5% of revenue
  • Free cash flow Derived USD 23.92 million 15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 Operating loss: operating costs were 106% of revenue.
  • 2010 94%
  • 2011 92%
  • 2012 89%
  • 2013 91%
  • 2014 94%
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Not shown: operating income or net income is not reported.
  • 2017 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-31103897000 101857000 Derived 2040000 -2089000 Derived 4129000 15056000 Derived
Source
2009 2009-01-01 – 2009-12-31106416000 113038000 Derived -6622000 -1748000 Derived -4874000 9948000 Derived
Source
2010 2010-01-01 – 2010-12-31112881000 106215000 Derived 6666000 3012000 Derived 3654000 8144000 Derived
Source
2011 2011-01-01 – 2011-12-31124257000 114178000 Derived 10079000 4039000 Derived 6040000 13602000 Derived
Source
2012 2012-01-01 – 2012-12-31129131000 114882000 Derived 14249000 5535000 Derived 8714000 24043000 Derived
Source
2013 2013-01-01 – 2013-12-31133814000 121307000 Derived 12507000 6713000 Derived 5794000 20623000 Derived
Source
2014 2014-01-01 – 2014-12-31143664000 134767000 Derived 8897000 8435000 Derived 462000 19229000 Derived
Source
2015 2015-01-01 – 2015-12-31141644000 124408000 Derived 17236000 UnavailableUnavailable20095000 Derived
Source
2016 2016-01-01 – 2016-12-31152116000 134250000 Derived 17866000 UnavailableUnavailable27235000 Derived
Source
2017 2017-01-01 – 2017-12-31160556000 146366000 Derived 14190000 UnavailableUnavailable23919000 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 160.6M 2017
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.173.4M130.1M86.7M43.4M0.0200820132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue103897000
2009Revenue106416000
2010Revenue112881000
2011Revenue124257000
2012Revenue129131000
2013Revenue133814000
2014Revenue143664000
2015Revenue141644000
2016Revenue152116000
2017Revenue160556000

Revenue growth

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

5.5% 2017
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.11.0%7.7%4.3%1.0%-2.3%200820132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over year5.3%
2009Year over year2.4%
2010Year over year6.1%
2011Year over year10.1%
2012Year over year3.9%
2013Year over year3.6%
2014Year over year7.4%
2015Year over year-1.4%
2016Year over year7.4%
2017Year over year5.5%

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 8.8% 2017
Net margin 0.3% 2014
Free cash flow margin 14.9% 2017
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.20.6%13.4%6.2%-1.0%-8.2%200820132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin2%
2009Operating margin-6.2%
2010Operating margin5.9%
2011Operating margin8.1%
2012Operating margin11%
2013Operating margin9.3%
2014Operating margin6.2%
2015Operating margin12.2%
2016Operating margin11.7%
2017Operating margin8.8%
2008Net margin4%
2009Net margin-4.6%
2010Net margin3.2%
2011Net margin4.9%
2012Net margin6.7%
2013Net margin4.3%
2014Net margin0.3%
2015-12-31Net marginNot reported
2016-12-31Net marginNot reported
2017-12-31Net marginNot reported
2008Free cash flow margin14.5%
2009Free cash flow margin9.3%
2010Free cash flow margin7.2%
2011Free cash flow margin10.9%
2012Free cash flow margin18.6%
2013Free cash flow margin15.4%
2014Free cash flow margin13.4%
2015Free cash flow margin14.2%
2016Free cash flow margin17.9%
2017Free cash flow margin14.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 24.8M 2017
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.29.6M22.2M14.8M7.4M0.0200820132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow19868000
2009Operating cash flow12329000
2010Operating cash flow11061000
2011Operating cash flow24051000
2012Operating cash flow25373000
2013Operating cash flow22243000
2014Operating cash flow20015000
2015Operating cash flow20548000
2016Operating cash flow27390000
2017Operating cash flow24799000

Free cash flow

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

USD 23.9M 2017
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.29.4M22.1M14.7M7.4M0.0200820132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow15056000
2009Free cash flow9948000
2010Free cash flow8144000
2011Free cash flow13602000
2012Free cash flow24043000
2013Free cash flow20623000
2014Free cash flow19229000
2015Free cash flow20095000
2016Free cash flow27235000
2017Free cash flow23919000

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.

15.1% 2017
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.22.9%17.2%11.4%5.7%0.0%200820132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets13.5%
2009Liabilities / assets10.1%
2010Liabilities / assets10.6%
2011Liabilities / assets19.9%
2012Liabilities / assets21.2%
2013Liabilities / assets19.3%
2014Liabilities / assets18.4%
2015Liabilities / assets18.9%
2016Liabilities / assets17%
2017Liabilities / assets15.1%

Current assets to current liabilities

Current assets divided by current liabilities.

5× 2017
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.8.47×6.35×4.24×2.12×0.00×200820132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities4.48×
2009Current assets / current liabilities7.84×
2010Current assets / current liabilities7.54×
2011Current assets / current liabilities4.3×
2012Current assets / current liabilities3.84×
2013Current assets / current liabilities4.18×
2014Current assets / current liabilities3.95×
2015Current assets / current liabilities3.71×
2016Current assets / current liabilities4.31×
2017Current assets / current liabilities5×

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 2008-01-01 – 2008-12-31
USD 4.13 million
Exact value

Exact value: 4129000 USD

2008-01-01 – 2008-12-31: 4129000 USD Inspect Net Income Open source
Share or cite

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

USD 19.87 million
Exact value

Exact value: 19868000 USD

2008-01-01 – 2008-12-31: 19868000 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 4.81 million
Exact value

Exact value: 4812000 USD

2008-01-01 – 2008-12-31: 4812000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.06 million
Calculation and evidence

19868000 − 4812000 USD

Exact free cash flow: 15056000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 4.87 million
Exact value

Exact value: -4874000 USD

2009-01-01 – 2009-12-31: -4874000 USD Inspect Net Income Open source
Share or cite

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

USD 12.33 million
Exact value

Exact value: 12329000 USD

2009-01-01 – 2009-12-31: 12329000 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 2.38 million
Exact value

Exact value: 2381000 USD

2009-01-01 – 2009-12-31: 2381000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.95 million
Calculation and evidence

12329000 − 2381000 USD

Exact free cash flow: 9948000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 3.65 million
Exact value

Exact value: 3654000 USD

2010-01-01 – 2010-12-31: 3654000 USD Inspect Net Income Open source
Share or cite

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

USD 11.06 million
Exact value

Exact value: 11061000 USD

2010-01-01 – 2010-12-31: 11061000 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 2.92 million
Exact value

Exact value: 2917000 USD

2010-01-01 – 2010-12-31: 2917000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.14 million
Calculation and evidence

11061000 − 2917000 USD

Exact free cash flow: 8144000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 6.04 million
Exact value

Exact value: 6040000 USD

2011-01-01 – 2011-12-31: 6040000 USD Inspect Net Income Open source
Share or cite

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

USD 24.05 million
Exact value

Exact value: 24051000 USD

2011-01-01 – 2011-12-31: 24051000 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 10.45 million
Exact value

Exact value: 10449000 USD

2011-01-01 – 2011-12-31: 10449000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.6 million
Calculation and evidence

24051000 − 10449000 USD

Exact free cash flow: 13602000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 8.71 million
Exact value

Exact value: 8714000 USD

2012-01-01 – 2012-12-31: 8714000 USD Inspect Net Income Open source
Share or cite

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

USD 25.37 million
Exact value

Exact value: 25373000 USD

2012-01-01 – 2012-12-31: 25373000 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 1.33 million
Exact value

Exact value: 1330000 USD

2012-01-01 – 2012-12-31: 1330000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.04 million
Calculation and evidence

25373000 − 1330000 USD

Exact free cash flow: 24043000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 5.79 million
Exact value

Exact value: 5794000 USD

2013-01-01 – 2013-12-31: 5794000 USD Inspect Net Income Open source
Share or cite

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

USD 22.24 million
Exact value

Exact value: 22243000 USD

2013-01-01 – 2013-12-31: 22243000 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 1.62 million
Exact value

Exact value: 1620000 USD

2013-01-01 – 2013-12-31: 1620000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.62 million
Calculation and evidence

22243000 − 1620000 USD

Exact free cash flow: 20623000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 462,000
Exact value

Exact value: 462000 USD

2014-01-01 – 2014-12-31: 462000 USD Inspect Net Income Open source
Share or cite

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

USD 20.02 million
Exact value

Exact value: 20015000 USD

2014-01-01 – 2014-12-31: 20015000 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 786,000
Exact value

Exact value: 786000 USD

2014-01-01 – 2014-12-31: 786000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.23 million
Calculation and evidence

20015000 − 786000 USD

Exact free cash flow: 19229000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
Unavailable Not reported for this period.
USD 20.55 million
Exact value

Exact value: 20548000 USD

2015-01-01 – 2015-12-31: 20548000 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 453,000
Exact value

Exact value: 453000 USD

2015-01-01 – 2015-12-31: 453000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.1 million
Calculation and evidence

20548000 − 453000 USD

Exact free cash flow: 20095000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
Unavailable Not reported for this period.
USD 27.39 million
Exact value

Exact value: 27390000 USD

2016-01-01 – 2016-12-31: 27390000 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 155,000
Exact value

Exact value: 155000 USD

2016-01-01 – 2016-12-31: 155000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.24 million
Calculation and evidence

27390000 − 155000 USD

Exact free cash flow: 27235000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
Unavailable Not reported for this period.
USD 24.8 million
Exact value

Exact value: 24799000 USD

2017-01-01 – 2017-12-31: 24799000 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 880,000
Exact value

Exact value: 880000 USD

2017-01-01 – 2017-12-31: 880000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.92 million
Calculation and evidence

24799000 − 880000 USD

Exact free cash flow: 23919000 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.

81 filings · 2,730 latest values · 2,730 originally reported values

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

Identifiers: 0001062292, 1062292, XOXO, edgar:1062292

Also known as KNOT INC, XO GROUP INC.