INTERNATIONAL COMMERCIAL TELEVISION INC

EDGAR

110 filing records in this dataset, filed from 2002-04-01 to 2018-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

5.48 million USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-19.49%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -1068954 USD Source
  • Revenue: 5483909 USD Source

Operating cash flow

-1.05 million USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -346761 USD Source
  • Operating Cash Flow: 703758 USD Source

Free cash flow

-1.05 million USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -346761 USD Source
  • Operating Cash Flow: 703758 USD Source
  • Capital Expenditure: 56592 USD Source
  • Capital Expenditure: 52438 USD Source
Cash and cash equivalents
583 thousand USD Source
Exact value

582697 USD

Long-term debt including current maturities
1.29 million USD Source
Exact value

1289240 USD

Shares outstanding
53.1 million shares Source
Exact value

53140700 shares

Reported share-count change

1.56% · 817 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
  • 52324032 shares · 2017-09-30· Source
  • 53140700 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.

Capital expenditure

86.2 thousand USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Capital expenditure: 200833 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 171196 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 12576 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 52438 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 12576 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 56592 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 52438 USD · 2018-01-01 – 2018-06-30 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: 2018-11-19.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2017-12-31
  • Operating income: 8 of 11 periods available· newest 2017-12-31
  • Net income: 8 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2017-12-31
  • Total assets: 8 of 11 periods available· newest 2017-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2017-12-31
  • Current liabilities: 8 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 6 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

    +87.4%

    Prior period

    USD 16.79 million

    –

    Current period

    USD 31.46 million

    –

    Exact inputs and evidence

    31458065 − 16788736 = 14669329 USD

    16788736 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    31458065 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.

  • Net income

    −USD 5.63 million

    Prior period

    −USD 996,344

    –

    Current period

    −USD 6.63 million

    –

    Exact inputs and evidence

    -6628391 − -996344 = -5632047 USD

    -996344 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -6628391 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

    -632.8%

    Prior period

    USD 283,429

    –

    Current period

    −USD 1.51 million

    –

    Exact inputs and evidence

    -1510011 − 283429 = -1793440 USD

    283429 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1510011 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

    +9,509.2%

    Prior period

    USD 2,090

    –

    Current period

    USD 200,833

    –

    Exact inputs and evidence

    200833 − 2090 = 198743 USD

    2090 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    200833 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.

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 31.46 million 100% of revenue
  • Cost of revenue USD 12.63 million 40% of revenue
  • Operating expenses USD 25.8 million 82% of revenue
  • Operating income −USD 6.97 million −22% of revenue
  • Tax, interest and other Derived −USD 346,387 −1.1% of revenue
  • Net income −USD 6.63 million −21% of revenue

Cash

  • Operating cash flow −USD 1.51 million −4.8% of revenue
  • Capital expenditure USD 200,833 0.6% of revenue
  • Free cash flow Derived −USD 1.71 million −5.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 113% of revenue.
  • 2008 Operating loss: operating costs were 121% of revenue.
  • 2012 Operating loss: operating costs were 102% of revenue.
  • 2013 96%
  • 2013 96%
  • 2014 Operating loss: operating costs were 107% of revenue.
  • 2014 Operating loss: operating costs were 107% of revenue.
  • 2015 Operating loss: operating costs were 106% of revenue.
  • 2016 Operating loss: operating costs were 106% of revenue.
  • 2017 Operating loss: operating costs were 122% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-318488209 9581621 Derived -1093412 -11424 Derived -1081988 -821647 Derived
Source
2008 2008-01-01 – 2008-12-3115370765 18562763 Derived -3191998 -35754 Derived -3156244 -3469607 Derived
Source
2012 2012-01-01 – 2012-12-3122920386 23396111 Derived -475725 74723 Derived -550448 Unavailable
Source
2013 2013-01-01 – 2013-12-3140964127 39240787 Derived 1723340 77462 Derived 1645878 Unavailable
Source
2013 2013-01-02 – 2013-12-3140964127 39240787 Derived 1723340 77462 Derived 1645878 Unavailable
Source
2014 2014-01-01 – 2014-12-3132322312 34620205 Derived -2297893 -13650 Derived -2284243 139741 Derived
Source
2014 2014-01-02 – 2014-12-3132322312 34620205 Derived -2297893 -13650 Derived -2284243 Unavailable
Source
2015 2015-01-01 – 2015-12-3124096169 25484397 Derived -1388228 -657 Derived -1387571 Unavailable
Source
2016 2016-01-01 – 2016-12-3116788736 17771493 Derived -982757 13587 Derived -996344 281339 Derived
Source
2017 2017-01-01 – 2017-12-3131458065 38432843 Derived -6974778 -346387 Derived -6628391 -1710844 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 31.5M 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.34.0M25.5M17.0M8.5M0.0200720152017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue8488209
2008Revenue15370765
2012Revenue22920386
2015Revenue24096169
2016Revenue16788736
2017Revenue31458065

Revenue growth

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

87.4% 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.97%63%29%-6%-40%200720152017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year81.1%
2012Year over yearNo prior comparable period
2015Year over yearNo prior comparable period
2016Year over year-30.3%
2017Year over year87.4%

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 -22.2% 2017
Net margin -21.1% 2017
Free cash flow margin -5.4% 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.3.6%-3.4%-10.4%-17.5%-24.5%200720152017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-12.9%
2008Operating margin-20.8%
2012Operating margin-2.1%
2015Operating margin-5.8%
2016Operating margin-5.9%
2017Operating margin-22.2%
2007Net margin-12.7%
2008Net margin-20.5%
2012Net margin-2.4%
2015Net margin-5.8%
2016Net margin-5.9%
2017Net margin-21.1%
2007Free cash flow margin-9.7%
2008Free cash flow margin-22.6%
2012Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow margin1.7%
2017Free cash flow margin-5.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 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.880.8K-270.8K-1.4M-2.6M-3.7M200720152017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-821647
2008Operating cash flow-3407771
2012Operating cash flow563106
2015Operating cash flow-1514821
2016Operating cash flow283429
2017Operating cash flow-1510011

Free cash flow

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

USD -1.7M 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.581.4K-506.4K-1.6M-2.7M-3.8M200720152017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-821647
2008Free cash flow-3469607
2012Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flow281339
2017Free cash flow-1710844

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016-12-31Liabilities / assetsNot reported
2017-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.39× 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.2.64×1.98×1.32×0.66×0.00×200720152017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities2.45×
2008Current assets / current liabilities0.97×
2012Current assets / current liabilities1.08×
2015Current assets / current liabilities2.12×
2016Current assets / current liabilities1.58×
2017Current assets / current liabilities1.39×

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
2007 2007-01-01 – 2007-12-31
−USD 1.08 million
Exact value

Exact value: -1081988 USD

2007-01-01 – 2007-12-31: -1081988 USD Inspect Net Income Open source
Share or cite

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

−USD 821,647
Exact value

Exact value: -821647 USD

2007-01-01 – 2007-12-31: -821647 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 0
Exact value

Exact value: 0 USD

2007-01-01 – 2007-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 821,647
Calculation and evidence

-821647 − 0 USD

Exact free cash flow: -821647 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 3.16 million
Exact value

Exact value: -3156244 USD

2008-01-01 – 2008-12-31: -3156244 USD Inspect Net Income Open source
Share or cite

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

−USD 3.41 million
Exact value

Exact value: -3407771 USD

2008-01-01 – 2008-12-31: -3407771 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 61,836
Exact value

Exact value: 61836 USD

2008-01-01 – 2008-12-31: 61836 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.47 million
Calculation and evidence

-3407771 − 61836 USD

Exact free cash flow: -3469607 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 550,448
Exact value

Exact value: -550448 USD

2012-01-01 – 2012-12-31: -550448 USD Inspect Net Income Open source
Share or cite

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

USD 563,106
Exact value

Exact value: 563106 USD

2012-01-01 – 2012-12-31: 563106 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
USD 1.65 million
Exact value

Exact value: 1645878 USD

2013-01-01 – 2013-12-31: 1645878 USD Inspect Net Income Open source
Share or cite

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

USD 647,729
Exact value

Exact value: 647729 USD

2013-01-01 – 2013-12-31: 647729 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-02 – 2013-12-31
USD 1.65 million
Exact value

Exact value: 1645878 USD

2013-01-02 – 2013-12-31: 1645878 USD Inspect Net Income Open source
Share or cite

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

USD 647,729
Exact value

Exact value: 647729 USD

2013-01-02 – 2013-12-31: 647729 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2014 2014-01-01 – 2014-12-31
−USD 2.28 million
Exact value

Exact value: -2284243 USD

2014-01-01 – 2014-12-31: -2284243 USD Inspect Net Income Open source
Share or cite

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

USD 161,169
Exact value

Exact value: 161169 USD

2014-01-01 – 2014-12-31: 161169 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 21,428
Exact value

Exact value: 21428 USD

2014-01-01 – 2014-12-31: 21428 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 139,741
Calculation and evidence

161169 − 21428 USD

Exact free cash flow: 139741 USD

Share or cite

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

2014 2014-01-02 – 2014-12-31
−USD 2.28 million
Exact value

Exact value: -2284243 USD

2014-01-02 – 2014-12-31: -2284243 USD Inspect Net Income Open source
Share or cite

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

USD 161,169
Exact value

Exact value: 161169 USD

2014-01-02 – 2014-12-31: 161169 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2015 2015-01-01 – 2015-12-31
−USD 1.39 million
Exact value

Exact value: -1387571 USD

2015-01-01 – 2015-12-31: -1387571 USD Inspect Net Income Open source
Share or cite

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

−USD 1.51 million
Exact value

Exact value: -1514821 USD

2015-01-01 – 2015-12-31: -1514821 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.

2016 2016-01-01 – 2016-12-31
−USD 996,344
Exact value

Exact value: -996344 USD

2016-01-01 – 2016-12-31: -996344 USD Inspect Net Income Open source
Share or cite

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

USD 283,429
Exact value

Exact value: 283429 USD

2016-01-01 – 2016-12-31: 283429 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 2,090
Exact value

Exact value: 2090 USD

2016-01-01 – 2016-12-31: 2090 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 281,339
Calculation and evidence

283429 − 2090 USD

Exact free cash flow: 281339 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
−USD 6.63 million
Exact value

Exact value: -6628391 USD

2017-01-01 – 2017-12-31: -6628391 USD Inspect Net Income Open source
Share or cite

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

−USD 1.51 million
Exact value

Exact value: -1510011 USD

2017-01-01 – 2017-12-31: -1510011 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 200,833
Exact value

Exact value: 200833 USD

2017-01-01 – 2017-12-31: 200833 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.71 million
Calculation and evidence

-1510011 − 200833 USD

Exact free cash flow: -1710844 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.

110 filings · 3,321 latest values · 3,321 originally reported values

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

Identifiers: 0001076522, 1076522, ICTV, edgar:1076522, ictv

Also known as ICTV BRANDS INC., ICTV Brands Inc., INTERNATIONAL COMMERCIAL TELEVISION INC, INTERNATIONAL COMMERCIAL TELEVISION INC