OPENTABLE INC

EDGAR

22 filing records in this dataset, filed from 2009-01-30 to 2014-05-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

53.8 million USD

2014 Q1 · USD

Exact inputs and evidence

Operating margin

-4.86%

2014 Q1 · %

Exact inputs and evidence
  • Operating Income: -2611000 USD Source
  • Revenue: 53779000 USD Source

Operating cash flow

15.6 million USD

2014 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 15564000 USD Source

Free cash flow

10.4 million USD

2014 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 15564000 USD Source
  • Capital Expenditure: 5125000 USD Source
Cash and cash equivalents
103 million USD Source
Exact value

103469000 USD

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

23499704 shares

Reported share-count change

2.53% · 580 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
  • 22919571 shares · 2013-03-31· Source
  • 23499704 shares · 2014-03-31· 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

198 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Revenue: 45565000 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 46693000 USD · 2013-07-01 – 2013-09-30 Source
  • Revenue: 52291000 USD · 2013-10-01 – 2013-12-31 Source
  • Revenue: 53779000 USD · 2014-01-01 – 2014-03-31 Source

Net income

22.6 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Net income: 8316000 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: 7614000 USD · 2013-07-01 – 2013-09-30 Source
  • Net income: 10314000 USD · 2013-10-01 – 2013-12-31 Source
  • Net income: -3643000 USD · 2014-01-01 – 2014-03-31 Source

Operating cash flow

69.5 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Operating cash flow: 26659000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 12075000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 42798000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 26659000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 66009000 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: 42798000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 15564000 USD · 2014-01-01 – 2014-03-31 Source

Capital expenditure

21.2 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Capital expenditure: 5474000 USD · 2013-04-01 – 2013-06-30 Source
  • Capital expenditure: 6381000 USD · 2013-07-01 – 2013-09-30 Source
  • Capital expenditure: 20753000 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 16516000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 5125000 USD · 2014-01-01 – 2014-03-31 Source

Free cash flow

48.3 million USD

2013-04-01 – 2014-03-31

Exact inputs and evidence
  • Operating cash flow: 26659000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 12075000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 42798000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 26659000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 66009000 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: 42798000 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 15564000 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 5474000 USD · 2013-04-01 – 2013-06-30 Source
  • Capital expenditure: 6381000 USD · 2013-07-01 – 2013-09-30 Source
  • Capital expenditure: 20753000 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 16516000 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 5125000 USD · 2014-01-01 – 2014-03-31 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: 2014-05-02.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2013-12-31
  • Operating income: 7 of 11 periods available· newest 2013-12-31
  • Net income: 7 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2013-12-31
  • Total assets: 6 of 11 periods available· newest 2013-12-31
  • Total liabilities: 6 of 11 periods available· newest 2013-12-31
  • Current assets: 6 of 11 periods available· newest 2013-12-31
  • Current liabilities: 6 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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

    +17.6%

    Prior period

    USD 161.63 million

    –

    Current period

    USD 190.05 million

    –

    Exact inputs and evidence

    190050000 − 161632000 = 28418000 USD

    161632000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    190050000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +39.3%

    Prior period

    USD 23.97 million

    –

    Current period

    USD 33.39 million

    –

    Exact inputs and evidence

    33385000 − 23972000 = 9413000 USD

    23972000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    33385000 USD · 2013-01-01 – 2013-12-31

    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

    +7.7%

    Prior period

    USD 61.27 million

    –

    Current period

    USD 66.01 million

    –

    Exact inputs and evidence

    66009000 − 61269000 = 4740000 USD

    61269000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    66009000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +54.4%

    Prior period

    USD 13.44 million

    –

    Current period

    USD 20.75 million

    –

    Exact inputs and evidence

    20753000 − 13438000 = 7315000 USD

    13438000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    20753000 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 190.05 million 100% of revenue
  • Operating costs Derived USD 143.62 million 76% of revenue
  • Operating income USD 46.43 million 24% of revenue
  • Tax, interest and other Derived USD 13.04 million 6.9% of revenue
  • Net income USD 33.39 million 18% of revenue

Cash

  • Operating cash flow USD 66.01 million 35% of revenue
  • Capital expenditure USD 20.75 million 11% of revenue
  • Free cash flow Derived USD 45.26 million 24% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 102% of revenue.
  • 2008 Net loss: net income was −1.8% of revenue.
  • 2009 87%
  • 2010 14%82%
  • 2011 15%77%
  • 2012 15%77%
  • 2013 18%76%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-3141148000 42004000 Derived -856000 -10072000 Derived 9216000 Unavailable
Source
2008 2008-01-01 – 2008-12-3155844000 55218000 Derived 626000 1650000 Derived -1024000 Unavailable
Source
2009 2009-01-01 – 2009-12-3168596000 59912000 Derived 8684000 3617000 Derived 5067000 11693000 Derived
Source
2010 2010-01-01 – 2010-12-3198991000 81073000 Derived 17918000 3839000 Derived 14079000 24029000 Derived
Source
2011 2011-01-01 – 2011-12-31139518000 106895000 Derived 32623000 11069000 Derived 21554000 32487000 Derived
Source
2012 2012-01-01 – 2012-12-31161632000 125083000 Derived 36549000 12577000 Derived 23972000 47831000 Derived
Source
2013 2013-01-01 – 2013-12-31190050000 143621000 Derived 46429000 13044000 Derived 33385000 45256000 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 190.1M 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.205.3M153.9M102.6M51.3M0.0200720102013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue41148000
2008Revenue55844000
2009Revenue68596000
2010Revenue98991000
2011Revenue139518000
2012Revenue161632000
2013Revenue190050000

Revenue growth

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

17.6% 2013
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.48%36%24%12%0%200720102013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year35.7%
2009Year over year22.8%
2010Year over year44.3%
2011Year over year40.9%
2012Year over year15.9%
2013Year over year17.6%

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 24.4% 2013
Net margin 17.6% 2013
Free cash flow margin 23.8% 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.32.1%22.9%13.8%4.6%-4.6%200720102013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-2.1%
2008Operating margin1.1%
2009Operating margin12.7%
2010Operating margin18.1%
2011Operating margin23.4%
2012Operating margin22.6%
2013Operating margin24.4%
2007Net margin22.4%
2008Net margin-1.8%
2009Net margin7.4%
2010Net margin14.2%
2011Net margin15.4%
2012Net margin14.8%
2013Net margin17.6%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin17%
2010Free cash flow margin24.3%
2011Free cash flow margin23.3%
2012Free cash flow margin29.6%
2013Free cash flow margin23.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 66M 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.71.3M53.5M35.6M17.8M0.0200720102013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow11158000
2008Operating cash flow8544000
2009Operating cash flow17689000
2010Operating cash flow33356000
2011Operating cash flow42071000
2012Operating cash flow61269000
2013Operating cash flow66009000

Free cash flow

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

USD 45.3M 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.51.7M38.7M25.8M12.9M0.0200720102013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flow11693000
2010Free cash flow24029000
2011Free cash flow32487000
2012Free cash flow47831000
2013Free cash flow45256000

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.

26% 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.51%39%26%13%0%2007-12-3120102013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008Liabilities / assets47.6%
2009Liabilities / assets26.8%
2010Liabilities / assets31.9%
2011Liabilities / assets32.7%
2012Liabilities / assets29.2%
2013Liabilities / assets26%

Current assets to current liabilities

Current assets divided by current liabilities.

2.82× 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.3.94×2.95×1.97×0.98×0.00×2007-12-3120102013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008Current assets / current liabilities1.73×
2009Current assets / current liabilities3.65×
2010Current assets / current liabilities2.29×
2011Current assets / current liabilities2.42×
2012Current assets / current liabilities2.96×
2013Current assets / current liabilities2.82×

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 9.22 million
Exact value

Exact value: 9216000 USD

2007-01-01 – 2007-12-31: 9216000 USD Inspect Net Income Open source
Share or cite

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

USD 11.16 million
Exact value

Exact value: 11158000 USD

2007-01-01 – 2007-12-31: 11158000 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.

2008 2008-01-01 – 2008-12-31
−USD 1.02 million
Exact value

Exact value: -1024000 USD

2008-01-01 – 2008-12-31: -1024000 USD Inspect Net Income Open source
Share or cite

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

USD 8.54 million
Exact value

Exact value: 8544000 USD

2008-01-01 – 2008-12-31: 8544000 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.

2009 2009-01-01 – 2009-12-31
USD 5.07 million
Exact value

Exact value: 5067000 USD

2009-01-01 – 2009-12-31: 5067000 USD Inspect Net Income Open source
Share or cite

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

USD 17.69 million
Exact value

Exact value: 17689000 USD

2009-01-01 – 2009-12-31: 17689000 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 million
Exact value

Exact value: 5996000 USD

2009-01-01 – 2009-12-31: 5996000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.69 million
Calculation and evidence

17689000 − 5996000 USD

Exact free cash flow: 11693000 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 14.08 million
Exact value

Exact value: 14079000 USD

2010-01-01 – 2010-12-31: 14079000 USD Inspect Net Income Open source
Share or cite

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

USD 33.36 million
Exact value

Exact value: 33356000 USD

2010-01-01 – 2010-12-31: 33356000 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 9.33 million
Exact value

Exact value: 9327000 USD

2010-01-01 – 2010-12-31: 9327000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.03 million
Calculation and evidence

33356000 − 9327000 USD

Exact free cash flow: 24029000 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 21.55 million
Exact value

Exact value: 21554000 USD

2011-01-01 – 2011-12-31: 21554000 USD Inspect Net Income Open source
Share or cite

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

USD 42.07 million
Exact value

Exact value: 42071000 USD

2011-01-01 – 2011-12-31: 42071000 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 9.58 million
Exact value

Exact value: 9584000 USD

2011-01-01 – 2011-12-31: 9584000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 32.49 million
Calculation and evidence

42071000 − 9584000 USD

Exact free cash flow: 32487000 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 23.97 million
Exact value

Exact value: 23972000 USD

2012-01-01 – 2012-12-31: 23972000 USD Inspect Net Income Open source
Share or cite

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

USD 61.27 million
Exact value

Exact value: 61269000 USD

2012-01-01 – 2012-12-31: 61269000 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 13.44 million
Exact value

Exact value: 13438000 USD

2012-01-01 – 2012-12-31: 13438000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 47.83 million
Calculation and evidence

61269000 − 13438000 USD

Exact free cash flow: 47831000 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 33.39 million
Exact value

Exact value: 33385000 USD

2013-01-01 – 2013-12-31: 33385000 USD Inspect Net Income Open source
Share or cite

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

USD 66.01 million
Exact value

Exact value: 66009000 USD

2013-01-01 – 2013-12-31: 66009000 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 20.75 million
Exact value

Exact value: 20753000 USD

2013-01-01 – 2013-12-31: 20753000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 45.26 million
Calculation and evidence

66009000 − 20753000 USD

Exact free cash flow: 45256000 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.

22 filings · 1,292 latest values · 1,292 originally reported values

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

Identifiers: 0001125914, 1125914, edgar:1125914

Also known as OPENTABLE INC