INTERCLOUD SYSTEMS, INC.

EDGAR

99 filing records in this dataset, filed from 2001-04-12 to 2018-12-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.44 million USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-54.84%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -788000 USD Source
  • Revenue: 1437000 USD Source

Operating cash flow

-342 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2102000 USD Source
  • Operating Cash Flow: -1760000 USD Source

Free cash flow

-383 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2102000 USD Source
  • Operating Cash Flow: -1760000 USD Source
  • Capital Expenditure: 103000 USD Source
  • Capital Expenditure: 62000 USD Source
Cash and cash equivalents
159 thousand USD Source
Exact value

159000 USD

Long-term debt including current maturities
216 thousand USD Source
Exact value

216000 USD

Shares outstanding
214 million shares Source
Exact value

214379339 shares

Reported share-count change

-47.09% · -191 million 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
  • 405165060 shares · 2017-09-30· Source
  • 214379339 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

32.8 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Revenue: 34520000 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 9332000 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 4765000 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 1457000 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 1437000 USD · 2018-07-01 – 2018-09-30 Source

Operating cash flow

-2.79 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: -1758000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -1072000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -2022000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1760000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -2022000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -2102000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -1760000 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: 2018-12-07.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 8 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: 9 of 11 periods available· newest 2017-12-31
  • Total assets: 8 of 11 periods available· newest 2017-12-31
  • Total liabilities: 7 of 11 periods available· newest 2017-12-31
  • 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: 8 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2017-12-31
  • 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

    -41.6%

    Prior period

    USD 59.11 million

    –

    Current period

    USD 34.52 million

    –

    Exact inputs and evidence

    34520000 − 59110000 = -24590000 USD

    59110000 USD · 2016-01-02 – 2016-12-31

    Inspect prior input Prior source

    34520000 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

    +USD 9.27 million

    Prior period

    −USD 11.03 million

    –

    Current period

    −USD 1.76 million

    –

    Exact inputs and evidence

    -1758000 − -11029000 = 9271000 USD

    -11029000 USD · 2016-01-02 – 2016-12-31

    Inspect prior input Prior source

    -1758000 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

    -68.8%

    Prior period

    USD 93,000

    –

    Current period

    USD 29,000

    –

    Exact inputs and evidence

    29000 − 93000 = -64000 USD

    93000 USD · 2016-01-02 – 2016-12-31

    Inspect prior input Prior source

    29000 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 34.52 million 100% of revenue
  • Cost of revenue USD 27.49 million 80% of revenue
  • Operating expenses USD 23.45 million 68% of revenue
  • Operating income −USD 16.42 million −48% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 1.76 million −5.1% of revenue
  • Capital expenditure USD 29,000 0.1% of revenue
  • Free cash flow Derived −USD 1.79 million −5.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 336% of revenue.
  • 2011 Operating loss: operating costs were 291% of revenue.
  • 2012 Operating loss: operating costs were 116% of revenue.
  • 2013 Operating loss: operating costs were 112% of revenue.
  • 2014 Operating loss: operating costs were 124% of revenue.
  • 2014 Operating loss: operating costs were 125% of revenue.
  • 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
2010 2010-01-01 – 2010-12-31952839 3203855 Derived -2251016 1649390 Derived -3900406 -1323855 Derived
Source
2011 2011-01-01 – 2011-12-312812210 8194949 Derived -5382739 1021889 Derived -6404628 -1149676 Derived
Source
2012 2012-01-01 – 2012-12-3117089549 19898006 Derived -2808457 -1578810 Derived -1229647 -3065200 Derived
Source
2013 2013-01-01 – 2013-12-3151408000 57748000 Derived -6340000 18012000 Derived -24352000 2669000 Derived
Source
2014 2014-01-01 – 2014-12-3176228000 94872000 Derived -18644000 151000 Derived -18795000 -10980000 Derived
Source
2014 2014-01-02 – 2014-12-3173751000 92268000 Derived -18517000 278000 Derived -18795000 -10826000 Derived
Source
2015 2015-01-01 – 2015-12-3174108000 100054000 Derived -25946000 UnavailableUnavailable-2044000 Derived
Source
2016 2016-01-02 – 2016-12-3159110000 71627000 Derived -12517000 UnavailableUnavailable-11122000 Derived
Source
2017 2017-01-01 – 2017-12-3134520000 50943000 Derived -16423000 UnavailableUnavailable-1787000 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 34.5M 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.80.0M60.0M40.0M20.0M0.0201020132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue952839
2011Revenue2812210
2012Revenue17089549
2013Revenue51408000
2015Revenue74108000
2016Revenue59110000
2017Revenue34520000

Revenue growth

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

-41.6% 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.552%392%233%74%-86%201020132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year195.1%
2012Year over year507.7%
2013Year over year200.8%
2015Year over yearNo prior comparable period
2016Year over year-20.2%
2017Year over year-41.6%

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 -47.6% 2017
Net margin -47.4% 2013
Free cash flow margin -5.2% 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.38%-82%-202%-322%-443%201020132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-236.2%
2011Operating margin-191.4%
2012Operating margin-16.4%
2013Operating margin-12.3%
2015Operating margin-35%
2016Operating margin-21.2%
2017Operating margin-47.6%
2010Net margin-409.3%
2011Net margin-227.7%
2012Net margin-7.2%
2013Net margin-47.4%
2015-12-31Net marginNot reported
2016-12-31Net marginNot reported
2017-12-31Net marginNot reported
2010Free cash flow margin-138.9%
2011Free cash flow margin-40.9%
2012Free cash flow margin-17.9%
2013Free cash flow margin5.2%
2015Free cash flow margin-2.8%
2016Free cash flow margin-18.8%
2017Free cash flow margin-5.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.8M 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.3.9M-109.6K-4.1M-8.1M-12.1M201020132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-1142543
2011Operating cash flow-1068532
2012Operating cash flow-2975942
2013Operating cash flow2793000
2015Operating cash flow-1829000
2016Operating cash flow-11029000
2017Operating cash flow-1758000

Free cash flow

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

USD -1.8M 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.3.8M-227.1K-4.2M-8.2M-12.2M201020132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-1323855
2011Free cash flow-1149676
2012Free cash flow-3065200
2013Free cash flow2669000
2015Free cash flow-2044000
2016Free cash flow-11122000
2017Free cash flow-1787000

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.

332.8% 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.359%270%180%90%0%2010-12-3120132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assets179.5%
2012Liabilities / assets69.3%
2013Liabilities / assets102.8%
2015Liabilities / assets104.6%
2016Liabilities / assets129.4%
2017Liabilities / assets332.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.39× 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.1.27×0.95×0.63×0.32×0.00×201020132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.16×
2011Current assets / current liabilities0.19×
2012Current assets / current liabilities0.69×
2013Current assets / current liabilities1.17×
2015Current assets / current liabilities0.71×
2016Current assets / current liabilities0.32×
2017Current assets / current liabilities0.39×

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
2009 2009-01-01 – 2009-12-31
USD 2,201
Exact value

Exact value: 2201 USD

2009-01-01 – 2009-12-31: 2201 USD Inspect Net Income Open source
Share or cite

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

USD 40,765
Exact value

Exact value: 40765 USD

2009-01-01 – 2009-12-31: 40765 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 47,009
Exact value

Exact value: 47009 USD

2009-01-01 – 2009-12-31: 47009 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6,244
Calculation and evidence

40765 − 47009 USD

Exact free cash flow: -6244 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 3.9 million
Exact value

Exact value: -3900406 USD

2010-01-01 – 2010-12-31: -3900406 USD Inspect Net Income Open source
Share or cite

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

−USD 1.14 million
Exact value

Exact value: -1142543 USD

2010-01-01 – 2010-12-31: -1142543 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 181,312
Exact value

Exact value: 181312 USD

2010-01-01 – 2010-12-31: 181312 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.32 million
Calculation and evidence

-1142543 − 181312 USD

Exact free cash flow: -1323855 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 6.4 million
Exact value

Exact value: -6404628 USD

2011-01-01 – 2011-12-31: -6404628 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1068532 USD

2011-01-01 – 2011-12-31: -1068532 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 81,144
Exact value

Exact value: 81144 USD

2011-01-01 – 2011-12-31: 81144 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.15 million
Calculation and evidence

-1068532 − 81144 USD

Exact free cash flow: -1149676 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 1.23 million
Exact value

Exact value: -1229647 USD

2012-01-01 – 2012-12-31: -1229647 USD Inspect Net Income Open source
Share or cite

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

−USD 2.98 million
Exact value

Exact value: -2975942 USD

2012-01-01 – 2012-12-31: -2975942 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 89,258
Exact value

Exact value: 89258 USD

2012-01-01 – 2012-12-31: 89258 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.07 million
Calculation and evidence

-2975942 − 89258 USD

Exact free cash flow: -3065200 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 24.35 million
Exact value

Exact value: -24352000 USD

2013-01-01 – 2013-12-31: -24352000 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: 2793000 USD

2013-01-01 – 2013-12-31: 2793000 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 124,000
Exact value

Exact value: 124000 USD

2013-01-01 – 2013-12-31: 124000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.67 million
Calculation and evidence

2793000 − 124000 USD

Exact free cash flow: 2669000 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 18.8 million
Exact value

Exact value: -18795000 USD

2014-01-01 – 2014-12-31: -18795000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.42 million
Exact value

Exact value: -10419000 USD

2014-01-01 – 2014-12-31: -10419000 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 561,000
Exact value

Exact value: 561000 USD

2014-01-01 – 2014-12-31: 561000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.98 million
Calculation and evidence

-10419000 − 561000 USD

Exact free cash flow: -10980000 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 18.8 million
Exact value

Exact value: -18795000 USD

2014-01-02 – 2014-12-31: -18795000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.42 million
Exact value

Exact value: -10419000 USD

2014-01-02 – 2014-12-31: -10419000 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 407,000
Exact value

Exact value: 407000 USD

2014-01-02 – 2014-12-31: 407000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.83 million
Calculation and evidence

-10419000 − 407000 USD

Exact free cash flow: -10826000 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 1.83 million
Exact value

Exact value: -1829000 USD

2015-01-01 – 2015-12-31: -1829000 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 215,000
Exact value

Exact value: 215000 USD

2015-01-01 – 2015-12-31: 215000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.04 million
Calculation and evidence

-1829000 − 215000 USD

Exact free cash flow: -2044000 USD

Share or cite

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

2016 2016-01-02 – 2016-12-31
Unavailable Not reported for this period.
−USD 11.03 million
Exact value

Exact value: -11029000 USD

2016-01-02 – 2016-12-31: -11029000 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 93,000
Exact value

Exact value: 93000 USD

2016-01-02 – 2016-12-31: 93000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.12 million
Calculation and evidence

-11029000 − 93000 USD

Exact free cash flow: -11122000 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 1.76 million
Exact value

Exact value: -1758000 USD

2017-01-01 – 2017-12-31: -1758000 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 29,000
Exact value

Exact value: 29000 USD

2017-01-01 – 2017-12-31: 29000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.79 million
Calculation and evidence

-1758000 − 29000 USD

Exact free cash flow: -1787000 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.

99 filings · 4,714 latest values · 4,714 originally reported values

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

Identifiers: 0001128725, 1128725, ICLD, edgar:1128725

Also known as GENESIS GROUP HOLDINGS INC, GENESIS REALTY GROUP INC, Genesis Group Holdings Inc, I REALTYAUCTION COM INC, INTERCLOUD SYSTEMS, INC.