KONA GRILL INC

EDGAR

66 filing records in this dataset, filed from 2005-11-09 to 2019-04-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

42.5 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Revenue: 42489000 iso4217-usd Source

Operating margin

-27.82%

2017 Q4 · %

Exact inputs and evidence
  • Operating Income: -11820000 iso4217-usd Source
  • Revenue: 42489000 iso4217-usd Source

Operating cash flow

2.3 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 5900000 iso4217-usd Source
  • Operating Cash Flow: 3597000 iso4217-usd Source

Free cash flow

1.65 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 5900000 iso4217-usd Source
  • Operating Cash Flow: 3597000 iso4217-usd Source
  • Capital Expenditure: 11840000 iso4217-usd Source
  • Capital Expenditure: 11190000 iso4217-usd Source
Cash and cash equivalents
2.57 million iso4217-usd Source
Exact value

2568000 iso4217-usd

Long-term debt including current maturities
33.1 million iso4217-usd Source
Exact value

33115000 iso4217-usd

Shares outstanding
13.3 million xbrli-shares Source
Exact value

13263825 xbrli-shares

Reported share-count change

31.20% · 3.15 million xbrli-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
  • 10109715 xbrli-shares · 2017-12-31· Source
  • 13263825 xbrli-shares · 2018-12-31· 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

179 million iso4217-usd

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Revenue: 45225000 iso4217-usd · 2017-01-01 – 2017-03-31 Source
  • Revenue: 46977000 iso4217-usd · 2017-04-01 – 2017-06-30 Source
  • Revenue: 44390000 iso4217-usd · 2017-07-01 – 2017-09-30 Source
  • Revenue: 42489000 iso4217-usd · 2017-10-01 – 2017-12-31 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: 2019-04-16.

Financial data available through: 2017-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2017-12-31
  • Operating income: 5 of 11 periods available· newest 2017-12-31
  • Net income: 5 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: 3 of 11 periods available· newest 2017-12-31
  • Total liabilities: 3 of 11 periods available· newest 2017-12-31
  • Current assets: 3 of 11 periods available· newest 2017-12-31
  • Current liabilities: 3 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 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: 3 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

    +5.6%

    Prior period

    iso4217-usd 169.52 million

    –

    Current period

    iso4217-usd 179.08 million

    –

    Exact inputs and evidence

    179081000 − 169523000 = 9558000 iso4217-usd

    169523000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    179081000 iso4217-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

    −iso4217-usd 1.8 million

    Prior period

    −iso4217-usd 21.63 million

    –

    Current period

    −iso4217-usd 23.43 million

    –

    Exact inputs and evidence

    -23432000 − -21629000 = -1803000 iso4217-usd

    -21629000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -23432000 iso4217-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

    -71.8%

    Prior period

    iso4217-usd 20.89 million

    –

    Current period

    iso4217-usd 5.9 million

    –

    Exact inputs and evidence

    5900000 − 20887000 = -14987000 iso4217-usd

    20887000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    5900000 iso4217-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

    -71.7%

    Prior period

    iso4217-usd 41.9 million

    –

    Current period

    iso4217-usd 11.84 million

    –

    Exact inputs and evidence

    11840000 − 41900000 = -30060000 iso4217-usd

    41900000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    11840000 iso4217-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 iso4217-usd 179.08 million 100% of revenue
  • Operating costs Derived iso4217-usd 200.17 million 112% of revenue
  • Operating income −iso4217-usd 21.09 million −12% of revenue
  • Tax, interest and other Derived iso4217-usd 2.35 million 1.3% of revenue
  • Net income −iso4217-usd 23.43 million −13% of revenue

Cash

  • Operating cash flow iso4217-usd 5.9 million 3.3% of revenue
  • Capital expenditure iso4217-usd 11.84 million 6.6% of revenue
  • Free cash flow Derived −iso4217-usd 5.94 million −3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 103% of revenue.
  • 2016 Operating loss: operating costs were 112% of revenue.
  • 2017 Operating loss: operating costs were 112% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31143023000 147296000 Derived -4273000 223000 Derived -4496000 -27783000 Derived
Source
2016 2016-01-01 – 2016-12-31169523000 190515000 Derived -20992000 637000 Derived -21629000 -21013000 Derived
Source
2017 2017-01-01 – 2017-12-31179081000 200167000 Derived -21086000 2346000 Derived -23432000 -5940000 Derived
Source

Amounts are exact, in iso4217-usd.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

iso4217-usd 179.1M 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.193.4M145.1M96.7M48.4M0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Revenue143023000
2016Revenue169523000
2017Revenue179081000

Revenue growth

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

5.6% 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.20.0%15.0%10.0%5.0%0.0%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year18.5%
2017Year over year5.6%

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 -11.8% 2017
Net margin -13.1% 2017
Free cash flow margin -3.3% 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.1.6%-4.1%-9.7%-15.3%-21.0%201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-3%
2016Operating margin-12.4%
2017Operating margin-11.8%
2015Net margin-3.1%
2016Net margin-12.8%
2017Net margin-13.1%
2015Free cash flow margin-19.4%
2016Free cash flow margin-12.4%
2017Free cash flow margin-3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

iso4217-usd 5.9M 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.22.6M16.9M11.3M5.6M0.0201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Operating cash flow10294000
2016Operating cash flow20887000
2017Operating cash flow5900000

Free cash flow

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

iso4217-usd -5.9M 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.2.2M-5.8M-13.9M-21.9M-30.0M201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Free cash flow-27783000
2016Free cash flow-21013000
2017Free cash flow-5940000

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.

93.8% 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.101%76%51%25%0%201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets38.4%
2016Liabilities / assets70.9%
2017Liabilities / assets93.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.45× 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.0.77×0.58×0.39×0.19×0.00×201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0.71×
2016Current assets / current liabilities0.45×
2017Current assets / current liabilities0.45×

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
2013 2013-01-01 – 2013-12-31
iso4217-usd 2.71 million
Exact value

Exact value: 2712000 iso4217-usd

2013-01-01 – 2013-12-31: 2712000 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 9.46 million
Exact value

Exact value: 9460000 iso4217-usd

2013-01-01 – 2013-12-31: 9460000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 14.45 million
Exact value

Exact value: 14445000 iso4217-usd

2013-01-01 – 2013-12-31: 14445000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 4.99 million
Calculation and evidence

9460000 − 14445000 iso4217-usd

Exact free cash flow: -4985000 iso4217-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
iso4217-usd 703,000
Exact value

Exact value: 703000 iso4217-usd

2014-01-01 – 2014-12-31: 703000 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 14.74 million
Exact value

Exact value: 14744000 iso4217-usd

2014-01-01 – 2014-12-31: 14744000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 21.86 million
Exact value

Exact value: 21855000 iso4217-usd

2014-01-01 – 2014-12-31: 21855000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 7.11 million
Calculation and evidence

14744000 − 21855000 iso4217-usd

Exact free cash flow: -7111000 iso4217-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
−iso4217-usd 4.5 million
Exact value

Exact value: -4496000 iso4217-usd

2015-01-01 – 2015-12-31: -4496000 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 10.29 million
Exact value

Exact value: 10294000 iso4217-usd

2015-01-01 – 2015-12-31: 10294000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 38.08 million
Exact value

Exact value: 38077000 iso4217-usd

2015-01-01 – 2015-12-31: 38077000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 27.78 million
Calculation and evidence

10294000 − 38077000 iso4217-usd

Exact free cash flow: -27783000 iso4217-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
−iso4217-usd 21.63 million
Exact value

Exact value: -21629000 iso4217-usd

2016-01-01 – 2016-12-31: -21629000 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 20.89 million
Exact value

Exact value: 20887000 iso4217-usd

2016-01-01 – 2016-12-31: 20887000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 41.9 million
Exact value

Exact value: 41900000 iso4217-usd

2016-01-01 – 2016-12-31: 41900000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 21.01 million
Calculation and evidence

20887000 − 41900000 iso4217-usd

Exact free cash flow: -21013000 iso4217-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
−iso4217-usd 23.43 million
Exact value

Exact value: -23432000 iso4217-usd

2017-01-01 – 2017-12-31: -23432000 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 5.9 million
Exact value

Exact value: 5900000 iso4217-usd

2017-01-01 – 2017-12-31: 5900000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 11.84 million
Exact value

Exact value: 11840000 iso4217-usd

2017-01-01 – 2017-12-31: 11840000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 5.94 million
Calculation and evidence

5900000 − 11840000 iso4217-usd

Exact free cash flow: -5940000 iso4217-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.

66 filings · 2,335 latest values · 2,335 originally reported values

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

Identifiers: 0001265572, 1265572, edgar:1265572, kona

Also known as KONA GRILL INC