Rand Logistics, Inc.

EDGAR

71 filing records in this dataset, filed from 2004-12-17 to 2018-02-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

40.4 million USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-0.36%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -147000 USD Source
  • Revenue: 40379000 USD Source

Operating cash flow

6.78 million USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1645000 USD Source
  • Operating Cash Flow: -8423000 USD Source

Free cash flow

2.01 million USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1645000 USD Source
  • Operating Cash Flow: -8423000 USD Source
  • Capital Expenditure: 22540000 USD Source
  • Capital Expenditure: 17776000 USD Source
Cash and cash equivalents
884 thousand USD Source
Exact value

884000 USD

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

147953000 USD

Shares outstanding
18.6 million shares Source
Exact value

18633149 shares

Reported share-count change

0.05% · 8.72 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
  • 18624431 shares · 2016-12-31· Source
  • 18633149 shares · 2017-12-31· 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

117 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Revenue: 115451000 USD · 2016-04-01 – 2017-03-31 Source
  • Revenue: 110853000 USD · 2016-04-01 – 2016-12-31 Source
  • Revenue: 32342000 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 39467000 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 40379000 USD · 2017-10-01 – 2017-12-31 Source

Net income

837 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 12922000 USD · 2010-04-01 – 2010-12-31 Source
  • Net income: 9085000 USD · 2010-04-01 – 2010-09-30 Source
  • Net income: 115000 USD · 2010-04-01 – 2011-03-31 Source
  • Net income: 12922000 USD · 2010-04-01 – 2010-12-31 Source
  • Net income: 3329000 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 9807000 USD · 2011-04-01 – 2011-09-30 Source
  • Net income: 3329000 USD · 2011-04-01 – 2011-06-30 Source

Operating cash flow

-4.8 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: 5194000 USD · 2016-04-01 – 2017-03-31 Source
  • Operating cash flow: 8351000 USD · 2016-04-01 – 2016-12-31 Source
  • Operating cash flow: -12302000 USD · 2017-04-01 – 2017-06-30 Source
  • Operating cash flow: -8423000 USD · 2017-04-01 – 2017-09-30 Source
  • Operating cash flow: -12302000 USD · 2017-04-01 – 2017-06-30 Source
  • Operating cash flow: -1645000 USD · 2017-04-01 – 2017-12-31 Source
  • Operating cash flow: -8423000 USD · 2017-04-01 – 2017-09-30 Source

Capital expenditure

25.3 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Capital expenditure: 12868000 USD · 2016-04-01 – 2017-03-31 Source
  • Capital expenditure: 10135000 USD · 2016-04-01 – 2016-12-31 Source
  • Capital expenditure: 10746000 USD · 2017-04-01 – 2017-06-30 Source
  • Capital expenditure: 17776000 USD · 2017-04-01 – 2017-09-30 Source
  • Capital expenditure: 10746000 USD · 2017-04-01 – 2017-06-30 Source
  • Capital expenditure: 22540000 USD · 2017-04-01 – 2017-12-31 Source
  • Capital expenditure: 17776000 USD · 2017-04-01 – 2017-09-30 Source

Free cash flow

-30.1 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: 5194000 USD · 2016-04-01 – 2017-03-31 Source
  • Operating cash flow: 8351000 USD · 2016-04-01 – 2016-12-31 Source
  • Operating cash flow: -12302000 USD · 2017-04-01 – 2017-06-30 Source
  • Operating cash flow: -8423000 USD · 2017-04-01 – 2017-09-30 Source
  • Operating cash flow: -12302000 USD · 2017-04-01 – 2017-06-30 Source
  • Operating cash flow: -1645000 USD · 2017-04-01 – 2017-12-31 Source
  • Operating cash flow: -8423000 USD · 2017-04-01 – 2017-09-30 Source
  • Capital expenditure: 12868000 USD · 2016-04-01 – 2017-03-31 Source
  • Capital expenditure: 10135000 USD · 2016-04-01 – 2016-12-31 Source
  • Capital expenditure: 10746000 USD · 2017-04-01 – 2017-06-30 Source
  • Capital expenditure: 17776000 USD · 2017-04-01 – 2017-09-30 Source
  • Capital expenditure: 10746000 USD · 2017-04-01 – 2017-06-30 Source
  • Capital expenditure: 22540000 USD · 2017-04-01 – 2017-12-31 Source
  • Capital expenditure: 17776000 USD · 2017-04-01 – 2017-09-30 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: 2018-02-15.

Financial data available through: 2017-03-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2017-03-31
  • Operating income: 10 of 11 periods available· newest 2017-03-31
  • Net income: 5 of 11 periods available· newest 2011-03-31
  • Operating cash flow: 7 of 11 periods available· newest 2017-03-31
  • Capital expenditure: 9 of 11 periods available· newest 2017-03-31
  • Total assets: 11 of 11 periods available· newest 2017-03-31
  • Total liabilities: 11 of 11 periods available· newest 2017-03-31
  • Current assets: 11 of 11 periods available· newest 2017-03-31
  • Current liabilities: 11 of 11 periods available· newest 2017-03-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2017-03-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2017-03-31
  • Shares outstanding: 7 of 11 periods available· newest 2017-03-31

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

    -22.2%

    Prior period

    USD 148.44 million

    –

    Current period

    USD 115.45 million

    –

    Exact inputs and evidence

    115451000 − 148444000 = -32993000 USD

    148444000 USD · 2015-04-01 – 2016-03-31

    Inspect prior input Prior source

    115451000 USD · 2016-04-01 – 2017-03-31

    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

    -77.6%

    Prior period

    USD 23.19 million

    –

    Current period

    USD 5.19 million

    –

    Exact inputs and evidence

    5194000 − 23192000 = -17998000 USD

    23192000 USD · 2015-04-01 – 2016-03-31

    Inspect prior input Prior source

    5194000 USD · 2016-04-01 – 2017-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -71.5%

    Prior period

    USD 45.17 million

    –

    Current period

    USD 12.87 million

    –

    Exact inputs and evidence

    12868000 − 45165000 = -32297000 USD

    45165000 USD · 2015-04-01 – 2016-03-31

    Inspect prior input Prior source

    12868000 USD · 2016-04-01 – 2017-03-31

    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 2016-04-01 – 2017-03-31

  • Revenue USD 115.45 million 100% of revenue
  • Operating costs Derived USD 115.73 million 100% of revenue
  • Operating income −USD 279,000 −0.2% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 5.19 million 4.5% of revenue
  • Capital expenditure USD 12.87 million 11% of revenue
  • Free cash flow Derived −USD 7.67 million −6.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 110% of revenue.
  • 2009 Net loss: net income was −5.3% of revenue.
  • 2010 93%
  • 2011 94%
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 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 2007-04-01 – 2008-03-3194769000 104133000 Derived -9364000 1877000 Derived -11241000 Unavailable
Source
2009 2008-04-01 – 2009-03-31134186000 124911000 Derived 9275000 16449000 Derived -7174000 Unavailable
Source
2010 2009-04-01 – 2010-03-31108218000 100623000 Derived 7595000 4852000 Derived 2743000 Unavailable
Source
2011 2010-04-01 – 2011-03-31117978000 111214000 Derived 6764000 6649000 Derived 115000 -7276000 Derived
Source
2012 2011-04-01 – 2012-03-31147825000 132578000 Derived 15247000 UnavailableUnavailable-3801000 Derived
Source
2013 2012-04-01 – 2013-03-31156638000 148536000 Derived 8102000 UnavailableUnavailable-18498000 Derived
Source
2014 2013-04-01 – 2014-03-31155804000 144855000 Derived 10949000 UnavailableUnavailable1676000 Derived
Source
2015 2014-04-01 – 2015-03-31152960000 145636000 Derived 7324000 UnavailableUnavailable3257000 Derived
Source
2016 2015-04-01 – 2016-03-31148444000 139997000 Derived 8447000 UnavailableUnavailable-21973000 Derived
Source
2017 2016-04-01 – 2017-03-31115451000 115730000 Derived -279000 UnavailableUnavailable-7674000 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 115.5M 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.169.2M126.9M84.6M42.3M0.0200820132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue94769000
2009Revenue134186000
2010Revenue108218000
2011Revenue117978000
2012Revenue147825000
2013Revenue156638000
2014Revenue155804000
2015Revenue152960000
2016Revenue148444000
2017Revenue115451000

Revenue growth

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

-22.2% 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.47%28%10%-9%-27%200820132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over year19.7%
2009Year over year41.6%
2010Year over year-19.4%
2011Year over year9%
2012Year over year25.3%
2013Year over year6%
2014Year over year-0.5%
2015Year over year-1.8%
2016Year over year-3%
2017Year over year-22.2%

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 -0.2% 2017
Net margin 0.1% 2011
Free cash flow margin -6.6% 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.12.3%5.0%-2.2%-9.5%-16.8%200820132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-9.9%
2009Operating margin6.9%
2010Operating margin7%
2011Operating margin5.7%
2012Operating margin10.3%
2013Operating margin5.2%
2014Operating margin7%
2015Operating margin4.8%
2016Operating margin5.7%
2017Operating margin-0.2%
2008Net margin-11.9%
2009Net margin-5.3%
2010Net margin2.5%
2011Net margin0.1%
2012-03-31Net marginNot reported
2013-03-31Net marginNot reported
2014-03-31Net marginNot reported
2015-03-31Net marginNot reported
2016-03-31Net marginNot reported
2017-03-31Net marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow margin-6.2%
2012Free cash flow margin-2.6%
2013Free cash flow margin-11.8%
2014Free cash flow margin1.1%
2015Free cash flow margin2.1%
2016Free cash flow margin-14.8%
2017Free cash flow margin-6.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.2M 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.29.3M21.9M14.6M7.3M0.0200820132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow11195000
2012Operating cash flow19117000
2013Operating cash flow20593000
2014Operating cash flow11156000
2015Operating cash flow27096000
2016Operating cash flow23192000
2017Operating cash flow5194000

Free cash flow

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

USD -7.7M 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.5.3M-2.0M-9.4M-16.7M-24.0M200820132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flow-7276000
2012Free cash flow-3801000
2013Free cash flow-18498000
2014Free cash flow1676000
2015Free cash flow3257000
2016Free cash flow-21973000
2017Free cash flow-7674000

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.

92.3% 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.100%75%50%25%0%200820132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets67.9%
2009Liabilities / assets69.3%
2010Liabilities / assets63.1%
2011Liabilities / assets72.9%
2012Liabilities / assets69.2%
2013Liabilities / assets73.3%
2014Liabilities / assets77.1%
2015Liabilities / assets81.5%
2016Liabilities / assets84.8%
2017Liabilities / assets92.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.05× 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.0.67×0.50×0.33×0.17×0.00×200820132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.43×
2009Current assets / current liabilities0.25×
2010Current assets / current liabilities0.34×
2011Current assets / current liabilities0.35×
2012Current assets / current liabilities0.36×
2013Current assets / current liabilities0.28×
2014Current assets / current liabilities0.62×
2015Current assets / current liabilities0.53×
2016Current assets / current liabilities0.33×
2017Current assets / current liabilities0.05×

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 2007-04-01 – 2008-03-31
−USD 11.24 million
Exact value

Exact value: -11241000 USD

2007-04-01 – 2008-03-31: -11241000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2009 2008-04-01 – 2009-03-31
−USD 7.17 million
Exact value

Exact value: -7174000 USD

2008-04-01 – 2009-03-31: -7174000 USD Inspect Net Income 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.
USD 9.05 million
Exact value

Exact value: 9045000 USD

2008-04-01 – 2009-03-31: 9045000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2010 2009-04-01 – 2010-03-31
USD 2.74 million
Exact value

Exact value: 2743000 USD

2009-04-01 – 2010-03-31: 2743000 USD Inspect Net Income 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.
USD 5.47 million
Exact value

Exact value: 5468000 USD

2009-04-01 – 2010-03-31: 5468000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2011 2010-04-01 – 2011-03-31
USD 115,000
Exact value

Exact value: 115000 USD

2010-04-01 – 2011-03-31: 115000 USD Inspect Net Income Open source
Share or cite

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

USD 11.2 million
Exact value

Exact value: 11195000 USD

2010-04-01 – 2011-03-31: 11195000 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 18.47 million
Exact value

Exact value: 18471000 USD

2010-04-01 – 2011-03-31: 18471000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.28 million
Calculation and evidence

11195000 − 18471000 USD

Exact free cash flow: -7276000 USD

Share or cite

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

2012 2011-04-01 – 2012-03-31
Unavailable Not reported for this period.
USD 19.12 million
Exact value

Exact value: 19117000 USD

2011-04-01 – 2012-03-31: 19117000 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 22.92 million
Exact value

Exact value: 22918000 USD

2011-04-01 – 2012-03-31: 22918000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.8 million
Calculation and evidence

19117000 − 22918000 USD

Exact free cash flow: -3801000 USD

Share or cite

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

2013 2012-04-01 – 2013-03-31
Unavailable Not reported for this period.
USD 20.59 million
Exact value

Exact value: 20593000 USD

2012-04-01 – 2013-03-31: 20593000 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 39.09 million
Exact value

Exact value: 39091000 USD

2012-04-01 – 2013-03-31: 39091000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.5 million
Calculation and evidence

20593000 − 39091000 USD

Exact free cash flow: -18498000 USD

Share or cite

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

2014 2013-04-01 – 2014-03-31
Unavailable Not reported for this period.
USD 11.16 million
Exact value

Exact value: 11156000 USD

2013-04-01 – 2014-03-31: 11156000 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 9.48 million
Exact value

Exact value: 9480000 USD

2013-04-01 – 2014-03-31: 9480000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.68 million
Calculation and evidence

11156000 − 9480000 USD

Exact free cash flow: 1676000 USD

Share or cite

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

2015 2014-04-01 – 2015-03-31
Unavailable Not reported for this period.
USD 27.1 million
Exact value

Exact value: 27096000 USD

2014-04-01 – 2015-03-31: 27096000 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 23.84 million
Exact value

Exact value: 23839000 USD

2014-04-01 – 2015-03-31: 23839000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.26 million
Calculation and evidence

27096000 − 23839000 USD

Exact free cash flow: 3257000 USD

Share or cite

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

2016 2015-04-01 – 2016-03-31
Unavailable Not reported for this period.
USD 23.19 million
Exact value

Exact value: 23192000 USD

2015-04-01 – 2016-03-31: 23192000 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 45.17 million
Exact value

Exact value: 45165000 USD

2015-04-01 – 2016-03-31: 45165000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.97 million
Calculation and evidence

23192000 − 45165000 USD

Exact free cash flow: -21973000 USD

Share or cite

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

2017 2016-04-01 – 2017-03-31
Unavailable Not reported for this period.
USD 5.19 million
Exact value

Exact value: 5194000 USD

2016-04-01 – 2017-03-31: 5194000 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 12.87 million
Exact value

Exact value: 12868000 USD

2016-04-01 – 2017-03-31: 12868000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.67 million
Calculation and evidence

5194000 − 12868000 USD

Exact free cash flow: -7674000 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.

71 filings · 2,098 latest values · 2,098 originally reported values

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

Identifiers: 0001294250, 1294250, edgar:1294250, rlog

Also known as Rand Acquisition CORP, Rand Logistics, Inc.