InvenSense Inc

EDGAR

24 filing records in this dataset, filed from 2010-06-28 to 2017-02-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

79.8 million USD

2017-01-01 · USD

Exact inputs and evidence

Operating margin

-17.24%

2017-01-01 · %

Exact inputs and evidence
  • Operating Income: -13758000 USD Source
  • Revenue: 79810000 USD Source

Operating cash flow

2.39 million USD

2017-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6581000 USD Source
  • Operating Cash Flow: 4190000 USD Source

Free cash flow

-494 thousand USD

2017-01-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6581000 USD Source
  • Operating Cash Flow: 4190000 USD Source
  • Capital Expenditure: 6669000 USD Source
  • Capital Expenditure: 3784000 USD Source
Cash and cash equivalents
30.6 million USD Source
Exact value

30635000 USD

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

139230000 USD

Shares outstanding
94.5 million shares Source
Exact value

94515000 shares

Reported share-count change

2.38% · 2.2 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
  • 92320000 shares · 2015-12-27· Source
  • 94515000 shares · 2017-01-01· 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

300 million USD

2015-12-28 – 2017-01-01

Exact inputs and evidence
  • Revenue: 79525000 USD · 2015-12-28 – 2016-04-03 Source
  • Revenue: 60636000 USD · 2016-04-04 – 2016-07-03 Source
  • Revenue: 79831000 USD · 2016-07-04 – 2016-10-02 Source
  • Revenue: 79810000 USD · 2016-10-03 – 2017-01-01 Source

Net income

-72.1 million USD

2015-12-28 – 2017-01-01

Exact inputs and evidence
  • Net income: -22946000 USD · 2015-12-28 – 2016-04-03 Source
  • Net income: -20185000 USD · 2016-04-04 – 2016-07-03 Source
  • Net income: -12510000 USD · 2016-07-04 – 2016-10-02 Source
  • Net income: -16483000 USD · 2016-10-03 – 2017-01-01 Source

Operating cash flow

3.6 million USD

2015-12-28 – 2017-01-01

Exact inputs and evidence
  • Operating cash flow: 83038000 USD · 2015-03-30 – 2016-04-03 Source
  • Operating cash flow: 86022000 USD · 2015-03-30 – 2015-12-27 Source
  • Operating cash flow: -14255000 USD · 2016-04-04 – 2016-07-03 Source
  • Operating cash flow: 4190000 USD · 2016-04-04 – 2016-10-02 Source
  • Operating cash flow: -14255000 USD · 2016-04-04 – 2016-07-03 Source
  • Operating cash flow: 6581000 USD · 2016-04-04 – 2017-01-01 Source
  • Operating cash flow: 4190000 USD · 2016-04-04 – 2016-10-02 Source

Capital expenditure

8.21 million USD

2015-12-28 – 2017-01-01

Exact inputs and evidence
  • Capital expenditure: 7771000 USD · 2015-03-30 – 2016-04-03 Source
  • Capital expenditure: 6233000 USD · 2015-03-30 – 2015-12-27 Source
  • Capital expenditure: 1892000 USD · 2016-04-04 – 2016-07-03 Source
  • Capital expenditure: 3784000 USD · 2016-04-04 – 2016-10-02 Source
  • Capital expenditure: 1892000 USD · 2016-04-04 – 2016-07-03 Source
  • Capital expenditure: 6669000 USD · 2016-04-04 – 2017-01-01 Source
  • Capital expenditure: 3784000 USD · 2016-04-04 – 2016-10-02 Source

Free cash flow

-4.61 million USD

2015-12-28 – 2017-01-01

Exact inputs and evidence
  • Operating cash flow: 83038000 USD · 2015-03-30 – 2016-04-03 Source
  • Operating cash flow: 86022000 USD · 2015-03-30 – 2015-12-27 Source
  • Operating cash flow: -14255000 USD · 2016-04-04 – 2016-07-03 Source
  • Operating cash flow: 4190000 USD · 2016-04-04 – 2016-10-02 Source
  • Operating cash flow: -14255000 USD · 2016-04-04 – 2016-07-03 Source
  • Operating cash flow: 6581000 USD · 2016-04-04 – 2017-01-01 Source
  • Operating cash flow: 4190000 USD · 2016-04-04 – 2016-10-02 Source
  • Capital expenditure: 7771000 USD · 2015-03-30 – 2016-04-03 Source
  • Capital expenditure: 6233000 USD · 2015-03-30 – 2015-12-27 Source
  • Capital expenditure: 1892000 USD · 2016-04-04 – 2016-07-03 Source
  • Capital expenditure: 3784000 USD · 2016-04-04 – 2016-10-02 Source
  • Capital expenditure: 1892000 USD · 2016-04-04 – 2016-07-03 Source
  • Capital expenditure: 6669000 USD · 2016-04-04 – 2017-01-01 Source
  • Capital expenditure: 3784000 USD · 2016-04-04 – 2016-10-02 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: 2017-02-02.

Financial data available through: 2016-04-03.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-04-03
  • Operating income: 7 of 11 periods available· newest 2016-04-03
  • Net income: 7 of 11 periods available· newest 2016-04-03
  • Operating cash flow: 7 of 11 periods available· newest 2016-04-03
  • Capital expenditure: 7 of 11 periods available· newest 2016-04-03
  • Total assets: 6 of 11 periods available· newest 2016-04-03
  • Total liabilities: 6 of 11 periods available· newest 2016-04-03
  • Current assets: 6 of 11 periods available· newest 2016-04-03
  • Current liabilities: 6 of 11 periods available· newest 2016-04-03
  • Cash and cash equivalents: 7 of 11 periods available· newest 2016-04-03
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-03-30
  • Shares outstanding: 6 of 11 periods available· newest 2016-04-03

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

    +12.5%

    Prior period

    USD 372.02 million

    –

    Current period

    USD 418.4 million

    –

    Exact inputs and evidence

    418395000 − 372019000 = 46376000 USD

    372019000 USD · 2014-03-31 – 2015-03-29

    Inspect prior input Prior source

    418395000 USD · 2015-03-30 – 2016-04-03

    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 20.13 million

    Prior period

    −USD 1.08 million

    –

    Current period

    −USD 21.21 million

    –

    Exact inputs and evidence

    -21210000 − -1080000 = -20130000 USD

    -1080000 USD · 2014-03-31 – 2015-03-29

    Inspect prior input Prior source

    -21210000 USD · 2015-03-30 – 2016-04-03

    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

    +24.2%

    Prior period

    USD 66.84 million

    –

    Current period

    USD 83.04 million

    –

    Exact inputs and evidence

    83038000 − 66842000 = 16196000 USD

    66842000 USD · 2014-03-31 – 2015-03-29

    Inspect prior input Prior source

    83038000 USD · 2015-03-30 – 2016-04-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -71.6%

    Prior period

    USD 27.32 million

    –

    Current period

    USD 7.77 million

    –

    Exact inputs and evidence

    7771000 − 27315000 = -19544000 USD

    27315000 USD · 2014-03-31 – 2015-03-29

    Inspect prior input Prior source

    7771000 USD · 2015-03-30 – 2016-04-03

    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.

2016 2015-03-30 – 2016-04-03

  • Revenue USD 418.4 million 100% of revenue
  • Cost of revenue USD 244.26 million 58% of revenue
  • Operating expenses USD 171.24 million 41% of revenue
  • Operating income USD 2.9 million 0.7% of revenue
  • Tax, interest and other Derived USD 24.11 million 5.8% of revenue
  • Net income −USD 21.21 million −5.1% of revenue

Cash

  • Operating cash flow USD 83.04 million 20% of revenue
  • Capital expenditure USD 7.77 million 1.9% of revenue
  • Free cash flow Derived USD 75.27 million 18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 24%72%
  • 2011 9.7%13%78%
  • 2012 24%69%
  • 2013 25%73%
  • 2014 96%
  • 2015 Net loss: net income was −0.3% of revenue.
  • 2016 Net loss: net income was −5.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-03-30 – 2010-03-2879556000 57585000 Derived 21971000 18979000 Derived 2992000 17934000 Derived
Source
2011 2010-03-29 – 2011-04-0396547000 75069000 Derived 21478000 12131000 Derived 9347000 5776000 Derived
Source
2012 2011-04-04 – 2012-04-01152967000 105953000 Derived 47014000 10067000 Derived 36947000 41920000 Derived
Source
2013 2012-04-02 – 2013-03-31208634000 151976000 Derived 56658000 4953000 Derived 51705000 30199000 Derived
Source
2014 2013-04-01 – 2014-03-30252533000 242499000 Derived 10034000 3915000 Derived 6119000 -28505000 Derived
Source
2015 2014-03-31 – 2015-03-29372019000 366169000 Derived 5850000 6930000 Derived -1080000 39527000 Derived
Source
2016 2015-03-30 – 2016-04-03418395000 415498000 Derived 2897000 24107000 Derived -21210000 75267000 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 418.4M 2016
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.451.9M338.9M225.9M113.0M0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue79556000
2011Revenue96547000
2012Revenue152967000
2013Revenue208634000
2014Revenue252533000
2015Revenue372019000
2016Revenue418395000

Revenue growth

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

12.5% 2016
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.63%47%32%16%0%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year21.4%
2012Year over year58.4%
2013Year over year36.4%
2014Year over year21%
2015Year over year47.3%
2016Year over year12.5%

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 0.7% 2016
Net margin -5.1% 2016
Free cash flow margin 18% 2016
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.34%22%10%-2%-15%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin27.6%
2011Operating margin22.2%
2012Operating margin30.7%
2013Operating margin27.2%
2014Operating margin4%
2015Operating margin1.6%
2016Operating margin0.7%
2010Net margin3.8%
2011Net margin9.7%
2012Net margin24.2%
2013Net margin24.8%
2014Net margin2.4%
2015Net margin-0.3%
2016Net margin-5.1%
2010Free cash flow margin22.5%
2011Free cash flow margin6%
2012Free cash flow margin27.4%
2013Free cash flow margin14.5%
2014Free cash flow margin-11.3%
2015Free cash flow margin10.6%
2016Free cash flow margin18%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 83M 2016
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.90.6M63.2M35.9M8.5M-18.8M201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow20178000
2011Operating cash flow7952000
2012Operating cash flow44422000
2013Operating cash flow35270000
2014Operating cash flow-11298000
2015Operating cash flow66842000
2016Operating cash flow83038000

Free cash flow

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

USD 75.3M 2016
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.83.6M53.5M23.4M-6.7M-36.8M201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow17934000
2011Free cash flow5776000
2012Free cash flow41920000
2013Free cash flow30199000
2014Free cash flow-28505000
2015Free cash flow39527000
2016Free cash flow75267000

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.

39.2% 2016
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.42%32%21%11%0%2010-03-2820132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-03-28Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets16.4%
2012Liabilities / assets8.5%
2013Liabilities / assets10.4%
2014Liabilities / assets36.6%
2015Liabilities / assets38.6%
2016Liabilities / assets39.2%

Current assets to current liabilities

Current assets divided by current liabilities.

6.08× 2016
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.15.23×11.42×7.61×3.81×0.00×2010-03-2820132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-03-28Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities5.93×
2012Current assets / current liabilities14.1×
2013Current assets / current liabilities11.03×
2014Current assets / current liabilities7.33×
2015Current assets / current liabilities6.35×
2016Current assets / current liabilities6.08×

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
2010 2009-03-30 – 2010-03-28
USD 2.99 million
Exact value

Exact value: 2992000 USD

2009-03-30 – 2010-03-28: 2992000 USD Inspect Net Income Open source
Share or cite

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

USD 20.18 million
Exact value

Exact value: 20178000 USD

2009-03-30 – 2010-03-28: 20178000 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 2.24 million
Exact value

Exact value: 2244000 USD

2009-03-30 – 2010-03-28: 2244000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.93 million
Calculation and evidence

20178000 − 2244000 USD

Exact free cash flow: 17934000 USD

Share or cite

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

2011 2010-03-29 – 2011-04-03
USD 9.35 million
Exact value

Exact value: 9347000 USD

2010-03-29 – 2011-04-03: 9347000 USD Inspect Net Income Open source
Share or cite

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

USD 7.95 million
Exact value

Exact value: 7952000 USD

2010-03-29 – 2011-04-03: 7952000 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 2.18 million
Exact value

Exact value: 2176000 USD

2010-03-29 – 2011-04-03: 2176000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.78 million
Calculation and evidence

7952000 − 2176000 USD

Exact free cash flow: 5776000 USD

Share or cite

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

2012 2011-04-04 – 2012-04-01
USD 36.95 million
Exact value

Exact value: 36947000 USD

2011-04-04 – 2012-04-01: 36947000 USD Inspect Net Income Open source
Share or cite

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

USD 44.42 million
Exact value

Exact value: 44422000 USD

2011-04-04 – 2012-04-01: 44422000 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 2.5 million
Exact value

Exact value: 2502000 USD

2011-04-04 – 2012-04-01: 2502000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41.92 million
Calculation and evidence

44422000 − 2502000 USD

Exact free cash flow: 41920000 USD

Share or cite

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

2013 2012-04-02 – 2013-03-31
USD 51.71 million
Exact value

Exact value: 51705000 USD

2012-04-02 – 2013-03-31: 51705000 USD Inspect Net Income Open source
Share or cite

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

USD 35.27 million
Exact value

Exact value: 35270000 USD

2012-04-02 – 2013-03-31: 35270000 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 5.07 million
Exact value

Exact value: 5071000 USD

2012-04-02 – 2013-03-31: 5071000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.2 million
Calculation and evidence

35270000 − 5071000 USD

Exact free cash flow: 30199000 USD

Share or cite

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

2014 2013-04-01 – 2014-03-30
USD 6.12 million
Exact value

Exact value: 6119000 USD

2013-04-01 – 2014-03-30: 6119000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.3 million
Exact value

Exact value: -11298000 USD

2013-04-01 – 2014-03-30: -11298000 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 17.21 million
Exact value

Exact value: 17207000 USD

2013-04-01 – 2014-03-30: 17207000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.51 million
Calculation and evidence

-11298000 − 17207000 USD

Exact free cash flow: -28505000 USD

Share or cite

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

2015 2014-03-31 – 2015-03-29
−USD 1.08 million
Exact value

Exact value: -1080000 USD

2014-03-31 – 2015-03-29: -1080000 USD Inspect Net Income Open source
Share or cite

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

USD 66.84 million
Exact value

Exact value: 66842000 USD

2014-03-31 – 2015-03-29: 66842000 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 27.32 million
Exact value

Exact value: 27315000 USD

2014-03-31 – 2015-03-29: 27315000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39.53 million
Calculation and evidence

66842000 − 27315000 USD

Exact free cash flow: 39527000 USD

Share or cite

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

2016 2015-03-30 – 2016-04-03
−USD 21.21 million
Exact value

Exact value: -21210000 USD

2015-03-30 – 2016-04-03: -21210000 USD Inspect Net Income Open source
Share or cite

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

USD 83.04 million
Exact value

Exact value: 83038000 USD

2015-03-30 – 2016-04-03: 83038000 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 7.77 million
Exact value

Exact value: 7771000 USD

2015-03-30 – 2016-04-03: 7771000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 75.27 million
Calculation and evidence

83038000 − 7771000 USD

Exact free cash flow: 75267000 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.

24 filings · 2,319 latest values · 2,319 originally reported values

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

Identifiers: 0001294924, 1294924, INVN, edgar:1294924

Also known as InvenSense Inc