Goodman Networks Inc

EDGAR

18 filing records in this dataset, filed from 2013-02-14 to 2016-11-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

104 million USD

2016 Q3 · USD

Exact inputs and evidence

Operating margin

-2.89%

2016 Q3 · %

Exact inputs and evidence
  • Operating Income: -3012000 USD Source
  • Revenue: 104335000 USD Source

Operating cash flow

-24.8 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50440000 USD Source
  • Operating Cash Flow: -25654000 USD Source

Free cash flow

-26.3 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50440000 USD Source
  • Operating Cash Flow: -25654000 USD Source
  • Capital Expenditure: 2704000 USD Source
  • Capital Expenditure: 1162000 USD Source
Cash and cash equivalents
85.4 million USD Source
Exact value

85411000 USD

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

326163000 USD

Shares outstanding
913 thousand shares Source
Exact value

912754 shares

Reported share-count change

0.00% · 0 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
  • 912754 shares · 2015-09-30· Source
  • 912754 shares · 2016-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

15.2 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Net income: -66501000 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -50595000 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: -10987000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -22243000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: 64344000 USD · 2016-07-01 – 2016-09-30 Source

Operating cash flow

-46.9 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: -28573000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -32074000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -24120000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -25654000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -24120000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -50440000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -25654000 USD · 2016-01-01 – 2016-06-30 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: 2016-11-15.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2015-12-31
  • Operating income: 4 of 11 periods available· newest 2015-12-31
  • Net income: 4 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2015-12-31
  • Total assets: 3 of 11 periods available· newest 2015-12-31
  • Total liabilities: 3 of 11 periods available· newest 2015-12-31
  • Current assets: 3 of 11 periods available· newest 2015-12-31
  • Current liabilities: 3 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2015-12-31

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

    -39.5%

    Prior period

    USD 1.2 billion

    –

    Current period

    USD 725.06 million

    –

    Exact inputs and evidence

    725056000 − 1199188000 = -474132000 USD

    1199188000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    725056000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 51.58 million

    Prior period

    −USD 14.92 million

    –

    Current period

    −USD 66.5 million

    –

    Exact inputs and evidence

    -66501000 − -14924000 = -51577000 USD

    -14924000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -66501000 USD · 2015-01-01 – 2015-12-31

    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

    -164%

    Prior period

    USD 44.66 million

    –

    Current period

    −USD 28.57 million

    –

    Exact inputs and evidence

    -28573000 − 44661000 = -73234000 USD

    44661000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -28573000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -73.2%

    Prior period

    USD 17.62 million

    –

    Current period

    USD 4.72 million

    –

    Exact inputs and evidence

    4720000 − 17615000 = -12895000 USD

    17615000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    4720000 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 725.06 million 100% of revenue
  • Operating costs Derived USD 746.58 million 103% of revenue
  • Operating income −USD 21.52 million −3% of revenue
  • Tax, interest and other Derived USD 44.98 million 6.2% of revenue
  • Net income −USD 66.5 million −9.2% of revenue

Cash

  • Operating cash flow −USD 28.57 million −3.9% of revenue
  • Capital expenditure USD 4.72 million 0.7% of revenue
  • Free cash flow Derived −USD 33.29 million −4.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Net loss: net income was −0.4% of revenue.
  • 2013 Net loss: net income was −4.6% of revenue.
  • 2014 Net loss: net income was −1.2% of revenue.
  • 2015 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31609227000 586504000 Derived 22723000 25254000 Derived -2531000 21239000 Derived
Source
2013 2013-01-01 – 2013-12-31931745000 927215000 Derived 4530000 47768000 Derived -43238000 -36647000 Derived
Source
2014 2014-01-01 – 2014-12-311199188000 1158196000 Derived 40992000 55916000 Derived -14924000 27046000 Derived
Source
2015 2015-01-01 – 2015-12-31725056000 746580000 Derived -21524000 44977000 Derived -66501000 -33293000 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 725.1M 2015
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.1.3B971.3M647.6M323.8M0.02012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue609227000
2013Revenue931745000
2014Revenue1199188000
2015Revenue725056000

Revenue growth

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

-39.5% 2015
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.60%34%7%-20%-47%2012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year52.9%
2014Year over year28.7%
2015Year over year-39.5%

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 -3% 2015
Net margin -9.2% 2015
Free cash flow margin -4.6% 2015
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.4.8%1.0%-2.7%-6.5%-10.2%2012201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin3.7%
2013Operating margin0.5%
2014Operating margin3.4%
2015Operating margin-3%
2012Net margin-0.4%
2013Net margin-4.6%
2014Net margin-1.2%
2015Net margin-9.2%
2012Free cash flow margin3.5%
2013Free cash flow margin-3.9%
2014Free cash flow margin2.3%
2015Free cash flow margin-4.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -28.6M 2015
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.50.8M28.4M6.0M-16.4M-38.8M2012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow24226000
2013Operating cash flow-32628000
2014Operating cash flow44661000
2015Operating cash flow-28573000

Free cash flow

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

USD -33.3M 2015
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.32.1M13.7M-4.8M-23.3M-41.7M2012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow21239000
2013Free cash flow-36647000
2014Free cash flow27046000
2015Free cash flow-33293000

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.

184.1% 2015
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.199%149%99%50%0%2012-12-31201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets126.6%
2014Liabilities / assets135%
2015Liabilities / assets184.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.07× 2015
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.1.38×1.04×0.69×0.35×0.00×2012-12-31201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities1.16×
2014Current assets / current liabilities1.28×
2015Current assets / current liabilities1.07×

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
2012 2012-01-01 – 2012-12-31
−USD 2.53 million
Exact value

Exact value: -2531000 USD

2012-01-01 – 2012-12-31: -2531000 USD Inspect Net Income Open source
Share or cite

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

USD 24.23 million
Exact value

Exact value: 24226000 USD

2012-01-01 – 2012-12-31: 24226000 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 2.99 million
Exact value

Exact value: 2987000 USD

2012-01-01 – 2012-12-31: 2987000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.24 million
Calculation and evidence

24226000 − 2987000 USD

Exact free cash flow: 21239000 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 43.24 million
Exact value

Exact value: -43238000 USD

2013-01-01 – 2013-12-31: -43238000 USD Inspect Net Income Open source
Share or cite

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

−USD 32.63 million
Exact value

Exact value: -32628000 USD

2013-01-01 – 2013-12-31: -32628000 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 4.02 million
Exact value

Exact value: 4019000 USD

2013-01-01 – 2013-12-31: 4019000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.65 million
Calculation and evidence

-32628000 − 4019000 USD

Exact free cash flow: -36647000 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 14.92 million
Exact value

Exact value: -14924000 USD

2014-01-01 – 2014-12-31: -14924000 USD Inspect Net Income Open source
Share or cite

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

USD 44.66 million
Exact value

Exact value: 44661000 USD

2014-01-01 – 2014-12-31: 44661000 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 17.62 million
Exact value

Exact value: 17615000 USD

2014-01-01 – 2014-12-31: 17615000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.05 million
Calculation and evidence

44661000 − 17615000 USD

Exact free cash flow: 27046000 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
−USD 66.5 million
Exact value

Exact value: -66501000 USD

2015-01-01 – 2015-12-31: -66501000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.57 million
Exact value

Exact value: -28573000 USD

2015-01-01 – 2015-12-31: -28573000 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 4.72 million
Exact value

Exact value: 4720000 USD

2015-01-01 – 2015-12-31: 4720000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.29 million
Calculation and evidence

-28573000 − 4720000 USD

Exact free cash flow: -33293000 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.

18 filings · 1,362 latest values · 1,362 originally reported values

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

Identifiers: 0001335982, 1335982, GNET, edgar:1335982

Also known as Goodman Networks Inc