LDR HOLDING CORP

EDGAR

14 filing records in this dataset, filed from 2013-08-26 to 2016-05-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

42.4 million USD

2016 Q1 · USD

Exact inputs and evidence

Operating margin

-22.35%

2016 Q1 · %

Exact inputs and evidence
  • Operating Income: -9473000 USD Source
  • Revenue: 42391000 USD Source

Operating cash flow

-8.81 million USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8808000 USD Source

Free cash flow

-12.6 million USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8808000 USD Source
  • Capital Expenditure: 3810000 USD Source
Cash and cash equivalents
103 million USD Source
Exact value

103254000 USD

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

5764000 USD

Shares outstanding
29.2 million shares Source
Exact value

29232622 shares

Reported share-count change

10.05% · 2.67 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
  • 26562016 shares · 2015-03-31· Source
  • 29232622 shares · 2016-03-31· 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

168 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Revenue: 41509000 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 39294000 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 44541000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 42391000 USD · 2016-01-01 – 2016-03-31 Source

Net income

-20.3 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Net income: -5825000 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: -2088000 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -4756000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: -7640000 USD · 2016-01-01 – 2016-03-31 Source

Capital expenditure

9.45 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Capital expenditure: 3775000 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 1452000 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 6226000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 3775000 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 7089000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 6226000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 3810000 USD · 2016-01-01 – 2016-03-31 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: 2016-05-10.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2015-12-31
  • Operating income: 5 of 11 periods available· newest 2015-12-31
  • Net income: 5 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2015-12-31
  • Total assets: 4 of 11 periods available· newest 2015-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • Current assets: 4 of 11 periods available· newest 2015-12-31
  • Current liabilities: 4 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 4 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

    +16.4%

    Prior period

    USD 141.25 million

    –

    Current period

    USD 164.46 million

    –

    Exact inputs and evidence

    164459000 − 141254000 = 23205000 USD

    141254000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    164459000 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 4.88 million

    Prior period

    −USD 10.98 million

    –

    Current period

    −USD 15.85 million

    –

    Exact inputs and evidence

    -15853000 − -10977000 = -4876000 USD

    -10977000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -15853000 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

    −USD 10.58 million

    Prior period

    −USD 9.42 million

    –

    Current period

    −USD 20 million

    –

    Exact inputs and evidence

    -19999000 − -9421000 = -10578000 USD

    -9421000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -19999000 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

    -36.9%

    Prior period

    USD 11.23 million

    –

    Current period

    USD 7.09 million

    –

    Exact inputs and evidence

    7089000 − 11229000 = -4140000 USD

    11229000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    7089000 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 164.46 million 100% of revenue
  • Cost of revenue USD 27.26 million 17% of revenue
  • Operating expenses USD 159.67 million 97% of revenue
  • Operating income −USD 22.47 million −14% of revenue
  • Tax, interest and other Derived −USD 6.62 million −4% of revenue
  • Net income −USD 15.85 million −9.6% of revenue

Cash

  • Operating cash flow −USD 20 million −12% of revenue
  • Capital expenditure USD 7.09 million 4.3% of revenue
  • Free cash flow Derived −USD 27.09 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Net loss: net income was −2.3% of revenue.
  • 2012 Operating loss: operating costs were 101% of revenue.
  • 2013 Operating loss: operating costs were 102% of revenue.
  • 2014 Operating loss: operating costs were 108% of revenue.
  • 2015 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3177975000 74995000 Derived 2980000 4808000 Derived -1828000 -6851000 Derived
Source
2012 2012-01-01 – 2012-12-3190918000 92192000 Derived -1274000 8427000 Derived -9701000 -9608000 Derived
Source
2013 2013-01-01 – 2013-12-31111594000 113918000 Derived -2324000 25611000 Derived -27935000 -9733000 Derived
Source
2014 2014-01-01 – 2014-12-31141254000 151967000 Derived -10713000 264000 Derived -10977000 -20650000 Derived
Source
2015 2015-01-01 – 2015-12-31164459000 186928000 Derived -22469000 -6616000 Derived -15853000 -27088000 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 164.5M 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.177.6M133.2M88.8M44.4M0.020112012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue77975000
2012Revenue90918000
2013Revenue111594000
2014Revenue141254000
2015Revenue164459000

Revenue growth

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

16.4% 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.28.7%21.5%14.4%7.2%0.0%20112012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year16.6%
2013Year over year22.7%
2014Year over year26.6%
2015Year over year16.4%

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 -13.7% 2015
Net margin -9.6% 2015
Free cash flow margin -16.5% 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.6.1%-2.2%-10.6%-19.0%-27.3%20112012201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin3.8%
2012Operating margin-1.4%
2013Operating margin-2.1%
2014Operating margin-7.6%
2015Operating margin-13.7%
2011Net margin-2.3%
2012Net margin-10.7%
2013Net margin-25%
2014Net margin-7.8%
2015Net margin-9.6%
2011Free cash flow margin-8.8%
2012Free cash flow margin-10.6%
2013Free cash flow margin-8.7%
2014Free cash flow margin-14.6%
2015Free cash flow margin-16.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -20M 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.1.6M-4.2M-10.0M-15.8M-21.6M20112012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-2693000
2012Operating cash flow-4363000
2013Operating cash flow-5976000
2014Operating cash flow-9421000
2015Operating cash flow-19999000

Free cash flow

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

USD -27.1M 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.2.2M-5.7M-13.5M-21.4M-29.3M20112012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-6851000
2012Free cash flow-9608000
2013Free cash flow-9733000
2014Free cash flow-20650000
2015Free cash flow-27088000

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.

16.5% 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.102%77%51%26%0%2011-12-312012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012Liabilities / assets94.6%
2013Liabilities / assets39.3%
2014Liabilities / assets33.4%
2015Liabilities / assets16.5%

Current assets to current liabilities

Current assets divided by current liabilities.

5.11× 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.5.52×4.14×2.76×1.38×0.00×2011-12-312012201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities2.49×
2013Current assets / current liabilities2.16×
2014Current assets / current liabilities4×
2015Current assets / current liabilities5.11×

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
2011 2011-01-01 – 2011-12-31
−USD 1.83 million
Exact value

Exact value: -1828000 USD

2011-01-01 – 2011-12-31: -1828000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.69 million
Exact value

Exact value: -2693000 USD

2011-01-01 – 2011-12-31: -2693000 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 4.16 million
Exact value

Exact value: 4158000 USD

2011-01-01 – 2011-12-31: 4158000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.85 million
Calculation and evidence

-2693000 − 4158000 USD

Exact free cash flow: -6851000 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 9.7 million
Exact value

Exact value: -9701000 USD

2012-01-01 – 2012-12-31: -9701000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.36 million
Exact value

Exact value: -4363000 USD

2012-01-01 – 2012-12-31: -4363000 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 5.25 million
Exact value

Exact value: 5245000 USD

2012-01-01 – 2012-12-31: 5245000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.61 million
Calculation and evidence

-4363000 − 5245000 USD

Exact free cash flow: -9608000 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 27.94 million
Exact value

Exact value: -27935000 USD

2013-01-01 – 2013-12-31: -27935000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.98 million
Exact value

Exact value: -5976000 USD

2013-01-01 – 2013-12-31: -5976000 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 3.76 million
Exact value

Exact value: 3757000 USD

2013-01-01 – 2013-12-31: 3757000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.73 million
Calculation and evidence

-5976000 − 3757000 USD

Exact free cash flow: -9733000 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 10.98 million
Exact value

Exact value: -10977000 USD

2014-01-01 – 2014-12-31: -10977000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.42 million
Exact value

Exact value: -9421000 USD

2014-01-01 – 2014-12-31: -9421000 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 11.23 million
Exact value

Exact value: 11229000 USD

2014-01-01 – 2014-12-31: 11229000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.65 million
Calculation and evidence

-9421000 − 11229000 USD

Exact free cash flow: -20650000 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 15.85 million
Exact value

Exact value: -15853000 USD

2015-01-01 – 2015-12-31: -15853000 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 million
Exact value

Exact value: -19999000 USD

2015-01-01 – 2015-12-31: -19999000 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 7.09 million
Exact value

Exact value: 7089000 USD

2015-01-01 – 2015-12-31: 7089000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.09 million
Calculation and evidence

-19999000 − 7089000 USD

Exact free cash flow: -27088000 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.

14 filings · 1,359 latest values · 1,359 originally reported values

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

Identifiers: 0001348324, 1348324, edgar:1348324

Also known as LDR HOLDING CORP