INSTRUCTURE INC

EDGAR

131 filing records in this dataset, filed from 2015-10-09 to 2020-02-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

69.2 million USD

2019 Q4 · USD

Exact inputs and evidence

Operating margin

-33.82%

2019 Q4 · %

Exact inputs and evidence
  • Operating Income: -23403000 USD Source
  • Revenue: 69195000 USD Source

Operating cash flow

-12.7 million USD

2019 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18861000 USD Source
  • Operating Cash Flow: 31580000 USD Source

Free cash flow

-15.5 million USD

2019 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18861000 USD Source
  • Operating Cash Flow: 31580000 USD Source
  • Capital Expenditure: 10243000 USD Source
  • Capital Expenditure: 7485000 USD Source
Cash and cash equivalents
101 million USD Source
Exact value

101236000 USD

Long-term debt including current maturities
Not available
Shares outstanding
38.3 million shares Source
Exact value

38257000 shares

Reported share-count change

8.11% · 2.87 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
  • 35386000 shares · 2018-12-31· Source
  • 38257000 shares · 2019-12-31· 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

258 million USD

2019-01-01 – 2019-12-31

Exact inputs and evidence
  • Revenue: 58076000 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 62867000 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 68335000 USD · 2019-07-01 – 2019-09-30 Source
  • Revenue: 69195000 USD · 2019-10-01 – 2019-12-31 Source

Net income

-80.8 million USD

2019-01-01 – 2019-12-31

Exact inputs and evidence
  • Net income: -16142000 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: -20749000 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -20923000 USD · 2019-07-01 – 2019-09-30 Source
  • Net income: -23005000 USD · 2019-10-01 – 2019-12-31 Source

Operating cash flow

18.9 million USD

2019-01-01 – 2019-12-31

Exact inputs and evidence
  • Operating cash flow: -36189000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -50612000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -36189000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 31580000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -50612000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 18861000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 31580000 USD · 2019-01-01 – 2019-09-30 Source

Capital expenditure

10.2 million USD

2019-01-01 – 2019-12-31

Exact inputs and evidence
  • Capital expenditure: 2336000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 4994000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 2336000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 7485000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 4994000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 10243000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 7485000 USD · 2019-01-01 – 2019-09-30 Source

Free cash flow

8.62 million USD

2019-01-01 – 2019-12-31

Exact inputs and evidence
  • Operating cash flow: -36189000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -50612000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -36189000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 31580000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -50612000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 18861000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 31580000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 2336000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 4994000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 2336000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 7485000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 4994000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 10243000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 7485000 USD · 2019-01-01 – 2019-09-30 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: 2020-02-28.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2019-12-31
  • Operating income: 6 of 11 periods available· newest 2019-12-31
  • Net income: 6 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2019-12-31
  • Total assets: 5 of 11 periods available· newest 2019-12-31
  • Total liabilities: 5 of 11 periods available· newest 2019-12-31
  • Current assets: 5 of 11 periods available· newest 2019-12-31
  • Current liabilities: 5 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 of 11 periods available· newest 2019-12-31

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

    +23.4%

    Prior period

    USD 209.54 million

    –

    Current period

    USD 258.47 million

    –

    Exact inputs and evidence

    258473000 − 209544000 = 48929000 USD

    209544000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    258473000 USD · 2019-01-01 – 2019-12-31

    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 37.35 million

    Prior period

    −USD 43.47 million

    –

    Current period

    −USD 80.82 million

    –

    Exact inputs and evidence

    -80819000 − -43465000 = -37354000 USD

    -43465000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -80819000 USD · 2019-01-01 – 2019-12-31

    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

    +19,145.9%

    Prior period

    USD 98,000

    –

    Current period

    USD 18.86 million

    –

    Exact inputs and evidence

    18861000 − 98000 = 18763000 USD

    98000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    18861000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -8%

    Prior period

    USD 11.13 million

    –

    Current period

    USD 10.24 million

    –

    Exact inputs and evidence

    10243000 − 11132000 = -889000 USD

    11132000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    10243000 USD · 2019-01-01 – 2019-12-31

    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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 258.47 million 100% of revenue
  • Cost of revenue USD 82.83 million 32% of revenue
  • Operating expenses USD 261.64 million 101% of revenue
  • Operating income −USD 85.99 million −33% of revenue
  • Tax, interest and other Derived −USD 5.17 million −2% of revenue
  • Net income −USD 80.82 million −31% of revenue

Cash

  • Operating cash flow USD 18.86 million 7.3% of revenue
  • Capital expenditure USD 10.24 million 4% of revenue
  • Free cash flow Derived USD 8.62 million 3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Operating loss: operating costs were 187% of revenue.
  • 2015 Operating loss: operating costs were 171% of revenue.
  • 2016 Operating loss: operating costs were 142% of revenue.
  • 2017 Operating loss: operating costs were 127% of revenue.
  • 2018 Operating loss: operating costs were 121% of revenue.
  • 2019 Operating loss: operating costs were 133% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-3144352000 83061000 Derived -38709000 2718000 Derived -41427000 -22835000 Derived
Source
2015 2015-01-01 – 2015-12-3173193000 125165000 Derived -51972000 1006000 Derived -52978000 -26047000 Derived
Source
2016 2016-01-01 – 2016-12-31112617000 160424000 Derived -47807000 395000 Derived -48202000 -28629000 Derived
Source
2017 2017-01-01 – 2017-12-31160975000 204777000 Derived -43802000 -718000 Derived -43084000 -36879000 Derived
Source
2018 2018-01-01 – 2018-12-31209544000 254317000 Derived -44773000 -1308000 Derived -43465000 -11034000 Derived
Source
2019 2019-01-01 – 2019-12-31258473000 344466000 Derived -85993000 -5174000 Derived -80819000 8618000 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 258.5M 2019
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.279.2M209.4M139.6M69.8M0.0201420172019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue44352000
2015Revenue73193000
2016Revenue112617000
2017Revenue160975000
2018Revenue209544000
2019Revenue258473000

Revenue growth

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

23.4% 2019
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.70%53%35%18%0%201420172019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year65%
2016Year over year53.9%
2017Year over year42.9%
2018Year over year30.2%
2019Year over year23.4%

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 -33.3% 2019
Net margin -31.3% 2019
Free cash flow margin 3.3% 2019
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.11%-17%-45%-73%-101%201420172019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin-87.3%
2015Operating margin-71%
2016Operating margin-42.5%
2017Operating margin-27.2%
2018Operating margin-21.4%
2019Operating margin-33.3%
2014Net margin-93.4%
2015Net margin-72.4%
2016Net margin-42.8%
2017Net margin-26.8%
2018Net margin-20.7%
2019Net margin-31.3%
2014Free cash flow margin-51.5%
2015Free cash flow margin-35.6%
2016Free cash flow margin-25.4%
2017Free cash flow margin-22.9%
2018Free cash flow margin-5.3%
2019Free cash flow margin3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 18.9M 2019
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.22.1M10.4M-1.4M-13.1M-24.8M201420172019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow-20395000
2015Operating cash flow-19351000
2016Operating cash flow-21608000
2017Operating cash flow-21129000
2018Operating cash flow98000
2019Operating cash flow18861000

Free cash flow

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

USD 8.6M 2019
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.12.3M-936.4K-14.1M-27.3M-40.5M201420172019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow-22835000
2015Free cash flow-26047000
2016Free cash flow-28629000
2017Free cash flow-36879000
2018Free cash flow-11034000
2019Free cash flow8618000

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.

60.4% 2019
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.98%74%49%25%0%2014-12-3120172019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015Liabilities / assets62.3%
2016Liabilities / assets91.1%
2017Liabilities / assets82.8%
2018Liabilities / assets53.1%
2019Liabilities / assets60.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2019
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.1.83×1.37×0.91×0.46×0.00×2014-12-3120172019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015Current assets / current liabilities1.69×
2016Current assets / current liabilities1.03×
2017Current assets / current liabilities0.82×
2018Current assets / current liabilities1.61×
2019Current assets / current liabilities1.03×

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
2014 2014-01-01 – 2014-12-31
−USD 41.43 million
Exact value

Exact value: -41427000 USD

2014-01-01 – 2014-12-31: -41427000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.4 million
Exact value

Exact value: -20395000 USD

2014-01-01 – 2014-12-31: -20395000 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 2.44 million
Exact value

Exact value: 2440000 USD

2014-01-01 – 2014-12-31: 2440000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.84 million
Calculation and evidence

-20395000 − 2440000 USD

Exact free cash flow: -22835000 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 52.98 million
Exact value

Exact value: -52978000 USD

2015-01-01 – 2015-12-31: -52978000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.35 million
Exact value

Exact value: -19351000 USD

2015-01-01 – 2015-12-31: -19351000 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 6.7 million
Exact value

Exact value: 6696000 USD

2015-01-01 – 2015-12-31: 6696000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.05 million
Calculation and evidence

-19351000 − 6696000 USD

Exact free cash flow: -26047000 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
−USD 48.2 million
Exact value

Exact value: -48202000 USD

2016-01-01 – 2016-12-31: -48202000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.61 million
Exact value

Exact value: -21608000 USD

2016-01-01 – 2016-12-31: -21608000 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 7.02 million
Exact value

Exact value: 7021000 USD

2016-01-01 – 2016-12-31: 7021000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.63 million
Calculation and evidence

-21608000 − 7021000 USD

Exact free cash flow: -28629000 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
−USD 43.08 million
Exact value

Exact value: -43084000 USD

2017-01-01 – 2017-12-31: -43084000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.13 million
Exact value

Exact value: -21129000 USD

2017-01-01 – 2017-12-31: -21129000 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 15.75 million
Exact value

Exact value: 15750000 USD

2017-01-01 – 2017-12-31: 15750000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.88 million
Calculation and evidence

-21129000 − 15750000 USD

Exact free cash flow: -36879000 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 43.47 million
Exact value

Exact value: -43465000 USD

2018-01-01 – 2018-12-31: -43465000 USD Inspect Net Income Open source
Share or cite

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

USD 98,000
Exact value

Exact value: 98000 USD

2018-01-01 – 2018-12-31: 98000 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 11.13 million
Exact value

Exact value: 11132000 USD

2018-01-01 – 2018-12-31: 11132000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.03 million
Calculation and evidence

98000 − 11132000 USD

Exact free cash flow: -11034000 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 80.82 million
Exact value

Exact value: -80819000 USD

2019-01-01 – 2019-12-31: -80819000 USD Inspect Net Income Open source
Share or cite

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

USD 18.86 million
Exact value

Exact value: 18861000 USD

2019-01-01 – 2019-12-31: 18861000 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 10.24 million
Exact value

Exact value: 10243000 USD

2019-01-01 – 2019-12-31: 10243000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.62 million
Calculation and evidence

18861000 − 10243000 USD

Exact free cash flow: 8618000 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.

131 filings · 1,511 latest values · 1,511 originally reported values

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

Identifiers: 0001355754, 1355754, INST, edgar:1355754

Also known as INSTRUCTURE INC, Instructure, Inc.