Monarch Financial Holdings, Inc.

EDGAR

46 filing records in this dataset, filed from 2006-08-10 to 2016-05-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

32.7 million USD

2016 Q1 · USD

Exact inputs and evidence

Net margin

12.39%

2016 Q1 · %

Exact inputs and evidence

Operating cash flow

-17 million USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16989867 USD Source

Free cash flow

-17.1 million USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -16989867 USD Source
  • Capital Expenditure: 108633 USD Source
Cash and cash equivalents
29.4 million USD Source
Exact value

29398591 USD

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

10000000 USD

Shares outstanding
11.9 million shares Source
Exact value

11877309 shares

Reported share-count change

11.56% · 1.23 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
  • 10646873 shares · 2015-03-31· Source
  • 11877309 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

132 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Revenue: 35650080 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 32675282 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 132509275 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 101977095 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 32747260 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: No compatible figures in this window
  • Net income: 10 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2015-12-31
  • Total assets: 5 of 11 periods available· newest 2015-12-31
  • Total liabilities: 5 of 11 periods available· newest 2015-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • cash and cash equivalents: No compatible figures in this window
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 5 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

    +20.4%

    Prior period

    USD 110.07 million

    –

    Current period

    USD 132.51 million

    –

    Exact inputs and evidence

    132509275 − 110070148 = 22439127 USD

    110070148 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    132509275 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

    +17.9%

    Prior period

    USD 11.21 million

    –

    Current period

    USD 13.21 million

    –

    Exact inputs and evidence

    13214821 − 11211850 = 2002971 USD

    11211850 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    13214821 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 25.37 million

    Prior period

    −USD 31.62 million

    –

    Current period

    −USD 6.25 million

    –

    Exact inputs and evidence

    -6251155 − -31618025 = 25366870 USD

    -31618025 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -6251155 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

    -58.4%

    Prior period

    USD 4.28 million

    –

    Current period

    USD 1.78 million

    –

    Exact inputs and evidence

    1783486 − 4284773 = -2501287 USD

    4284773 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1783486 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 132.51 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 13.21 million 10% of revenue

Cash

  • Operating cash flow −USD 6.25 million −4.7% of revenue
  • Capital expenditure USD 1.78 million 1.3% of revenue
  • Free cash flow Derived −USD 8.03 million −6.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3195164765 UnavailableUnavailableUnavailable7125612 -22744454 Derived
Source
2012 2012-01-01 – 2012-12-31136229271 UnavailableUnavailableUnavailable12824869 -196107701 Derived
Source
2013 2013-01-01 – 2013-12-31114230708 UnavailableUnavailableUnavailable11091007 337109959 Derived
Source
2014 2014-01-01 – 2014-12-31110070148 UnavailableUnavailableUnavailable11211850 -35902798 Derived
Source
2015 2015-01-01 – 2015-12-31132509275 UnavailableUnavailableUnavailable13214821 -8034641 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 132.5M 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.147.1M110.3M73.6M36.8M0.020112012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue95164765
2012Revenue136229271
2013Revenue114230708
2014Revenue110070148
2015Revenue132509275

Revenue growth

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

20.4% 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.48%31%14%-4%-21%20112012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year43.2%
2013Year over year-16.1%
2014Year over year-3.6%
2015Year over year20.4%

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.

Net margin 10% 2015
Free cash flow margin -6.1% 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.330%203%76%-52%-179%2011-12-312012-12-312013-12-312014-12-312015-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2015-12-31Operating marginNot reported
2011Net margin7.5%
2012Net margin9.4%
2013Net margin9.7%
2014Net margin10.2%
2015Net margin10%
2011Free cash flow margin-23.9%
2012Free cash flow margin-144%
2013Free cash flow margin295.1%
2014Free cash flow margin-32.6%
2015Free cash flow margin-6.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.3M 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.385.8M230.7M75.7M-79.4M-234.5M20112012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-18572852
2012Operating cash flow-191680810
2013Operating cash flow343004870
2014Operating cash flow-31618025
2015Operating cash flow-6251155

Free cash flow

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

USD -8M 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.379.8M225.1M70.5M-84.1M-238.8M20112012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-22744454
2012Free cash flow-196107701
2013Free cash flow337109959
2014Free cash flow-35902798
2015Free cash flow-8034641

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.

89.9% 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.100%75%50%25%0%20112012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets91.5%
2012Liabilities / assets92.7%
2013Liabilities / assets90.4%
2014Liabilities / assets89.9%
2015Liabilities / assets89.9%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2005 2005-01-01 – 2005-12-31
USD 2.1 million
Exact value

Exact value: 2101831 USD

2005-01-01 – 2005-12-31: 2101831 USD Inspect Net Income Open source
Share or cite

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

USD 3.17 million
Exact value

Exact value: 3165752 USD

2005-01-01 – 2005-12-31: 3165752 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 674,049
Exact value

Exact value: 674049 USD

2005-01-01 – 2005-12-31: 674049 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.49 million
Calculation and evidence

3165752 − 674049 USD

Exact free cash flow: 2491703 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 3.63 million
Exact value

Exact value: 3626458 USD

2006-01-01 – 2006-12-31: 3626458 USD Inspect Net Income Open source
Share or cite

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

USD 7.99 million
Exact value

Exact value: 7991758 USD

2006-01-01 – 2006-12-31: 7991758 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 3.91 million
Exact value

Exact value: 3912032 USD

2006-01-01 – 2006-12-31: 3912032 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.08 million
Calculation and evidence

7991758 − 3912032 USD

Exact free cash flow: 4079726 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 3.16 million
Exact value

Exact value: 3158174 USD

2007-01-01 – 2007-12-31: 3158174 USD Inspect Net Income Open source
Share or cite

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

−USD 14.98 million
Exact value

Exact value: -14982535 USD

2007-01-01 – 2007-12-31: -14982535 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 4.76 million
Exact value

Exact value: 4764180 USD

2007-01-01 – 2007-12-31: 4764180 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.75 million
Calculation and evidence

-14982535 − 4764180 USD

Exact free cash flow: -19746715 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 1.13 million
Exact value

Exact value: 1132883 USD

2008-01-01 – 2008-12-31: 1132883 USD Inspect Net Income Open source
Share or cite

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

−USD 31.01 million
Exact value

Exact value: -31014513 USD

2008-01-01 – 2008-12-31: -31014513 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 1.34 million
Exact value

Exact value: 1344900 USD

2008-01-01 – 2008-12-31: 1344900 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.36 million
Calculation and evidence

-31014513 − 1344900 USD

Exact free cash flow: -32359413 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 4.86 million
Exact value

Exact value: 4855672 USD

2009-01-01 – 2009-12-31: 4855672 USD Inspect Net Income Open source
Share or cite

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

−USD 15.51 million
Exact value

Exact value: -15514422 USD

2009-01-01 – 2009-12-31: -15514422 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 1.59 million
Exact value

Exact value: 1588644 USD

2009-01-01 – 2009-12-31: 1588644 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.1 million
Calculation and evidence

-15514422 − 1588644 USD

Exact free cash flow: -17103066 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 7.13 million
Exact value

Exact value: 7125612 USD

2011-01-01 – 2011-12-31: 7125612 USD Inspect Net Income Open source
Share or cite

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

−USD 18.57 million
Exact value

Exact value: -18572852 USD

2011-01-01 – 2011-12-31: -18572852 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 4.17 million
Exact value

Exact value: 4171602 USD

2011-01-01 – 2011-12-31: 4171602 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.74 million
Calculation and evidence

-18572852 − 4171602 USD

Exact free cash flow: -22744454 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 12.82 million
Exact value

Exact value: 12824869 USD

2012-01-01 – 2012-12-31: 12824869 USD Inspect Net Income Open source
Share or cite

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

−USD 191.68 million
Exact value

Exact value: -191680810 USD

2012-01-01 – 2012-12-31: -191680810 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 4.43 million
Exact value

Exact value: 4426891 USD

2012-01-01 – 2012-12-31: 4426891 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 196.11 million
Calculation and evidence

-191680810 − 4426891 USD

Exact free cash flow: -196107701 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 11.09 million
Exact value

Exact value: 11091007 USD

2013-01-01 – 2013-12-31: 11091007 USD Inspect Net Income Open source
Share or cite

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

USD 343 million
Exact value

Exact value: 343004870 USD

2013-01-01 – 2013-12-31: 343004870 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 5.89 million
Exact value

Exact value: 5894911 USD

2013-01-01 – 2013-12-31: 5894911 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 337.11 million
Calculation and evidence

343004870 − 5894911 USD

Exact free cash flow: 337109959 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 11.21 million
Exact value

Exact value: 11211850 USD

2014-01-01 – 2014-12-31: 11211850 USD Inspect Net Income Open source
Share or cite

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

−USD 31.62 million
Exact value

Exact value: -31618025 USD

2014-01-01 – 2014-12-31: -31618025 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 4.28 million
Exact value

Exact value: 4284773 USD

2014-01-01 – 2014-12-31: 4284773 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.9 million
Calculation and evidence

-31618025 − 4284773 USD

Exact free cash flow: -35902798 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 13.21 million
Exact value

Exact value: 13214821 USD

2015-01-01 – 2015-12-31: 13214821 USD Inspect Net Income Open source
Share or cite

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

−USD 6.25 million
Exact value

Exact value: -6251155 USD

2015-01-01 – 2015-12-31: -6251155 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 1.78 million
Exact value

Exact value: 1783486 USD

2015-01-01 – 2015-12-31: 1783486 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.03 million
Calculation and evidence

-6251155 − 1783486 USD

Exact free cash flow: -8034641 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.

46 filings · 1,908 latest values · 1,908 originally reported values

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

Identifiers: 0001364856, 1364856, edgar:1364856

Also known as Monarch Financial Holdings, Inc.