Acorn International, Inc.

EDGAR

152 filing records in this dataset, filed from 2009-03-09 to 2021-01-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

37.5 million USD

2019 · USD

Exact inputs and evidence

Operating margin

14.8%

2019 · %

Exact inputs and evidence
  • Operating Income: 5546505 USD Source
  • Revenue: 37484493 USD Source

Operating cash flow

-144 thousand USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: -143777 USD Source

Free cash flow

-282 thousand USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: -143777 USD Source
  • Capital Expenditure: 137914 USD Source
Cash and cash equivalents
13.5 million USD Source
Exact value

13461368 USD

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

51619218 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
  • 51619218 shares · 2018-12-31· Source
  • 51619218 shares · 2019-12-31· 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: 2021-01-29.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2019-12-31
  • Operating income: 11 of 11 periods available· newest 2019-12-31
  • Net income: 11 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2019-12-31
  • Total assets: 10 of 11 periods available· newest 2019-12-31
  • Total liabilities: 10 of 11 periods available· newest 2019-12-31
  • Current assets: 10 of 11 periods available· newest 2019-12-31
  • Current liabilities: 10 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 10 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

    +49.4%

    Prior period

    USD 25.09 million

    –

    Current period

    USD 37.48 million

    –

    Exact inputs and evidence

    37484493 − 25087269 = 12397224 USD

    25087269 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    37484493 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

    -68.4%

    Prior period

    USD 31.13 million

    –

    Current period

    USD 9.84 million

    –

    Exact inputs and evidence

    9836231 − 31127184 = -21290953 USD

    31127184 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    9836231 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

    +USD 3.32 million

    Prior period

    −USD 3.47 million

    –

    Current period

    −USD 143,777

    –

    Exact inputs and evidence

    -143777 − -3467157 = 3323380 USD

    -3467157 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -143777 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

    +40.3%

    Prior period

    USD 98,290

    –

    Current period

    USD 137,914

    –

    Exact inputs and evidence

    137914 − 98290 = 39624 USD

    98290 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    137914 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 37.48 million 100% of revenue
  • Cost of revenue USD 10.48 million 28% of revenue
  • Operating expenses USD 21.46 million 57% of revenue
  • Operating income USD 5.55 million 15% of revenue
  • Tax, interest and other Derived −USD 4.29 million −11% of revenue
  • Net income USD 9.84 million 26% of revenue

Cash

  • Operating cash flow −USD 143,777 −0.4% of revenue
  • Capital expenditure USD 137,914 0.4% of revenue
  • Free cash flow Derived −USD 281,691 −0.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 104% of revenue.
  • 2011 Net income was higher than operating income, so the split is not drawn.
  • 2012 Operating loss: operating costs were 109% of revenue.
  • 2013 Operating loss: operating costs were 123% of revenue.
  • 2014 Operating loss: operating costs were 147% of revenue.
  • 2015 Operating loss: operating costs were 277% of revenue.
  • 2016 Operating loss: operating costs were 114% of revenue.
  • 2017 Operating loss: operating costs were 122% of revenue.
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31293241185 306026227 Derived -12785042 -6375861 Derived -6409181 -4319314 Derived
Source
2011 2011-01-01 – 2011-12-31362057913 360957695 Derived 1100218 -4023041 Derived 5123259 -1618918 Derived
Source
2012 2012-01-01 – 2012-12-31242573674 264424460 Derived -21850786 -3924712 Derived -17926074 -20108653 Derived
Source
2013 2013-01-01 – 2013-12-31184710880 227162259 Derived -42451379 -2555501 Derived -39895878 -953481 Derived
Source
2014 2014-01-01 – 2014-12-3194754722 139629140 Derived -44874418 -545506 Derived -44328912 -46993406 Derived
Source
2015 2015-01-01 – 2015-12-3116478455 45589439 Derived -29110984 11047670 Derived -40158654 -11477980 Derived
Source
2016 2016-01-01 – 2016-12-3116478455 18837374 Derived -2358919 -5797289 Derived 3438370 -8355838 Derived
Source
2017 2017-01-01 – 2017-12-3117067029 20829891 Derived -3762862 -16147165 Derived 12384303 -6274135 Derived
Source
2018 2018-01-01 – 2018-12-3125087269 22430309 Derived 2656960 -28470224 Derived 31127184 -3565447 Derived
Source
2019 2019-01-01 – 2019-12-3137484493 31937988 Derived 5546505 -4289726 Derived 9836231 -281691 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 37.5M 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.391.0M293.3M195.5M97.8M0.0201020152019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue293241185
2011Revenue362057913
2012Revenue242573674
2013Revenue184710880
2014Revenue94754722
2015Revenue16478455
2016Revenue16478455
2017Revenue17067029
2018Revenue25087269
2019Revenue37484493

Revenue growth

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

49.4% 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.60%22%-17%-55%-93%201020152019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over year2%
2011Year over year23.5%
2012Year over year-33%
2013Year over year-23.9%
2014Year over year-48.7%
2015Year over year-82.6%
2016Year over year0%
2017Year over year3.6%
2018Year over year47%
2019Year over year49.4%

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 14.8% 2019
Net margin 26.2% 2019
Free cash flow margin -0.8% 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.153%47%-60%-166%-273%201020152019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-4.4%
2011Operating margin0.3%
2012Operating margin-9%
2013Operating margin-23%
2014Operating margin-47.4%
2015Operating margin-176.7%
2016Operating margin-14.3%
2017Operating margin-22%
2018Operating margin10.6%
2019Operating margin14.8%
2010Net margin-2.2%
2011Net margin1.4%
2012Net margin-7.4%
2013Net margin-21.6%
2014Net margin-46.8%
2015Net margin-243.7%
2016Net margin20.9%
2017Net margin72.6%
2018Net margin124.1%
2019Net margin26.2%
2010Free cash flow margin-1.5%
2011Free cash flow margin-0.4%
2012Free cash flow margin-8.3%
2013Free cash flow margin-0.5%
2014Free cash flow margin-49.6%
2015Free cash flow margin-69.7%
2016Free cash flow margin-50.7%
2017Free cash flow margin-36.8%
2018Free cash flow margin-14.2%
2019Free cash flow margin-0.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -143.8K 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.15.4M-994.1K-17.4M-33.8M-50.2M201020152019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow1981723
2011Operating cash flow10871810
2012Operating cash flow-17578047
2013Operating cash flow2467551
2014Operating cash flow-45632724
2015Operating cash flow-11456592
2016Operating cash flow-7871916
2017Operating cash flow-5936500
2018Operating cash flow-3467157
2019Operating cash flow-143777

Free cash flow

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

USD -281.7K 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.3.8M-9.9M-23.5M-37.1M-50.8M201020152019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-4319314
2011Free cash flow-1618918
2012Free cash flow-20108653
2013Free cash flow-953481
2014Free cash flow-46993406
2015Free cash flow-11477980
2016Free cash flow-8355838
2017Free cash flow-6274135
2018Free cash flow-3565447
2019Free cash flow-281691

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.

17.1% 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.29.3%21.9%14.6%7.3%0.0%201020152019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets14.4%
2011Liabilities / assets19.9%
2012Liabilities / assets13.3%
2013Liabilities / assets22.3%
2014Liabilities / assets27.1%
2015Liabilities / assets25.8%
2016Liabilities / assets25%
2017Liabilities / assets13.4%
2018Liabilities / assets20.1%
2019Liabilities / assets17.1%

Current assets to current liabilities

Current assets divided by current liabilities.

3.66× 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.6.44×4.83×3.22×1.61×0.00×201020152019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities5.53×
2011Current assets / current liabilities4.12×
2012Current assets / current liabilities5.96×
2013Current assets / current liabilities3.92×
2014Current assets / current liabilities2.44×
2015Current assets / current liabilities1.72×
2016Current assets / current liabilities2.11×
2017Current assets / current liabilities2.73×
2018Current assets / current liabilities2.3×
2019Current assets / current liabilities3.66×

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 2010-01-01 – 2010-12-31
−USD 6.41 million
Exact value

Exact value: -6409181 USD

2010-01-01 – 2010-12-31: -6409181 USD Inspect Net Income Open source
Share or cite

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

USD 1.98 million
Exact value

Exact value: 1981723 USD

2010-01-01 – 2010-12-31: 1981723 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 6.3 million
Exact value

Exact value: 6301037 USD

2010-01-01 – 2010-12-31: 6301037 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.32 million
Calculation and evidence

1981723 − 6301037 USD

Exact free cash flow: -4319314 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 5.12 million
Exact value

Exact value: 5123259 USD

2011-01-01 – 2011-12-31: 5123259 USD Inspect Net Income Open source
Share or cite

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

USD 10.87 million
Exact value

Exact value: 10871810 USD

2011-01-01 – 2011-12-31: 10871810 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 12.49 million
Exact value

Exact value: 12490728 USD

2011-01-01 – 2011-12-31: 12490728 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.62 million
Calculation and evidence

10871810 − 12490728 USD

Exact free cash flow: -1618918 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 17.93 million
Exact value

Exact value: -17926074 USD

2012-01-01 – 2012-12-31: -17926074 USD Inspect Net Income Open source
Share or cite

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

−USD 17.58 million
Exact value

Exact value: -17578047 USD

2012-01-01 – 2012-12-31: -17578047 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 2.53 million
Exact value

Exact value: 2530606 USD

2012-01-01 – 2012-12-31: 2530606 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.11 million
Calculation and evidence

-17578047 − 2530606 USD

Exact free cash flow: -20108653 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 39.9 million
Exact value

Exact value: -39895878 USD

2013-01-01 – 2013-12-31: -39895878 USD Inspect Net Income Open source
Share or cite

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

USD 2.47 million
Exact value

Exact value: 2467551 USD

2013-01-01 – 2013-12-31: 2467551 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 3.42 million
Exact value

Exact value: 3421032 USD

2013-01-01 – 2013-12-31: 3421032 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 953,481
Calculation and evidence

2467551 − 3421032 USD

Exact free cash flow: -953481 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 44.33 million
Exact value

Exact value: -44328912 USD

2014-01-01 – 2014-12-31: -44328912 USD Inspect Net Income Open source
Share or cite

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

−USD 45.63 million
Exact value

Exact value: -45632724 USD

2014-01-01 – 2014-12-31: -45632724 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 1.36 million
Exact value

Exact value: 1360682 USD

2014-01-01 – 2014-12-31: 1360682 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 46.99 million
Calculation and evidence

-45632724 − 1360682 USD

Exact free cash flow: -46993406 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 40.16 million
Exact value

Exact value: -40158654 USD

2015-01-01 – 2015-12-31: -40158654 USD Inspect Net Income Open source
Share or cite

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

−USD 11.46 million
Exact value

Exact value: -11456592 USD

2015-01-01 – 2015-12-31: -11456592 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 21,388
Exact value

Exact value: 21388 USD

2015-01-01 – 2015-12-31: 21388 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.48 million
Calculation and evidence

-11456592 − 21388 USD

Exact free cash flow: -11477980 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 3.44 million
Exact value

Exact value: 3438370 USD

2016-01-01 – 2016-12-31: 3438370 USD Inspect Net Income Open source
Share or cite

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

−USD 7.87 million
Exact value

Exact value: -7871916 USD

2016-01-01 – 2016-12-31: -7871916 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 483,922
Exact value

Exact value: 483922 USD

2016-01-01 – 2016-12-31: 483922 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.36 million
Calculation and evidence

-7871916 − 483922 USD

Exact free cash flow: -8355838 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 12.38 million
Exact value

Exact value: 12384303 USD

2017-01-01 – 2017-12-31: 12384303 USD Inspect Net Income Open source
Share or cite

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

−USD 5.94 million
Exact value

Exact value: -5936500 USD

2017-01-01 – 2017-12-31: -5936500 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 337,635
Exact value

Exact value: 337635 USD

2017-01-01 – 2017-12-31: 337635 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.27 million
Calculation and evidence

-5936500 − 337635 USD

Exact free cash flow: -6274135 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 31.13 million
Exact value

Exact value: 31127184 USD

2018-01-01 – 2018-12-31: 31127184 USD Inspect Net Income Open source
Share or cite

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

−USD 3.47 million
Exact value

Exact value: -3467157 USD

2018-01-01 – 2018-12-31: -3467157 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 98,290
Exact value

Exact value: 98290 USD

2018-01-01 – 2018-12-31: 98290 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.57 million
Calculation and evidence

-3467157 − 98290 USD

Exact free cash flow: -3565447 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 9.84 million
Exact value

Exact value: 9836231 USD

2019-01-01 – 2019-12-31: 9836231 USD Inspect Net Income Open source
Share or cite

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

−USD 143,777
Exact value

Exact value: -143777 USD

2019-01-01 – 2019-12-31: -143777 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 137,914
Exact value

Exact value: 137914 USD

2019-01-01 – 2019-12-31: 137914 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 281,691
Calculation and evidence

-143777 − 137914 USD

Exact free cash flow: -281691 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.

152 filings · 830 latest values · 830 originally reported values

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

Identifiers: 0001365742, 1365742, ATV, edgar:1365742

Also known as ACORN INTERNATIONAL, INC., Acorn International, Inc.