Millennial Media Inc.

EDGAR

19 filing records in this dataset, filed from 2012-01-05 to 2015-08-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

65.9 million Unit12

2015 Q2 · Unit12

Exact inputs and evidence
  • Revenue: 65862000 Unit12 Source

Operating margin

-23.22%

2015 Q2 · %

Exact inputs and evidence
  • Operating Income: -15293000 Unit12 Source
  • Revenue: 65862000 Unit12 Source

Operating cash flow

-1.93 million Unit12

2015 Q2 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -18085000 Unit12 Source
  • Operating Cash Flow: -16154000 Unit12 Source

Free cash flow

-3.18 million Unit12

2015 Q2 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -18085000 Unit12 Source
  • Operating Cash Flow: -16154000 Unit12 Source
  • Capital Expenditure: 2176000 Unit12 Source
  • Capital Expenditure: 924000 Unit12 Source
Cash and cash equivalents
34.6 million Unit12 Source
Exact value

34637000 Unit12

Long-term debt including current maturities
Not available
Shares outstanding
141 million Unit1 Source
Exact value

141053716 Unit1

Reported share-count change

31.28% · 33.6 million Unit1

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
  • 107444145 Unit1 · 2014-06-30· Source
  • 141053716 Unit1 · 2015-06-30· 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: 2015-08-10.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2014-12-31
  • Operating income: 3 of 11 periods available· newest 2014-12-31
  • Net income: 3 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2014-12-31
  • Total assets: 2 of 11 periods available· newest 2014-12-31
  • Total liabilities: 2 of 11 periods available· newest 2014-12-31
  • Current assets: 2 of 11 periods available· newest 2014-12-31
  • Current liabilities: 2 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2014-12-31

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

    +14.3%

    Prior period

    Unit12 259.17 million

    –

    Current period

    Unit12 296.16 million

    –

    Exact inputs and evidence

    296164000 − 259171000 = 36993000 Unit12

    259171000 Unit12 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    296164000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −Unit12 133.97 million

    Prior period

    −Unit12 15.11 million

    –

    Current period

    −Unit12 149.09 million

    –

    Exact inputs and evidence

    -149087000 − -15113000 = -133974000 Unit12

    -15113000 Unit12 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -149087000 Unit12 · 2014-01-01 – 2014-12-31

    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

    +Unit12 11.18 million

    Prior period

    −Unit12 21.42 million

    –

    Current period

    −Unit12 10.24 million

    –

    Exact inputs and evidence

    -10239000 − -21419000 = 11180000 Unit12

    -21419000 Unit12 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -10239000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +256.9%

    Prior period

    Unit12 5.08 million

    –

    Current period

    Unit12 18.13 million

    –

    Exact inputs and evidence

    18132000 − 5080000 = 13052000 Unit12

    5080000 Unit12 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    18132000 Unit12 · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue Unit12 296.16 million 100% of revenue
  • Cost of revenue Unit12 179.76 million 61% of revenue
  • Operating expenses Unit12 265.16 million 90% of revenue
  • Operating income −Unit12 148.75 million −50% of revenue
  • Tax, interest and other Derived Unit12 337,000 0.1% of revenue
  • Net income −Unit12 149.09 million −50% of revenue

Cash

  • Operating cash flow −Unit12 10.24 million −3.5% of revenue
  • Capital expenditure Unit12 18.13 million 6.1% of revenue
  • Free cash flow Derived −Unit12 28.37 million −9.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 103% of revenue.
  • 2013 Operating loss: operating costs were 106% of revenue.
  • 2014 Operating loss: operating costs were 150% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31177667000 182129000 Derived -4462000 968000 Derived -5430000 -7797000 Derived
Source
2013 2013-01-01 – 2013-12-31259171000 274313000 Derived -15142000 -29000 Derived -15113000 -26499000 Derived
Source
2014 2014-01-01 – 2014-12-31296164000 444914000 Derived -148750000 337000 Derived -149087000 -28371000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 296.2M 2014
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.319.9M239.9M159.9M80.0M0.0201220132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Revenue177667000
2013Revenue259171000
2014Revenue296164000

Revenue growth

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

14.3% 2014
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.50%37%25%12%0%201220132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year45.9%
2014Year over year14.3%

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 -50.2% 2014
Net margin -50.3% 2014
Free cash flow margin -9.6% 2014
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%-11%-25%-40%-54%201220132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-2.5%
2013Operating margin-5.8%
2014Operating margin-50.2%
2012Net margin-3.1%
2013Net margin-5.8%
2014Net margin-50.3%
2012Free cash flow margin-4.4%
2013Free cash flow margin-10.2%
2014Free cash flow margin-9.6%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 -10.2M 2014
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.1.7M-4.5M-10.7M-16.9M-23.1M201220132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Operating cash flow-2537000
2013Operating cash flow-21419000
2014Operating cash flow-10239000

Free cash flow

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

Unit12 -28.4M 2014
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.2.3M-6.0M-14.2M-22.4M-30.6M201220132014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2012Free cash flow-7797000
2013Free cash flow-26499000
2014Free cash flow-28371000

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.

27.7% 2014
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.29.9%22.4%14.9%7.5%0.0%2012-12-3120132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets20.1%
2014Liabilities / assets27.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.67× 2014
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.2.79×2.09×1.40×0.70×0.00×2012-12-3120132014
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 liabilities2.59×
2014Current assets / current liabilities1.67×

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
−Unit12 5.43 million
Exact value

Exact value: -5430000 Unit12

2012-01-01 – 2012-12-31: -5430000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 2.54 million
Exact value

Exact value: -2537000 Unit12

2012-01-01 – 2012-12-31: -2537000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 5.26 million
Exact value

Exact value: 5260000 Unit12

2012-01-01 – 2012-12-31: 5260000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 7.8 million
Calculation and evidence

-2537000 − 5260000 Unit12

Exact free cash flow: -7797000 Unit12

Share or cite

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

2013 2013-01-01 – 2013-12-31
−Unit12 15.11 million
Exact value

Exact value: -15113000 Unit12

2013-01-01 – 2013-12-31: -15113000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 21.42 million
Exact value

Exact value: -21419000 Unit12

2013-01-01 – 2013-12-31: -21419000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 5.08 million
Exact value

Exact value: 5080000 Unit12

2013-01-01 – 2013-12-31: 5080000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 26.5 million
Calculation and evidence

-21419000 − 5080000 Unit12

Exact free cash flow: -26499000 Unit12

Share or cite

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

2014 2014-01-01 – 2014-12-31
−Unit12 149.09 million
Exact value

Exact value: -149087000 Unit12

2014-01-01 – 2014-12-31: -149087000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 10.24 million
Exact value

Exact value: -10239000 Unit12

2014-01-01 – 2014-12-31: -10239000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 18.13 million
Exact value

Exact value: 18132000 Unit12

2014-01-01 – 2014-12-31: 18132000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 28.37 million
Calculation and evidence

-10239000 − 18132000 Unit12

Exact free cash flow: -28371000 Unit12

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.

19 filings · 1,469 latest values · 1,469 originally reported values

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

Identifiers: 0001372375, 1372375, edgar:1372375

Also known as Millennial Media Inc.