Essex Rental Corp.

EDGAR

44 filing records in this dataset, filed from 2007-05-15 to 2015-11-04. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

24.1 million USD

2015 Q3 · USD

Exact inputs and evidence

Operating margin

0.95%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: 228000 USD Source
  • Revenue: 24090000 USD Source

Operating cash flow

-1.15 million USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3730000 USD Source
  • Operating Cash Flow: -2579000 USD Source
Cash and cash equivalents
1.28 million USD Source
Exact value

1281000 USD

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

218699738 USD

Shares outstanding
25.2 million shares Source
Exact value

25186791 shares

Reported share-count change

1.50% · 373 thousand 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
  • 24813619 shares · 2014-09-30· Source
  • 25186791 shares · 2015-09-30· 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

99.6 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Revenue: 28273000 USD · 2014-10-01 – 2014-12-31 Source
  • Revenue: 22066000 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 25215000 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 24090000 USD · 2015-07-01 – 2015-09-30 Source

Net income

-12.3 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Net income: -2893000 USD · 2014-10-01 – 2014-12-31 Source
  • Net income: -3556000 USD · 2015-01-01 – 2015-03-31 Source
  • Net income: -2851000 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: -2963000 USD · 2015-07-01 – 2015-09-30 Source

Operating cash flow

-7.39 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Operating cash flow: -9993000 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -6329000 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -2630000 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -2579000 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -2630000 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -3730000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -2579000 USD · 2015-01-01 – 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: 2015-11-04.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-12-31
  • Operating income: 8 of 11 periods available· newest 2014-12-31
  • Net income: 8 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2014-12-31
  • Total assets: 6 of 11 periods available· newest 2014-12-31
  • Total liabilities: 6 of 11 periods available· newest 2014-12-31
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 6 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 5 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

    +8.3%

    Prior period

    USD 95.54 million

    –

    Current period

    USD 103.45 million

    –

    Exact inputs and evidence

    103449000 − 95537435 = 7911565 USD

    95537435 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    103449000 USD · 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

    −USD 1.56 million

    Prior period

    −USD 9.64 million

    –

    Current period

    −USD 11.2 million

    –

    Exact inputs and evidence

    -11201000 − -9644597 = -1556403 USD

    -9644597 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -11201000 USD · 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

    -351.3%

    Prior period

    USD 3.98 million

    –

    Current period

    −USD 9.99 million

    –

    Exact inputs and evidence

    -9993000 − 3976814 = -13969814 USD

    3976814 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -9993000 USD · 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

    +22.9%

    Prior period

    USD 431,410

    –

    Current period

    USD 530,000

    –

    Exact inputs and evidence

    530000 − 431410 = 98590 USD

    431410 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    530000 USD · 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 USD 103.45 million 100% of revenue
  • Operating costs Derived USD 107.24 million 104% of revenue
  • Operating income −USD 3.79 million −3.7% of revenue
  • Tax, interest and other Derived USD 7.41 million 7.2% of revenue
  • Net income −USD 11.2 million −11% of revenue

Cash

  • Operating cash flow −USD 9.99 million −9.7% of revenue
  • Capital expenditure USD 530,000 0.5% of revenue
  • Free cash flow Derived −USD 10.52 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 13%85%
  • 2010 Operating loss: operating costs were 119% of revenue.
  • 2011 Operating loss: operating costs were 119% of revenue.
  • 2012 Operating loss: operating costs were 107% of revenue.
  • 2013 Operating loss: operating costs were 103% of revenue.
  • 2014 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3152084392 44230098 Derived 7854294 6658488 Derived 1195806 14155477 Derived
Source
2010 2010-01-01 – 2010-12-3141531460 49323406 Derived -7791946 3616540 Derived -11408486 -6446742 Derived
Source
2011 2011-01-01 – 2011-12-3189584979 106361731 Derived -16776752 370148 Derived -17146900 -315284 Derived
Source
2012 2012-01-01 – 2012-12-3198260854 105189997 Derived -6929143 5723812 Derived -12652955 2160554 Derived
Source
2013 2013-01-01 – 2013-12-3195537435 98765967 Derived -3228532 6416065 Derived -9644597 3545404 Derived
Source
2014 2014-01-01 – 2014-12-31103449000 107243000 Derived -3794000 7407000 Derived -11201000 -10523000 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 103.4M 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.111.7M83.8M55.9M27.9M0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue52084392
2010Revenue41531460
2011Revenue89584979
2012Revenue98260854
2013Revenue95537435
2014Revenue103449000

Revenue growth

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

8.3% 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.127%87%48%8%-31%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-20.3%
2011Year over year115.7%
2012Year over year9.7%
2013Year over year-2.8%
2014Year over year8.3%

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 -3.7% 2014
Net margin -10.8% 2014
Free cash flow margin -10.2% 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.32%16%-0%-16%-32%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin15.1%
2010Operating margin-18.8%
2011Operating margin-18.7%
2012Operating margin-7.1%
2013Operating margin-3.4%
2014Operating margin-3.7%
2009Net margin2.3%
2010Net margin-27.5%
2011Net margin-19.1%
2012Net margin-12.9%
2013Net margin-10.1%
2014Net margin-10.8%
2009Free cash flow margin27.2%
2010Free cash flow margin-15.5%
2011Free cash flow margin-0.4%
2012Free cash flow margin2.2%
2013Free cash flow margin3.7%
2014Free cash flow margin-10.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -10M 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.17.2M9.9M2.6M-4.7M-12.0M200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow15144426
2010Operating cash flow-5429980
2011Operating cash flow955710
2012Operating cash flow3365433
2013Operating cash flow3976814
2014Operating cash flow-9993000

Free cash flow

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

USD -10.5M 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.16.1M9.0M1.8M-5.3M-12.5M200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow14155477
2010Free cash flow-6446742
2011Free cash flow-315284
2012Free cash flow2160554
2013Free cash flow3545404
2014Free cash flow-10523000

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.

83% 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.90%67%45%22%0%200920122014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets74.1%
2010Liabilities / assets79.6%
2011Liabilities / assets78%
2012Liabilities / assets79%
2013Liabilities / assets80.1%
2014Liabilities / assets83%

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 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.2.33×1.75×1.17×0.58×0.00×200920122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.73×
2010Current assets / current liabilities2.15×
2011Current assets / current liabilities2.16×
2012Current assets / current liabilities0.15×
2013Current assets / current liabilities0.15×
2014Current assets / current liabilities0.24×

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
2007 2007-01-01 – 2007-12-31
USD 1.7 million
Exact value

Exact value: 1699120 USD

2007-01-01 – 2007-12-31: 1699120 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 11.92 million
Exact value

Exact value: -11917121 USD

2008-01-01 – 2008-12-31: -11917121 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
USD 1.2 million
Exact value

Exact value: 1195806 USD

2009-01-01 – 2009-12-31: 1195806 USD Inspect Net Income Open source
Share or cite

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

USD 15.14 million
Exact value

Exact value: 15144426 USD

2009-01-01 – 2009-12-31: 15144426 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 988,949
Exact value

Exact value: 988949 USD

2009-01-01 – 2009-12-31: 988949 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.16 million
Calculation and evidence

15144426 − 988949 USD

Exact free cash flow: 14155477 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 11.41 million
Exact value

Exact value: -11408486 USD

2010-01-01 – 2010-12-31: -11408486 USD Inspect Net Income Open source
Share or cite

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

−USD 5.43 million
Exact value

Exact value: -5429980 USD

2010-01-01 – 2010-12-31: -5429980 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 1.02 million
Exact value

Exact value: 1016762 USD

2010-01-01 – 2010-12-31: 1016762 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.45 million
Calculation and evidence

-5429980 − 1016762 USD

Exact free cash flow: -6446742 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 17.15 million
Exact value

Exact value: -17146900 USD

2011-01-01 – 2011-12-31: -17146900 USD Inspect Net Income Open source
Share or cite

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

USD 955,710
Exact value

Exact value: 955710 USD

2011-01-01 – 2011-12-31: 955710 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 1.27 million
Exact value

Exact value: 1270994 USD

2011-01-01 – 2011-12-31: 1270994 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 315,284
Calculation and evidence

955710 − 1270994 USD

Exact free cash flow: -315284 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 12.65 million
Exact value

Exact value: -12652955 USD

2012-01-01 – 2012-12-31: -12652955 USD Inspect Net Income Open source
Share or cite

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

USD 3.37 million
Exact value

Exact value: 3365433 USD

2012-01-01 – 2012-12-31: 3365433 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 1.2 million
Exact value

Exact value: 1204879 USD

2012-01-01 – 2012-12-31: 1204879 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.16 million
Calculation and evidence

3365433 − 1204879 USD

Exact free cash flow: 2160554 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 9.64 million
Exact value

Exact value: -9644597 USD

2013-01-01 – 2013-12-31: -9644597 USD Inspect Net Income Open source
Share or cite

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

USD 3.98 million
Exact value

Exact value: 3976814 USD

2013-01-01 – 2013-12-31: 3976814 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 431,410
Exact value

Exact value: 431410 USD

2013-01-01 – 2013-12-31: 431410 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.55 million
Calculation and evidence

3976814 − 431410 USD

Exact free cash flow: 3545404 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 11.2 million
Exact value

Exact value: -11201000 USD

2014-01-01 – 2014-12-31: -11201000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.99 million
Exact value

Exact value: -9993000 USD

2014-01-01 – 2014-12-31: -9993000 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 530,000
Exact value

Exact value: 530000 USD

2014-01-01 – 2014-12-31: 530000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.52 million
Calculation and evidence

-9993000 − 530000 USD

Exact free cash flow: -10523000 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.

44 filings · 2,932 latest values · 2,961 originally reported values

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

Identifiers: 0001373988, 1373988, ESSX, edgar:1373988

Also known as ESSEX RENTAL CORP., ESSEX RENTAL CORP. , Essex Rental Corp., Essex Rental Corp. , Hyde Park Acquisition CORP, Rand Acquisition Corp. II