ENTELLUS MEDICAL INC

EDGAR

16 filing records in this dataset, filed from 2014-12-23 to 2017-11-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

23.3 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-73.73%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -17201000 USD Source
  • Revenue: 23329000 USD Source

Operating cash flow

-12.2 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -26901000 USD Source
  • Operating Cash Flow: -14677000 USD Source
Cash and cash equivalents
51.5 million USD Source
Exact value

51452000 USD

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

20000000 USD

Shares outstanding
25.4 million shares Source
Exact value

25448000 shares

Reported share-count change

34.91% · 6.59 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
  • 18863000 shares · 2016-09-30· Source
  • 25448000 shares · 2017-09-30· 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

86.2 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 21672000 USD · 2016-10-01 – 2016-12-31 Source
  • Revenue: 19106000 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 22140000 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 23329000 USD · 2017-07-01 – 2017-09-30 Source

Net income

-26.9 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Net income: -7318000 USD · 2016-10-01 – 2016-12-31 Source
  • Net income: -8338000 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -8043000 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -3240000 USD · 2017-07-01 – 2017-09-30 Source

Operating cash flow

-33.7 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: -20071000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -13283000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -9668000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -14677000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -9668000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -26901000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -14677000 USD · 2017-01-01 – 2017-06-30 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: 2017-11-03.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2016-12-31
  • Operating income: 4 of 11 periods available· newest 2016-12-31
  • Net income: 4 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2015-12-31
  • Total assets: 3 of 11 periods available· newest 2016-12-31
  • Total liabilities: 3 of 11 periods available· newest 2016-12-31
  • Current assets: 3 of 11 periods available· newest 2016-12-31
  • Current liabilities: 3 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2016-12-31

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

    +22.1%

    Prior period

    USD 61.57 million

    –

    Current period

    USD 75.18 million

    –

    Exact inputs and evidence

    75184000 − 61570000 = 13614000 USD

    61570000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    75184000 USD · 2016-01-01 – 2016-12-31

    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 10.43 million

    Prior period

    −USD 18.3 million

    –

    Current period

    −USD 28.73 million

    –

    Exact inputs and evidence

    -28730000 − -18300000 = -10430000 USD

    -18300000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -28730000 USD · 2016-01-01 – 2016-12-31

    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 5.91 million

    Prior period

    −USD 14.16 million

    –

    Current period

    −USD 20.07 million

    –

    Exact inputs and evidence

    -20071000 − -14158000 = -5913000 USD

    -14158000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -20071000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 75.18 million 100% of revenue
  • Cost of revenue USD 18.72 million 25% of revenue
  • Operating expenses USD 83.18 million 111% of revenue
  • Operating income −USD 26.72 million −36% of revenue
  • Tax, interest and other Derived USD 2.02 million 2.7% of revenue
  • Net income −USD 28.73 million −38% of revenue

Cash

  • Operating cash flow −USD 20.07 million −27% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 138% of revenue.
  • 2014 Operating loss: operating costs were 110% of revenue.
  • 2015 Operating loss: operating costs were 126% of revenue.
  • 2016 Operating loss: operating costs were 136% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-3132545000 44893000 Derived -12348000 1048000 Derived -13396000 -13798000 Derived
Source
2014 2014-01-01 – 2014-12-3148820000 53921000 Derived -5101000 1828000 Derived -6929000 -9776000 Derived
Source
2015 2015-01-01 – 2015-12-3161570000 77426000 Derived -15856000 2444000 Derived -18300000 -17560000 Derived
Source
2016 2016-01-01 – 2016-12-3175184000 101899000 Derived -26715000 2015000 Derived -28730000 Unavailable
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 75.2M 2016
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.81.2M60.9M40.6M20.3M0.02013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue32545000
2014Revenue48820000
2015Revenue61570000
2016Revenue75184000

Revenue growth

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

22.1% 2016
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.54%41%27%14%0%2013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year50%
2015Year over year26.1%
2016Year over year22.1%

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 -35.5% 2016
Net margin -38.2% 2016
Free cash flow margin -28.5% 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.3%-9%-21%-33%-46%2013201420152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-37.9%
2014Operating margin-10.4%
2015Operating margin-25.8%
2016Operating margin-35.5%
2013Net margin-41.2%
2014Net margin-14.2%
2015Net margin-29.7%
2016Net margin-38.2%
2013Free cash flow margin-42.4%
2014Free cash flow margin-20%
2015Free cash flow margin-28.5%
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -20.1M 2016
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.1.6M-4.2M-10.0M-15.9M-21.7M2013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-13211000
2014Operating cash flow-8777000
2015Operating cash flow-14158000
2016Operating cash flow-20071000

Free cash flow

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

USD -17.6M 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.1.4M-3.7M-8.8M-13.9M-19.0M2013201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow-13798000
2014Free cash flow-9776000
2015Free cash flow-17560000
2016Free cash flowUnavailable

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.

50.8% 2016
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.157%118%79%39%0%2013-12-31201420152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets145.7%
2015Liabilities / assets33.9%
2016Liabilities / assets50.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.2× 2016
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.9.74×7.31×4.87×2.44×0.00×2013-12-31201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities2×
2015Current assets / current liabilities9.02×
2016Current assets / current liabilities2.2×

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
2013 2013-01-01 – 2013-12-31
−USD 13.4 million
Exact value

Exact value: -13396000 USD

2013-01-01 – 2013-12-31: -13396000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.21 million
Exact value

Exact value: -13211000 USD

2013-01-01 – 2013-12-31: -13211000 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 587,000
Exact value

Exact value: 587000 USD

2013-01-01 – 2013-12-31: 587000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.8 million
Calculation and evidence

-13211000 − 587000 USD

Exact free cash flow: -13798000 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 6.93 million
Exact value

Exact value: -6929000 USD

2014-01-01 – 2014-12-31: -6929000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.78 million
Exact value

Exact value: -8777000 USD

2014-01-01 – 2014-12-31: -8777000 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 999,000
Exact value

Exact value: 999000 USD

2014-01-01 – 2014-12-31: 999000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.78 million
Calculation and evidence

-8777000 − 999000 USD

Exact free cash flow: -9776000 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 18.3 million
Exact value

Exact value: -18300000 USD

2015-01-01 – 2015-12-31: -18300000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.16 million
Exact value

Exact value: -14158000 USD

2015-01-01 – 2015-12-31: -14158000 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 3.4 million
Exact value

Exact value: 3402000 USD

2015-01-01 – 2015-12-31: 3402000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.56 million
Calculation and evidence

-14158000 − 3402000 USD

Exact free cash flow: -17560000 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 28.73 million
Exact value

Exact value: -28730000 USD

2016-01-01 – 2016-12-31: -28730000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.07 million
Exact value

Exact value: -20071000 USD

2016-01-01 – 2016-12-31: -20071000 USD Inspect Operating Cash Flow 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

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

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.

16 filings · 1,104 latest values · 1,104 originally reported values

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

Identifiers: 0001374128, 1374128, ENTL, edgar:1374128

Also known as ENTELLUS MEDICAL INC