LifeLock, Inc.

EDGAR

22 filing records in this dataset, filed from 2012-08-28 to 2016-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

170 million USD

2016 Q3 · USD

Exact inputs and evidence

Operating margin

13.42%

2016 Q3 · %

Exact inputs and evidence
  • Operating Income: 22853000 USD Source
  • Revenue: 170294000 USD Source

Operating cash flow

5.63 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 26260000 USD Source
  • Operating Cash Flow: 20634000 USD Source

Free cash flow

3.66 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 26260000 USD Source
  • Operating Cash Flow: 20634000 USD Source
  • Capital Expenditure: 11299000 USD Source
  • Capital Expenditure: 9337000 USD Source
Cash and cash equivalents
34.8 million USD Source
Exact value

34806000 USD

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

93647679 shares

Reported share-count change

-1.88% · -1.79 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
  • 95441078 shares · 2015-09-30· Source
  • 93647679 shares · 2016-09-30· 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

650 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Revenue: 587469000 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 431317000 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 159269000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 164443000 USD · 2016-04-01 – 2016-06-30 Source
  • Revenue: 170294000 USD · 2016-07-01 – 2016-09-30 Source

Net income

18.4 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Net income: 22780000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: -11226000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -7566000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: 14402000 USD · 2016-07-01 – 2016-09-30 Source

Operating cash flow

-53.3 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: -3810000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 75723000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 10865000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 20634000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 10865000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 26260000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 20634000 USD · 2016-01-01 – 2016-06-30 Source

Capital expenditure

16.4 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Capital expenditure: 14156000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 9057000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 4830000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 9337000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 4830000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 11299000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 9337000 USD · 2016-01-01 – 2016-06-30 Source

Free cash flow

-69.7 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: -3810000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 75723000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 10865000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 20634000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 10865000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 26260000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 20634000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 14156000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 9057000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 4830000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 9337000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 4830000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 11299000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 9337000 USD · 2016-01-01 – 2016-06-30 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: 2016-11-09.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2015-12-31
  • Operating income: 6 of 11 periods available· newest 2015-12-31
  • Net income: 6 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2015-12-31
  • Total assets: 4 of 11 periods available· newest 2015-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • Current assets: 4 of 11 periods available· newest 2015-12-31
  • Current liabilities: 4 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 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

    +23.4%

    Prior period

    USD 476.02 million

    –

    Current period

    USD 587.47 million

    –

    Exact inputs and evidence

    587469000 − 476016000 = 111453000 USD

    476016000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    587469000 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

    -2,144.2%

    Prior period

    USD 2.5 million

    –

    Current period

    −USD 51 million

    –

    Exact inputs and evidence

    -51003000 − 2495000 = -53498000 USD

    2495000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -51003000 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

    -103.5%

    Prior period

    USD 109.18 million

    –

    Current period

    −USD 3.81 million

    –

    Exact inputs and evidence

    -3810000 − 109178000 = -112988000 USD

    109178000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -3810000 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

    -2.9%

    Prior period

    USD 14.57 million

    –

    Current period

    USD 14.16 million

    –

    Exact inputs and evidence

    14156000 − 14574000 = -418000 USD

    14574000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    14156000 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 587.47 million 100% of revenue
  • Cost of revenue USD 137.36 million 23% of revenue
  • Operating expenses USD 534.87 million 91% of revenue
  • Operating income −USD 84.75 million −14% of revenue
  • Tax, interest and other Derived −USD 33.75 million −5.7% of revenue
  • Net income −USD 51 million −8.7% of revenue

Cash

  • Operating cash flow −USD 3.81 million −0.6% of revenue
  • Capital expenditure USD 14.16 million 2.4% of revenue
  • Free cash flow Derived −USD 17.97 million −3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 99%
  • 2015 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31276428000 263335000 Derived 13093000 -10410000 Derived 23503000 40925000 Derived
Source
2013 2013-01-01 – 2013-12-31369658000 352477000 Derived 17181000 -37274000 Derived 54455000 66956000 Derived
Source
2014 2014-01-01 – 2014-12-31476016000 469950000 Derived 6066000 3571000 Derived 2495000 94604000 Derived
Source
2015 2015-01-01 – 2015-12-31587469000 672222000 Derived -84753000 -33750000 Derived -51003000 -17966000 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 587.5M 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.634.5M475.8M317.2M158.6M0.02012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue276428000
2013Revenue369658000
2014Revenue476016000
2015Revenue587469000

Revenue growth

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

23.4% 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.36.4%27.3%18.2%9.1%0.0%2012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year33.7%
2014Year over year28.8%
2015Year over year23.4%

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 -14.4% 2015
Net margin -8.7% 2015
Free cash flow margin -3.1% 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.22.6%12.7%2.7%-7.2%-17.2%2012201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin4.7%
2013Operating margin4.6%
2014Operating margin1.3%
2015Operating margin-14.4%
2012Net margin8.5%
2013Net margin14.7%
2014Net margin0.5%
2015Net margin-8.7%
2012Free cash flow margin14.8%
2013Free cash flow margin18.1%
2014Free cash flow margin19.9%
2015Free cash flow margin-3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 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.118.2M85.5M52.7M19.9M-12.8M2012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow48423000
2013Operating cash flow77373000
2014Operating cash flow109178000
2015Operating cash flow-3810000

Free cash flow

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

USD -18M 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.103.6M71.0M38.3M5.7M-27.0M2012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow40925000
2013Free cash flow66956000
2014Free cash flow94604000
2015Free cash flow-17966000

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.

46.3% 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.50%38%25%13%0%2012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets35.2%
2013Liabilities / assets34.9%
2014Liabilities / assets40.9%
2015Liabilities / assets46.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.02× 2015
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.1.51×1.13×0.76×0.38×0.00×2012201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities1.24×
2013Current assets / current liabilities1.3×
2014Current assets / current liabilities1.4×
2015Current assets / current liabilities1.02×

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 15.38 million
Exact value

Exact value: -15376000 USD

2010-01-01 – 2010-12-31: -15376000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.51 million
Exact value

Exact value: -14510000 USD

2010-01-01 – 2010-12-31: -14510000 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 1.49 million
Exact value

Exact value: 1485000 USD

2010-01-01 – 2010-12-31: 1485000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16 million
Calculation and evidence

-14510000 − 1485000 USD

Exact free cash flow: -15995000 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 4.26 million
Exact value

Exact value: -4257000 USD

2011-01-01 – 2011-12-31: -4257000 USD Inspect Net Income Open source
Share or cite

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

USD 24.34 million
Exact value

Exact value: 24344000 USD

2011-01-01 – 2011-12-31: 24344000 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 2.03 million
Exact value

Exact value: 2031000 USD

2011-01-01 – 2011-12-31: 2031000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.31 million
Calculation and evidence

24344000 − 2031000 USD

Exact free cash flow: 22313000 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 23.5 million
Exact value

Exact value: 23503000 USD

2012-01-01 – 2012-12-31: 23503000 USD Inspect Net Income Open source
Share or cite

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

USD 48.42 million
Exact value

Exact value: 48423000 USD

2012-01-01 – 2012-12-31: 48423000 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 7.5 million
Exact value

Exact value: 7498000 USD

2012-01-01 – 2012-12-31: 7498000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.93 million
Calculation and evidence

48423000 − 7498000 USD

Exact free cash flow: 40925000 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 54.46 million
Exact value

Exact value: 54455000 USD

2013-01-01 – 2013-12-31: 54455000 USD Inspect Net Income Open source
Share or cite

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

USD 77.37 million
Exact value

Exact value: 77373000 USD

2013-01-01 – 2013-12-31: 77373000 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 10.42 million
Exact value

Exact value: 10417000 USD

2013-01-01 – 2013-12-31: 10417000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 66.96 million
Calculation and evidence

77373000 − 10417000 USD

Exact free cash flow: 66956000 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 2.5 million
Exact value

Exact value: 2495000 USD

2014-01-01 – 2014-12-31: 2495000 USD Inspect Net Income Open source
Share or cite

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

USD 109.18 million
Exact value

Exact value: 109178000 USD

2014-01-01 – 2014-12-31: 109178000 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 14.57 million
Exact value

Exact value: 14574000 USD

2014-01-01 – 2014-12-31: 14574000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 94.6 million
Calculation and evidence

109178000 − 14574000 USD

Exact free cash flow: 94604000 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 51 million
Exact value

Exact value: -51003000 USD

2015-01-01 – 2015-12-31: -51003000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.81 million
Exact value

Exact value: -3810000 USD

2015-01-01 – 2015-12-31: -3810000 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 14.16 million
Exact value

Exact value: 14156000 USD

2015-01-01 – 2015-12-31: 14156000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.97 million
Calculation and evidence

-3810000 − 14156000 USD

Exact free cash flow: -17966000 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.

22 filings · 1,978 latest values · 1,978 originally reported values

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

Identifiers: 0001383871, 1383871, LOCK, edgar:1383871

Also known as LIFELOCK INC, LIFELOCK, INC., LifeLock, Inc.