MEMSIC INC

EDGAR

29 filing records in this dataset, filed from 2008-03-14 to 2013-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

13.2 million USD

2013 Q2 · USD

Exact inputs and evidence

Operating margin

-19.44%

2013 Q2 · %

Exact inputs and evidence
  • Operating Income: -2561806 USD Source
  • Revenue: 13179094 USD Source

Operating cash flow

2.42 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 815107 USD Source
  • Operating Cash Flow: -1606444 USD Source

Free cash flow

21.5 thousand USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 815107 USD Source
  • Operating Cash Flow: -1606444 USD Source
  • Capital Expenditure: 2956171 USD Source
  • Capital Expenditure: 556105 USD Source
Cash and cash equivalents
38.6 million USD Source
Exact value

38583630 USD

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

16430000 USD

Shares outstanding
24.3 million shares Source
Exact value

24312704 shares

Reported share-count change

0.76% · 184 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
  • 24128614 shares · 2012-06-30· Source
  • 24312704 shares · 2013-06-30· 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

54 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Revenue: 15188705 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 63810807 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 49620995 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 11428283 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 13179094 USD · 2013-04-01 – 2013-06-30 Source

Net income

-6.47 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Net income: -318155 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -987939 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: 420935 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -2463917 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -2276998 USD · 2013-04-01 – 2013-06-30 Source

Operating cash flow

3.87 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: 1858793 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 1666873 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 4720313 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 1858793 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -1606444 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 815107 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -1606444 USD · 2013-01-01 – 2013-03-31 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: 2013-08-14.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2012-12-31
  • Operating income: 8 of 11 periods available· newest 2012-12-31
  • Net income: 8 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2012-12-31
  • Total assets: 7 of 11 periods available· newest 2012-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2012-12-31
  • Current liabilities: 7 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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

    -6.4%

    Prior period

    USD 68.15 million

    –

    Current period

    USD 63.81 million

    –

    Exact inputs and evidence

    63810807 − 68153132 = -4342325 USD

    68153132 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    63810807 USD · 2012-01-01 – 2012-12-31

    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 5.1 million

    Prior period

    −USD 6.08 million

    –

    Current period

    −USD 987,939

    –

    Exact inputs and evidence

    -987939 − -6084570 = 5096631 USD

    -6084570 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -987939 USD · 2012-01-01 – 2012-12-31

    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

    +16.9%

    Prior period

    USD 4.04 million

    –

    Current period

    USD 4.72 million

    –

    Exact inputs and evidence

    4720313 − 4037259 = 683054 USD

    4037259 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    4720313 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -66.5%

    Prior period

    USD 2.9 million

    –

    Current period

    USD 972,481

    –

    Exact inputs and evidence

    972481 − 2898792 = -1926311 USD

    2898792 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    972481 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 63.81 million 100% of revenue
  • Cost of revenue USD 40.11 million 63% of revenue
  • Operating expenses USD 25.17 million 39% of revenue
  • Operating income −USD 1.46 million −2.3% of revenue
  • Tax, interest and other Derived −USD 475,720 −0.7% of revenue
  • Net income −USD 987,939 −1.5% of revenue

Cash

  • Operating cash flow USD 4.72 million 7.4% of revenue
  • Capital expenditure USD 972,481 1.5% of revenue
  • Free cash flow Derived USD 3.75 million 5.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 18%81%
  • 2006 16%80%
  • 2007 24%75%
  • 2008 Operating loss: operating costs were 119% of revenue.
  • 2009 Operating loss: operating costs were 103% of revenue.
  • 2010 Operating loss: operating costs were 122% of revenue.
  • 2011 Operating loss: operating costs were 112% of revenue.
  • 2012 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-319053443 7364685 Derived 1688758 1633264 Derived 55494 1926194 Derived
Source
2006 2006-01-01 – 2006-12-3113118086 10456153 Derived 2661933 2164403 Derived 497530 3279860 Derived
Source
2007 2007-01-01 – 2007-12-3125269632 18956591 Derived 6313041 233132 Derived 6079909 -1259393 Derived
Source
2008 2008-01-01 – 2008-12-3120076444 23922843 Derived -3846399 -2164257 Derived -1682142 Unavailable
Source
2009 2009-01-01 – 2009-12-3128372015 29289309 Derived -917294 -941189 Derived 23895 809726 Derived
Source
2010 2010-01-01 – 2010-12-3138651577 47213256 Derived -8561679 -1198966 Derived -7362713 -11347248 Derived
Source
2011 2011-01-01 – 2011-12-3168153132 76234144 Derived -8081012 -1996442 Derived -6084570 1138467 Derived
Source
2012 2012-01-01 – 2012-12-3163810807 65274466 Derived -1463659 -475720 Derived -987939 3747832 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 63.8M 2012
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.73.6M55.2M36.8M18.4M0.0200520092012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue9053443
2006Revenue13118086
2007Revenue25269632
2008Revenue20076444
2009Revenue28372015
2010Revenue38651577
2011Revenue68153132
2012Revenue63810807

Revenue growth

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

-6.4% 2012
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.102%69%36%3%-30%200520092012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year44.9%
2007Year over year92.6%
2008Year over year-20.6%
2009Year over year41.3%
2010Year over year36.2%
2011Year over year76.3%
2012Year over year-6.4%

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 -2.3% 2012
Net margin -1.5% 2012
Free cash flow margin 5.9% 2012
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.29%14%-2%-18%-34%200520092012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin18.7%
2006Operating margin20.3%
2007Operating margin25%
2008Operating margin-19.2%
2009Operating margin-3.2%
2010Operating margin-22.2%
2011Operating margin-11.9%
2012Operating margin-2.3%
2005Net margin0.6%
2006Net margin3.8%
2007Net margin24.1%
2008Net margin-8.4%
2009Net margin0.1%
2010Net margin-19%
2011Net margin-8.9%
2012Net margin-1.5%
2005Free cash flow margin21.3%
2006Free cash flow margin25%
2007Free cash flow margin-5%
2008Free cash flow marginNot reported
2009Free cash flow margin2.9%
2010Free cash flow margin-29.4%
2011Free cash flow margin1.7%
2012Free cash flow margin5.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.7M 2012
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.5.3M3.1M943.4K-1.2M-3.4M200520092012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow2365645
2006Operating cash flow4063235
2007Operating cash flow3331852
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow3954564
2010Operating cash flow-2833475
2011Operating cash flow4037259
2012Operating cash flow4720313

Free cash flow

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

USD 3.7M 2012
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.5.0M577.9K-3.8M-8.2M-12.6M200520092012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow1926194
2006Free cash flow3279860
2007Free cash flow-1259393
2008Free cash flowUnavailableNo source recorded
2009Free cash flow809726
2010Free cash flow-11347248
2011Free cash flow1138467
2012Free cash flow3747832

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

7.06× 2012
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.29.58×22.18×14.79×7.39×0.00×2005-12-3120092012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities6.38×
2007Current assets / current liabilities14.84×
2008Current assets / current liabilities27.39×
2009Current assets / current liabilities21.35×
2010Current assets / current liabilities7.05×
2011Current assets / current liabilities5.34×
2012Current assets / current liabilities7.06×

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
2005 2005-01-01 – 2005-12-31
USD 55,494
Exact value

Exact value: 55494 USD

2005-01-01 – 2005-12-31: 55494 USD Inspect Net Income Open source
Share or cite

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

USD 2.37 million
Exact value

Exact value: 2365645 USD

2005-01-01 – 2005-12-31: 2365645 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 439,451
Exact value

Exact value: 439451 USD

2005-01-01 – 2005-12-31: 439451 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.93 million
Calculation and evidence

2365645 − 439451 USD

Exact free cash flow: 1926194 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 497,530
Exact value

Exact value: 497530 USD

2006-01-01 – 2006-12-31: 497530 USD Inspect Net Income Open source
Share or cite

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

USD 4.06 million
Exact value

Exact value: 4063235 USD

2006-01-01 – 2006-12-31: 4063235 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 783,375
Exact value

Exact value: 783375 USD

2006-01-01 – 2006-12-31: 783375 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.28 million
Calculation and evidence

4063235 − 783375 USD

Exact free cash flow: 3279860 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 6.08 million
Exact value

Exact value: 6079909 USD

2007-01-01 – 2007-12-31: 6079909 USD Inspect Net Income Open source
Share or cite

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

USD 3.33 million
Exact value

Exact value: 3331852 USD

2007-01-01 – 2007-12-31: 3331852 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 4.59 million
Exact value

Exact value: 4591245 USD

2007-01-01 – 2007-12-31: 4591245 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.26 million
Calculation and evidence

3331852 − 4591245 USD

Exact free cash flow: -1259393 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 1.68 million
Exact value

Exact value: -1682142 USD

2008-01-01 – 2008-12-31: -1682142 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 23,895
Exact value

Exact value: 23895 USD

2009-01-01 – 2009-12-31: 23895 USD Inspect Net Income Open source
Share or cite

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

USD 3.95 million
Exact value

Exact value: 3954564 USD

2009-01-01 – 2009-12-31: 3954564 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 3.14 million
Exact value

Exact value: 3144838 USD

2009-01-01 – 2009-12-31: 3144838 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 809,726
Calculation and evidence

3954564 − 3144838 USD

Exact free cash flow: 809726 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 7.36 million
Exact value

Exact value: -7362713 USD

2010-01-01 – 2010-12-31: -7362713 USD Inspect Net Income Open source
Share or cite

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

−USD 2.83 million
Exact value

Exact value: -2833475 USD

2010-01-01 – 2010-12-31: -2833475 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 8.51 million
Exact value

Exact value: 8513773 USD

2010-01-01 – 2010-12-31: 8513773 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.35 million
Calculation and evidence

-2833475 − 8513773 USD

Exact free cash flow: -11347248 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 6.08 million
Exact value

Exact value: -6084570 USD

2011-01-01 – 2011-12-31: -6084570 USD Inspect Net Income Open source
Share or cite

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

USD 4.04 million
Exact value

Exact value: 4037259 USD

2011-01-01 – 2011-12-31: 4037259 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 2.9 million
Exact value

Exact value: 2898792 USD

2011-01-01 – 2011-12-31: 2898792 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.14 million
Calculation and evidence

4037259 − 2898792 USD

Exact free cash flow: 1138467 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 987,939
Exact value

Exact value: -987939 USD

2012-01-01 – 2012-12-31: -987939 USD Inspect Net Income Open source
Share or cite

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

USD 4.72 million
Exact value

Exact value: 4720313 USD

2012-01-01 – 2012-12-31: 4720313 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 972,481
Exact value

Exact value: 972481 USD

2012-01-01 – 2012-12-31: 972481 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.75 million
Calculation and evidence

4720313 − 972481 USD

Exact free cash flow: 3747832 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.

29 filings · 966 latest values · 966 originally reported values

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

Identifiers: 0001386198, 1386198, edgar:1386198

Also known as MEMSIC INC, MEMSIC Inc