Virgin Mobile USA, Inc.

EDGAR

10 filing records in this dataset, filed from 2007-11-16 to 2009-11-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

293 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

2.09%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: 6125000 USD Source
  • Revenue: 293059000 USD Source

Operating cash flow

30.1 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66701000 USD Source
  • Operating Cash Flow: 36601000 USD Source

Free cash flow

23.2 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66701000 USD Source
  • Operating Cash Flow: 36601000 USD Source
  • Capital Expenditure: 14452000 USD Source
  • Capital Expenditure: 7572000 USD Source
Cash and cash equivalents
20.7 million USD Source
Exact value

20740000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2009-11-23.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2008-12-31
  • Operating income: 4 of 11 periods available· newest 2008-12-31
  • Net income: 4 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2008-12-31
  • Total assets: 3 of 11 periods available· newest 2008-12-31
  • Total liabilities: 2 of 11 periods available· newest 2008-12-31
  • Current assets: 3 of 11 periods available· newest 2008-12-31
  • Current liabilities: 3 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2008-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -0.1%

    Prior period

    USD 1.33 billion

    –

    Current period

    USD 1.32 billion

    –

    Exact inputs and evidence

    1323493000 − 1325423000 = -1930000 USD

    1325423000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    1323493000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +88.4%

    Prior period

    USD 4.22 million

    –

    Current period

    USD 7.95 million

    –

    Exact inputs and evidence

    7945000 − 4218000 = 3727000 USD

    4218000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    7945000 USD · 2008-01-01 – 2008-12-31

    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

    +12.2%

    Prior period

    USD 39.65 million

    –

    Current period

    USD 44.49 million

    –

    Exact inputs and evidence

    44493000 − 39649000 = 4844000 USD

    39649000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    44493000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -34%

    Prior period

    USD 28.44 million

    –

    Current period

    USD 18.77 million

    –

    Exact inputs and evidence

    18773000 − 28443000 = -9670000 USD

    28443000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    18773000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 1.32 billion 100% of revenue
  • Operating costs Derived USD 1.28 billion 96% of revenue
  • Operating income USD 47.99 million 3.6% of revenue
  • Tax, interest and other Derived USD 40.04 million 3% of revenue
  • Net income USD 7.95 million 0.6% of revenue

Cash

  • Operating cash flow USD 44.49 million 3.4% of revenue
  • Capital expenditure USD 18.77 million 1.4% of revenue
  • Free cash flow Derived USD 25.72 million 1.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 108% of revenue.
  • 2006 Net loss: net income was −3.3% of revenue.
  • 2007 96%
  • 2008 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-31989932000 1067093000 Derived -77161000 31504000 Derived -108665000 -35328000 Derived
Source
2006 2006-01-01 – 2006-12-311113451000 1095944000 Derived 17507000 54448000 Derived -36941000 -73327000 Derived
Source
2007 2007-01-01 – 2007-12-311325423000 1267622000 Derived 57801000 53583000 Derived 4218000 11206000 Derived
Source
2008 2008-01-01 – 2008-12-311323493000 1275504000 Derived 47989000 40044000 Derived 7945000 25720000 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 1.3B 2008
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.1.4B1.1B715.7M357.9M0.02005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue989932000
2006Revenue1113451000
2007Revenue1325423000
2008Revenue1323493000

Revenue growth

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

-0.1% 2008
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.20.6%15.0%9.4%3.9%-1.7%2005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year12.5%
2007Year over year19%
2008Year over year-0.1%

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 3.6% 2008
Net margin 0.6% 2008
Free cash flow margin 1.9% 2008
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.5.6%1.1%-3.3%-7.8%-12.2%2005200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-7.8%
2006Operating margin1.6%
2007Operating margin4.4%
2008Operating margin3.6%
2005Net margin-11%
2006Net margin-3.3%
2007Net margin0.3%
2008Net margin0.6%
2005Free cash flow margin-3.6%
2006Free cash flow margin-6.6%
2007Free cash flow margin0.8%
2008Free cash flow margin1.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 44.5M 2008
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.51.2M27.0M2.8M-21.4M-45.5M2005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-1721000
2006Operating cash flow-38874000
2007Operating cash flow39649000
2008Operating cash flow44493000

Free cash flow

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

USD 25.7M 2008
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.33.6M4.9M-23.8M-52.5M-81.3M2005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-35328000
2006Free cash flow-73327000
2007Free cash flow11206000
2008Free cash flow25720000

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.

182.8% 2008
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.267%200%133%67%0%2005-12-312006-12-3120072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets247.2%
2008Liabilities / assets182.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.57× 2008
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.0.62×0.46×0.31×0.15×0.00×2005-12-31200620072008
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 liabilities0.5×
2007Current assets / current liabilities0.57×
2008Current assets / current liabilities0.57×

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 108.67 million
Exact value

Exact value: -108665000 USD

2005-01-01 – 2005-12-31: -108665000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.72 million
Exact value

Exact value: -1721000 USD

2005-01-01 – 2005-12-31: -1721000 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 33.61 million
Exact value

Exact value: 33607000 USD

2005-01-01 – 2005-12-31: 33607000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.33 million
Calculation and evidence

-1721000 − 33607000 USD

Exact free cash flow: -35328000 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 36.94 million
Exact value

Exact value: -36941000 USD

2006-01-01 – 2006-12-31: -36941000 USD Inspect Net Income Open source
Share or cite

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

−USD 38.87 million
Exact value

Exact value: -38874000 USD

2006-01-01 – 2006-12-31: -38874000 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 34.45 million
Exact value

Exact value: 34453000 USD

2006-01-01 – 2006-12-31: 34453000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 73.33 million
Calculation and evidence

-38874000 − 34453000 USD

Exact free cash flow: -73327000 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 4.22 million
Exact value

Exact value: 4218000 USD

2007-01-01 – 2007-12-31: 4218000 USD Inspect Net Income Open source
Share or cite

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

USD 39.65 million
Exact value

Exact value: 39649000 USD

2007-01-01 – 2007-12-31: 39649000 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 28.44 million
Exact value

Exact value: 28443000 USD

2007-01-01 – 2007-12-31: 28443000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.21 million
Calculation and evidence

39649000 − 28443000 USD

Exact free cash flow: 11206000 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 7.95 million
Exact value

Exact value: 7945000 USD

2008-01-01 – 2008-12-31: 7945000 USD Inspect Net Income Open source
Share or cite

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

USD 44.49 million
Exact value

Exact value: 44493000 USD

2008-01-01 – 2008-12-31: 44493000 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 18.77 million
Exact value

Exact value: 18773000 USD

2008-01-01 – 2008-12-31: 18773000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.72 million
Calculation and evidence

44493000 − 18773000 USD

Exact free cash flow: 25720000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001396546, 1396546, edgar:1396546