CVSL INC.

EDGAR

63 filing records in this dataset, filed from 2007-11-08 to 2017-10-18. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

55.5 million USD

2016 Q4 · USD

Exact inputs and evidence

Operating margin

-26.81%

2016 Q4 · %

Exact inputs and evidence
  • Operating Income: -30327000 USD Source
  • Operating Income: -15458000 USD Source
  • Revenue: 144245000 USD Source
  • Revenue: 88793000 USD Source

Operating cash flow

-2.09 million USD

2016 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6486000 USD Source
  • Operating Cash Flow: -4394000 USD Source
Cash and cash equivalents
2.2 million USD Source
Exact value

2203000 USD

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

13533000 USD

Shares outstanding
39.3 million shares Source
Exact value

39348214 shares

Reported share-count change

10.16% · 3.63 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
  • 35718279 shares · 2015-12-31· Source
  • 39348214 shares · 2016-12-31· 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

144 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Revenue: 30173000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 30122000 USD · 2016-04-01 – 2016-06-30 Source
  • Revenue: 28497000 USD · 2016-07-01 – 2016-09-30 Source
  • Revenue: 144245000 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 88793000 USD · 2016-01-01 – 2016-09-30 Source

Net income

-31 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Net income: -6768000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -4617000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: -4698000 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -30959000 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -16085000 USD · 2016-01-01 – 2016-09-30 Source

Operating cash flow

-6.49 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Operating cash flow: -5222000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -5854000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -5222000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -4394000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -5854000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -6486000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -4394000 USD · 2016-01-01 – 2016-09-30 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: 2017-10-18.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2016-12-31
  • Operating income: 10 of 11 periods available· newest 2016-12-31
  • Net income: 10 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2011-12-31
  • Total assets: 10 of 11 periods available· newest 2016-12-31
  • Total liabilities: 9 of 11 periods available· newest 2016-12-31
  • Current assets: 10 of 11 periods available· newest 2016-12-31
  • Current liabilities: 10 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 8 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 7 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

    +4.3%

    Prior period

    USD 138.35 million

    –

    Current period

    USD 144.25 million

    –

    Exact inputs and evidence

    144245000 − 138352000 = 5893000 USD

    138352000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    144245000 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 17.86 million

    Prior period

    −USD 13.1 million

    –

    Current period

    −USD 30.96 million

    –

    Exact inputs and evidence

    -30959000 − -13096000 = -17863000 USD

    -13096000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -30959000 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 1.87 million

    Prior period

    −USD 8.36 million

    –

    Current period

    −USD 6.49 million

    –

    Exact inputs and evidence

    -6486000 − -8357000 = 1871000 USD

    -8357000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -6486000 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 144.25 million 100% of revenue
  • Cost of revenue USD 24.32 million 17% of revenue
  • Operating expenses USD 108.75 million 75% of revenue
  • Other operating costs Derived USD 41.5 million 29% of revenue
  • Operating income −USD 30.33 million −21% of revenue
  • Tax, interest and other Derived USD 632,000 0.4% of revenue
  • Net income −USD 30.96 million −21% of revenue

Cash

  • Operating cash flow −USD 6.49 million −4.5% 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
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Operating loss: operating costs were 100% of revenue.
  • 2012 Operating loss: operating costs were 549% of revenue.
  • 2013 Operating loss: operating costs were 113% of revenue.
  • 2014 Operating loss: operating costs were 125% of revenue.
  • 2015 Operating loss: operating costs were 114% of revenue.
  • 2016 Operating loss: operating costs were 121% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 98166 Derived -98166 -45 Derived -98121 Unavailable
Source
2008 2008-01-01 – 2008-12-310 41386 Derived -41386 0 Derived -41386 Unavailable
Source
2009 2009-01-01 – 2009-12-310 69866 Derived -69866 0 Derived -69866 Unavailable
Source
2010 2010-01-01 – 2010-12-310 143345 Derived -143345 -123682 Derived -19663 Unavailable
Source
2011 2011-01-01 – 2011-12-31876238 878640 Derived -2402 240 Derived -2642 -7122 Derived
Source
2012 2012-01-01 – 2012-12-31930073 5105622 Derived -4175549 227398 Derived -4402947 Unavailable
Source
2013 2013-01-01 – 2013-12-3164712000 73380000 Derived -8668000 -137000 Derived -8531000 Unavailable
Source
2014 2014-01-01 – 2014-12-3181368000 101502000 Derived -20134000 -1061000 Derived -19073000 Unavailable
Source
2015 2015-01-01 – 2015-12-31138352000 158108000 Derived -19756000 -6660000 Derived -13096000 Unavailable
Source
2016 2016-01-01 – 2016-12-31144245000 174572000 Derived -30327000 632000 Derived -30959000 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 144.2M 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.155.8M116.8M77.9M38.9M0.0200720122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue0
2010Revenue0
2011Revenue876238
2012Revenue930073
2013Revenue64712000
2014Revenue81368000
2015Revenue138352000
2016Revenue144245000

Revenue growth

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

4.3% 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.7,406%5,555%3,703%1,852%0%200720122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over year6.1%
2013Year over year6,857.7%
2014Year over year25.7%
2015Year over year70%
2016Year over year4.3%

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 -21% 2016
Net margin -21.5% 2016
Free cash flow margin -0.8% 2011
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.38%-99%-237%-374%-511%200720122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating margin-0.3%
2012Operating margin-448.9%
2013Operating margin-13.4%
2014Operating margin-24.7%
2015Operating margin-14.3%
2016Operating margin-21%
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2011Net margin-0.3%
2012Net margin-473.4%
2013Net margin-13.2%
2014Net margin-23.4%
2015Net margin-9.5%
2016Net margin-21.5%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow margin-0.8%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 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.1.2M-3.2M-7.6M-12.0M-16.4M200720122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-88640
2008Operating cash flow-33488
2009Operating cash flow-69366
2010Operating cash flow-30699
2011Operating cash flow-5122
2012Operating cash flow-974245
2013Operating cash flow-4601000
2014Operating cash flow-15227000
2015Operating cash flow-8357000
2016Operating cash flow-6486000

Free cash flow

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

USD -7.1K 2011
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.569.8-1.5K-3.6K-5.6K-7.7K200720122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flow-7122
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
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.

141.6% 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.1,448%1,086%724%362%0%200720122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets194.4%
2008Liabilities / assets956.2%
2009Liabilities / assets1,341%
2010Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012Liabilities / assets109.5%
2013Liabilities / assets87.3%
2014Liabilities / assets84.3%
2015Liabilities / assets86.7%
2016Liabilities / assets141.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.36× 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.22.29×16.72×11.15×5.57×0.00×200720122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.26×
2008Current assets / current liabilities0.02×
2009Current assets / current liabilities0.03×
2010Current assets / current liabilities0×
2011Current assets / current liabilities0.55×
2012Current assets / current liabilities20.64×
2013Current assets / current liabilities1.09×
2014Current assets / current liabilities0.86×
2015Current assets / current liabilities1.02×
2016Current assets / current liabilities0.36×

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 98,121
Exact value

Exact value: -98121 USD

2007-01-01 – 2007-12-31: -98121 USD Inspect Net Income Open source
Share or cite

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

−USD 88,640
Exact value

Exact value: -88640 USD

2007-01-01 – 2007-12-31: -88640 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.

2008 2008-01-01 – 2008-12-31
−USD 41,386
Exact value

Exact value: -41386 USD

2008-01-01 – 2008-12-31: -41386 USD Inspect Net Income Open source
Share or cite

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

−USD 33,488
Exact value

Exact value: -33488 USD

2008-01-01 – 2008-12-31: -33488 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.

2009 2009-01-01 – 2009-12-31
−USD 69,866
Exact value

Exact value: -69866 USD

2009-01-01 – 2009-12-31: -69866 USD Inspect Net Income Open source
Share or cite

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

−USD 69,366
Exact value

Exact value: -69366 USD

2009-01-01 – 2009-12-31: -69366 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.

2010 2010-01-01 – 2010-12-31
−USD 19,663
Exact value

Exact value: -19663 USD

2010-01-01 – 2010-12-31: -19663 USD Inspect Net Income Open source
Share or cite

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

−USD 30,699
Exact value

Exact value: -30699 USD

2010-01-01 – 2010-12-31: -30699 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.

2011 2011-01-01 – 2011-12-31
−USD 2,642
Exact value

Exact value: -2642 USD

2011-01-01 – 2011-12-31: -2642 USD Inspect Net Income Open source
Share or cite

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

−USD 5,122
Exact value

Exact value: -5122 USD

2011-01-01 – 2011-12-31: -5122 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 2,000
Exact value

Exact value: 2000 USD

2011-01-01 – 2011-12-31: 2000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7,122
Calculation and evidence

-5122 − 2000 USD

Exact free cash flow: -7122 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 4.4 million
Exact value

Exact value: -4402947 USD

2012-01-01 – 2012-12-31: -4402947 USD Inspect Net Income Open source
Share or cite

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

−USD 974,245
Exact value

Exact value: -974245 USD

2012-01-01 – 2012-12-31: -974245 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.

2013 2013-01-01 – 2013-12-31
−USD 8.53 million
Exact value

Exact value: -8531000 USD

2013-01-01 – 2013-12-31: -8531000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.6 million
Exact value

Exact value: -4601000 USD

2013-01-01 – 2013-12-31: -4601000 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.

2014 2014-01-01 – 2014-12-31
−USD 19.07 million
Exact value

Exact value: -19073000 USD

2014-01-01 – 2014-12-31: -19073000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.23 million
Exact value

Exact value: -15227000 USD

2014-01-01 – 2014-12-31: -15227000 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.

2015 2015-01-01 – 2015-12-31
−USD 13.1 million
Exact value

Exact value: -13096000 USD

2015-01-01 – 2015-12-31: -13096000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.36 million
Exact value

Exact value: -8357000 USD

2015-01-01 – 2015-12-31: -8357000 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.

2016 2016-01-01 – 2016-12-31
−USD 30.96 million
Exact value

Exact value: -30959000 USD

2016-01-01 – 2016-12-31: -30959000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.49 million
Exact value

Exact value: -6486000 USD

2016-01-01 – 2016-12-31: -6486000 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.

63 filings · 1,749 latest values · 1,749 originally reported values

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

Identifiers: 0001403085, 1403085, CVSL, JRJR, edgar:1403085

Also known as CARDIO VASCULAR MEDICAL DEVICE CORP, COMPUTER VISION SYSTEMS LABORATORIES CORP., CVSL INC., Computer Vision Systems Laboratories Corp., JRjr33, Inc.