MusclePharm Corp

EDGAR

88 filing records in this dataset, filed from 2008-01-14 to 2022-06-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

13.1 million USD

2022 Q1 · USD

Exact inputs and evidence

Operating margin

-18.93%

2022 Q1 · %

Exact inputs and evidence
  • Operating Income: -2480000 USD Source
  • Revenue: 13101000 USD Source

Operating cash flow

-3.58 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3582000 USD Source
Cash and cash equivalents
500 thousand USD Source
Exact value

500000 USD

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

22407000 USD

Shares outstanding
33.4 million shares Source
Exact value

33386200 shares

Reported share-count change

0.00% · 0 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
  • 33386200 shares · 2021-03-31· Source
  • 33386200 shares · 2022-03-31· 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

50 million USD

2021-04-01 – 2022-03-31

Exact inputs and evidence
  • Revenue: 14908000 USD · 2021-04-01 – 2021-06-30 Source
  • Revenue: 11971000 USD · 2021-07-01 – 2021-09-30 Source
  • Revenue: 50042000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 40000000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 13101000 USD · 2022-01-01 – 2022-03-31 Source

Net income

-19.3 million USD

2021-04-01 – 2022-03-31

Exact inputs and evidence
  • Net income: -2251000 USD · 2021-04-01 – 2021-06-30 Source
  • Net income: -3933000 USD · 2021-07-01 – 2021-09-30 Source
  • Net income: -12866000 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -6090000 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -6301000 USD · 2022-01-01 – 2022-03-31 Source

Operating cash flow

-11.7 million USD

2021-04-01 – 2022-03-31

Exact inputs and evidence
  • Operating cash flow: -899000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: 98000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: -2466000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -899000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: -8042000 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -2466000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -3582000 USD · 2022-01-01 – 2022-03-31 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: 2022-06-17.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2021-12-31
  • Operating income: 11 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2021-12-31
  • Total assets: 11 of 11 periods available· newest 2021-12-31
  • Total liabilities: 11 of 11 periods available· newest 2021-12-31
  • Current assets: 11 of 11 periods available· newest 2021-12-31
  • Current liabilities: 11 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 11 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2021-12-31

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

    -22.3%

    Prior period

    USD 64.44 million

    –

    Current period

    USD 50.04 million

    –

    Exact inputs and evidence

    50042000 − 64440000 = -14398000 USD

    64440000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    50042000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -504%

    Prior period

    USD 3.19 million

    –

    Current period

    −USD 12.87 million

    –

    Exact inputs and evidence

    -12866000 − 3185000 = -16051000 USD

    3185000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -12866000 USD · 2021-01-01 – 2021-12-31

    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 7.17 million

    Prior period

    −USD 868,000

    –

    Current period

    −USD 8.04 million

    –

    Exact inputs and evidence

    -8042000 − -868000 = -7174000 USD

    -868000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -8042000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -50%

    Prior period

    USD 4,000

    –

    Current period

    USD 2,000

    –

    Exact inputs and evidence

    2000 − 4000 = -2000 USD

    4000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 50.04 million 100% of revenue
  • Cost of revenue USD 44.67 million 89% of revenue
  • Operating expenses USD 14.28 million 29% of revenue
  • Operating income −USD 8.91 million −18% of revenue
  • Tax, interest and other Derived USD 3.95 million 7.9% of revenue
  • Net income −USD 12.87 million −26% of revenue

Cash

  • Operating cash flow −USD 8.04 million −16% of revenue
  • Capital expenditure USD 2,000 0% of revenue
  • Free cash flow Derived −USD 8.04 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 113% of revenue.
  • 2013 Operating loss: operating costs were 113% of revenue.
  • 2014 Operating loss: operating costs were 111% of revenue.
  • 2015 Operating loss: operating costs were 130% of revenue.
  • 2016 Operating loss: operating costs were 107% of revenue.
  • 2017 Operating loss: operating costs were 107% of revenue.
  • 2018 Operating loss: operating costs were 109% of revenue.
  • 2019 Operating loss: operating costs were 119% of revenue.
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 Operating loss: operating costs were 118% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-3167055000 75791000 Derived -8736000 10217000 Derived -18953000 -914000 Derived
Source
2013 2013-01-01 – 2013-12-31110878000 125175000 Derived -14297000 3421000 Derived -17718000 -11884000 Derived
Source
2014 2014-01-01 – 2014-12-31177389000 196765000 Derived -19376000 -5544000 Derived -13832000 -8241000 Derived
Source
2015 2015-01-01 – 2015-12-31166858000 216805000 Derived -49947000 1911000 Derived -51858000 4015000 Derived
Source
2016 2016-01-01 – 2016-12-31132499000 141157000 Derived -8658000 -5181000 Derived -3477000 -15576000 Derived
Source
2017 2017-01-01 – 2017-12-3193586000 100235000 Derived -6649000 5860000 Derived -12509000 -5168000 Derived
Source
2018 2018-01-01 – 2018-12-3188113000 95945000 Derived -7832000 2923000 Derived -10755000 1849000 Derived
Source
2019 2019-01-01 – 2019-12-3179667000 94774000 Derived -15107000 3820000 Derived -18927000 -6537000 Derived
Source
2020 2020-01-01 – 2020-12-3164440000 61838000 Derived 2602000 -583000 Derived 3185000 -872000 Derived
Source
2021 2021-01-01 – 2021-12-3150042000 58955000 Derived -8913000 3953000 Derived -12866000 -8044000 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 50M 2021
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.191.6M143.7M95.8M47.9M0.0201220172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue67055000
2013Revenue110878000
2014Revenue177389000
2015Revenue166858000
2016Revenue132499000
2017Revenue93586000
2018Revenue88113000
2019Revenue79667000
2020Revenue64440000
2021Revenue50042000

Revenue growth

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

-22.3% 2021
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.315%223%130%38%-55%201220172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over year289.6%
2013Year over year65.4%
2014Year over year60%
2015Year over year-5.9%
2016Year over year-20.6%
2017Year over year-29.4%
2018Year over year-5.8%
2019Year over year-9.6%
2020Year over year-19.1%
2021Year over year-22.3%

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 -17.8% 2021
Net margin -25.7% 2021
Free cash flow margin -16.1% 2021
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.8%-3%-13%-24%-34%201220172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-13%
2013Operating margin-12.9%
2014Operating margin-10.9%
2015Operating margin-29.9%
2016Operating margin-6.5%
2017Operating margin-7.1%
2018Operating margin-8.9%
2019Operating margin-19%
2020Operating margin4%
2021Operating margin-17.8%
2012Net margin-28.3%
2013Net margin-16%
2014Net margin-7.8%
2015Net margin-31.1%
2016Net margin-2.6%
2017Net margin-13.4%
2018Net margin-12.2%
2019Net margin-23.8%
2020Net margin4.9%
2021Net margin-25.7%
2012Free cash flow margin-1.4%
2013Free cash flow margin-10.7%
2014Free cash flow margin-4.6%
2015Free cash flow margin2.4%
2016Free cash flow margin-11.8%
2017Free cash flow margin-5.5%
2018Free cash flow margin2.1%
2019Free cash flow margin-8.2%
2020Free cash flow margin-1.4%
2021Free cash flow margin-16.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8M 2021
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.7.1M1.2M-4.8M-10.8M-16.7M201220172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow10000
2013Operating cash flow-9973000
2014Operating cash flow-4133000
2015Operating cash flow5492000
2016Operating cash flow-15068000
2017Operating cash flow-5131000
2018Operating cash flow1981000
2019Operating cash flow-6524000
2020Operating cash flow-868000
2021Operating cash flow-8042000

Free cash flow

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

USD -8M 2021
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.5.6M-99.1K-5.8M-11.5M-17.1M201220172021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-914000
2013Free cash flow-11884000
2014Free cash flow-8241000
2015Free cash flow4015000
2016Free cash flow-15576000
2017Free cash flow-5168000
2018Free cash flow1849000
2019Free cash flow-6537000
2020Free cash flow-872000
2021Free cash flow-8044000

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.

400% 2021
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.432%324%216%108%0%201220172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets244.2%
2013Liabilities / assets62.2%
2014Liabilities / assets64.8%
2015Liabilities / assets115.8%
2016Liabilities / assets114.3%
2017Liabilities / assets155.5%
2018Liabilities / assets214.6%
2019Liabilities / assets292.2%
2020Liabilities / assets287.8%
2021Liabilities / assets400%

Current assets to current liabilities

Current assets divided by current liabilities.

0.26× 2021
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.1.49×1.11×0.74×0.37×0.00×201220172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.3×
2013Current assets / current liabilities1.38×
2014Current assets / current liabilities1.08×
2015Current assets / current liabilities0.7×
2016Current assets / current liabilities0.75×
2017Current assets / current liabilities0.99×
2018Current assets / current liabilities0.43×
2019Current assets / current liabilities0.29×
2020Current assets / current liabilities0.37×
2021Current assets / current liabilities0.26×

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
2012 2012-01-01 – 2012-12-31
−USD 18.95 million
Exact value

Exact value: -18953000 USD

2012-01-01 – 2012-12-31: -18953000 USD Inspect Net Income Open source
Share or cite

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

USD 10,000
Exact value

Exact value: 10000 USD

2012-01-01 – 2012-12-31: 10000 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 924,000
Exact value

Exact value: 924000 USD

2012-01-01 – 2012-12-31: 924000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 914,000
Calculation and evidence

10000 − 924000 USD

Exact free cash flow: -914000 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 17.72 million
Exact value

Exact value: -17718000 USD

2013-01-01 – 2013-12-31: -17718000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.97 million
Exact value

Exact value: -9973000 USD

2013-01-01 – 2013-12-31: -9973000 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 1.91 million
Exact value

Exact value: 1911000 USD

2013-01-01 – 2013-12-31: 1911000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.88 million
Calculation and evidence

-9973000 − 1911000 USD

Exact free cash flow: -11884000 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 13.83 million
Exact value

Exact value: -13832000 USD

2014-01-01 – 2014-12-31: -13832000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.13 million
Exact value

Exact value: -4133000 USD

2014-01-01 – 2014-12-31: -4133000 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 4.11 million
Exact value

Exact value: 4108000 USD

2014-01-01 – 2014-12-31: 4108000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.24 million
Calculation and evidence

-4133000 − 4108000 USD

Exact free cash flow: -8241000 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 51.86 million
Exact value

Exact value: -51858000 USD

2015-01-01 – 2015-12-31: -51858000 USD Inspect Net Income Open source
Share or cite

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

USD 5.49 million
Exact value

Exact value: 5492000 USD

2015-01-01 – 2015-12-31: 5492000 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 1.48 million
Exact value

Exact value: 1477000 USD

2015-01-01 – 2015-12-31: 1477000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.02 million
Calculation and evidence

5492000 − 1477000 USD

Exact free cash flow: 4015000 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 3.48 million
Exact value

Exact value: -3477000 USD

2016-01-01 – 2016-12-31: -3477000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.07 million
Exact value

Exact value: -15068000 USD

2016-01-01 – 2016-12-31: -15068000 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 508,000
Exact value

Exact value: 508000 USD

2016-01-01 – 2016-12-31: 508000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.58 million
Calculation and evidence

-15068000 − 508000 USD

Exact free cash flow: -15576000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 12.51 million
Exact value

Exact value: -12509000 USD

2017-01-01 – 2017-12-31: -12509000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.13 million
Exact value

Exact value: -5131000 USD

2017-01-01 – 2017-12-31: -5131000 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 37,000
Exact value

Exact value: 37000 USD

2017-01-01 – 2017-12-31: 37000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.17 million
Calculation and evidence

-5131000 − 37000 USD

Exact free cash flow: -5168000 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 10.76 million
Exact value

Exact value: -10755000 USD

2018-01-01 – 2018-12-31: -10755000 USD Inspect Net Income Open source
Share or cite

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

USD 1.98 million
Exact value

Exact value: 1981000 USD

2018-01-01 – 2018-12-31: 1981000 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 132,000
Exact value

Exact value: 132000 USD

2018-01-01 – 2018-12-31: 132000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.85 million
Calculation and evidence

1981000 − 132000 USD

Exact free cash flow: 1849000 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 18.93 million
Exact value

Exact value: -18927000 USD

2019-01-01 – 2019-12-31: -18927000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.52 million
Exact value

Exact value: -6524000 USD

2019-01-01 – 2019-12-31: -6524000 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 13,000
Exact value

Exact value: 13000 USD

2019-01-01 – 2019-12-31: 13000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.54 million
Calculation and evidence

-6524000 − 13000 USD

Exact free cash flow: -6537000 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
USD 3.19 million
Exact value

Exact value: 3185000 USD

2020-01-01 – 2020-12-31: 3185000 USD Inspect Net Income Open source
Share or cite

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

−USD 868,000
Exact value

Exact value: -868000 USD

2020-01-01 – 2020-12-31: -868000 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 4,000
Exact value

Exact value: 4000 USD

2020-01-01 – 2020-12-31: 4000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 872,000
Calculation and evidence

-868000 − 4000 USD

Exact free cash flow: -872000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 12.87 million
Exact value

Exact value: -12866000 USD

2021-01-01 – 2021-12-31: -12866000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.04 million
Exact value

Exact value: -8042000 USD

2021-01-01 – 2021-12-31: -8042000 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

2021-01-01 – 2021-12-31: 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 8.04 million
Calculation and evidence

-8042000 − 2000 USD

Exact free cash flow: -8044000 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.

88 filings · 3,357 latest values · 3,357 originally reported values

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

Identifiers: 0001415684, 1415684, MSLP, edgar:1415684, mslp

Also known as MUSCLEPHARM CORP, MusclePharm Corporation, MusclePharm Corp, MusclePharm Corporation, Tone in Twenty