KEYW HOLDING CORP

EDGAR

75 filing records in this dataset, filed from 2010-06-17 to 2019-05-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

114 million USD

2019 Q1 · USD

Exact inputs and evidence

Operating margin

1.06%

2019 Q1 · %

Exact inputs and evidence
  • Operating Income: 1208000 USD Source
  • Revenue: 113761000 USD Source

Operating cash flow

-12.3 million USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12261000 USD Source

Free cash flow

-14 million USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12261000 USD Source
  • Capital Expenditure: 1766000 USD Source
Cash and cash equivalents
25.5 million USD Source
Exact value

25533000 USD

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

291417000 USD

Shares outstanding
50.1 million shares Source
Exact value

50062000 shares

Reported share-count change

0.39% · 195 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
  • 49867000 shares · 2018-03-31· Source
  • 50062000 shares · 2019-03-31· 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

495 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Revenue: 128140000 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 126690000 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 506840000 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 380572000 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 113761000 USD · 2019-01-01 – 2019-03-31 Source

Net income

-22.9 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: -11394000 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -1986000 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: -22280000 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: -16779000 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -4050000 USD · 2019-01-01 – 2019-03-31 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: 2019-05-07.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2018-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 10 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2018-12-31
  • Total assets: 10 of 11 periods available· newest 2018-12-31
  • Total liabilities: 10 of 11 periods available· newest 2018-12-31
  • Current assets: 10 of 11 periods available· newest 2018-12-31
  • Current liabilities: 10 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 9 of 11 periods available· newest 2018-12-31

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

    +14.8%

    Prior period

    USD 441.59 million

    –

    Current period

    USD 506.84 million

    –

    Exact inputs and evidence

    506840000 − 441586000 = 65254000 USD

    441586000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    506840000 USD · 2018-01-01 – 2018-12-31

    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 8.89 million

    Prior period

    −USD 13.39 million

    –

    Current period

    −USD 22.28 million

    –

    Exact inputs and evidence

    -22280000 − -13389000 = -8891000 USD

    -13389000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -22280000 USD · 2018-01-01 – 2018-12-31

    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

    +100.6%

    Prior period

    USD 6.5 million

    –

    Current period

    USD 13.04 million

    –

    Exact inputs and evidence

    13041000 − 6500000 = 6541000 USD

    6500000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    13041000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -23.2%

    Prior period

    USD 6.42 million

    –

    Current period

    USD 4.93 million

    –

    Exact inputs and evidence

    4932000 − 6419000 = -1487000 USD

    6419000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    4932000 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 506.84 million 100% of revenue
  • Operating costs Derived USD 498.92 million 98% of revenue
  • Operating income USD 7.92 million 1.6% of revenue
  • Tax, interest and other Derived USD 30.2 million 6% of revenue
  • Net income −USD 22.28 million −4.4% of revenue

Cash

  • Operating cash flow USD 13.04 million 2.6% of revenue
  • Capital expenditure USD 4.93 million 1% of revenue
  • Free cash flow Derived USD 8.11 million 1.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 106% of revenue.
  • 2010 Operating loss: operating costs were 102% of revenue.
  • 2011 99%
  • 2012 99%
  • 2013 Operating loss: operating costs were 104% of revenue.
  • 2014 Net loss: net income was −4.8% of revenue.
  • 2015 Net loss: net income was −20% of revenue.
  • 2016 Net loss: net income was −9.1% of revenue.
  • 2017 Operating loss: operating costs were 102% of revenue.
  • 2018 Net loss: net income was −4.4% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3139037000 41346000 Derived -2309000 -196000 Derived -2113000 -8540000 Derived
Source
2010 2010-01-01 – 2010-12-31107988000 110148000 Derived -2160000 -13066000 Derived 10906000 -3547000 Derived
Source
2011 2011-01-01 – 2011-12-31190587000 188759000 Derived 1828000 1293000 Derived 535000 6795000 Derived
Source
2012 2012-01-01 – 2012-12-31243520000 240327000 Derived 3193000 2178000 Derived 1015000 4855000 Derived
Source
2013 2013-01-01 – 2013-12-31298732000 309548000 Derived -10816000 403000 Derived -11219000 8884000 Derived
Source
2014 2014-01-01 – 2014-12-31279250000 260500000 Derived 18750000 32285000 Derived -13535000 -1077000 Derived
Source
2015 2015-01-01 – 2015-12-31297935000 281805000 Derived 16130000 74752000 Derived -58622000 -2307000 Derived
Source
2016 2016-01-01 – 2016-12-31288027000 274837000 Derived 13190000 39431000 Derived -26241000 4685000 Derived
Source
2017 2017-01-01 – 2017-12-31441586000 449258000 Derived -7672000 5717000 Derived -13389000 81000 Derived
Source
2018 2018-01-01 – 2018-12-31506840000 498924000 Derived 7916000 30196000 Derived -22280000 8109000 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 506.8M 2018
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.547.4M410.5M273.7M136.8M0.0200920142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue39037000
2010Revenue107988000
2011Revenue190587000
2012Revenue243520000
2013Revenue298732000
2014Revenue279250000
2015Revenue297935000
2016Revenue288027000
2017Revenue441586000
2018Revenue506840000

Revenue growth

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

14.8% 2018
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.191%138%85%32%-21%200920142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year176.6%
2011Year over year76.5%
2012Year over year27.8%
2013Year over year22.7%
2014Year over year-6.5%
2015Year over year6.7%
2016Year over year-3.3%
2017Year over year53.3%
2018Year over year14.8%

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 1.6% 2018
Net margin -4.4% 2018
Free cash flow margin 1.6% 2018
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.12.7%3.4%-5.9%-15.2%-24.4%200920142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-5.9%
2010Operating margin-2%
2011Operating margin1%
2012Operating margin1.3%
2013Operating margin-3.6%
2014Operating margin6.7%
2015Operating margin5.4%
2016Operating margin4.6%
2017Operating margin-1.7%
2018Operating margin1.6%
2009Net margin-5.4%
2010Net margin10.1%
2011Net margin0.3%
2012Net margin0.4%
2013Net margin-3.8%
2014Net margin-4.8%
2015Net margin-19.7%
2016Net margin-9.1%
2017Net margin-3%
2018Net margin-4.4%
2009Free cash flow margin-21.9%
2010Free cash flow margin-3.3%
2011Free cash flow margin3.6%
2012Free cash flow margin2%
2013Free cash flow margin3%
2014Free cash flow margin-0.4%
2015Free cash flow margin-0.8%
2016Free cash flow margin1.6%
2017Free cash flow margin0%
2018Free cash flow margin1.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13M 2018
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.24.6M16.0M7.4M-1.2M-9.8M200920142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-7471000
2010Operating cash flow-1638000
2011Operating cash flow10303000
2012Operating cash flow14029000
2013Operating cash flow15120000
2014Operating cash flow8434000
2015Operating cash flow11435000
2016Operating cash flow22221000
2017Operating cash flow6500000
2018Operating cash flow13041000

Free cash flow

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

USD 8.1M 2018
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.10.3M5.2M172.0K-4.9M-9.9M200920142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-8540000
2010Free cash flow-3547000
2011Free cash flow6795000
2012Free cash flow4855000
2013Free cash flow8884000
2014Free cash flow-1077000
2015Free cash flow-2307000
2016Free cash flow4685000
2017Free cash flow81000
2018Free cash flow8109000

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.

57.1% 2018
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.62%46%31%15%0%200920142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets7.1%
2010Liabilities / assets14.7%
2011Liabilities / assets32.5%
2012Liabilities / assets34.9%
2013Liabilities / assets30%
2014Liabilities / assets35.9%
2015Liabilities / assets44.5%
2016Liabilities / assets47.8%
2017Liabilities / assets55%
2018Liabilities / assets57.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.64× 2018
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.7.67×5.75×3.83×1.92×0.00×200920142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities7.1×
2010Current assets / current liabilities2.47×
2011Current assets / current liabilities0.76×
2012Current assets / current liabilities1.27×
2013Current assets / current liabilities1.29×
2014Current assets / current liabilities3.54×
2015Current assets / current liabilities2.69×
2016Current assets / current liabilities2.84×
2017Current assets / current liabilities1.54×
2018Current assets / current liabilities1.64×

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
2009 2009-01-01 – 2009-12-31
−USD 2.11 million
Exact value

Exact value: -2113000 USD

2009-01-01 – 2009-12-31: -2113000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.47 million
Exact value

Exact value: -7471000 USD

2009-01-01 – 2009-12-31: -7471000 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 1.07 million
Exact value

Exact value: 1069000 USD

2009-01-01 – 2009-12-31: 1069000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.54 million
Calculation and evidence

-7471000 − 1069000 USD

Exact free cash flow: -8540000 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 10.91 million
Exact value

Exact value: 10906000 USD

2010-01-01 – 2010-12-31: 10906000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.64 million
Exact value

Exact value: -1638000 USD

2010-01-01 – 2010-12-31: -1638000 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: 1909000 USD

2010-01-01 – 2010-12-31: 1909000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.55 million
Calculation and evidence

-1638000 − 1909000 USD

Exact free cash flow: -3547000 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 535,000
Exact value

Exact value: 535000 USD

2011-01-01 – 2011-12-31: 535000 USD Inspect Net Income Open source
Share or cite

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

USD 10.3 million
Exact value

Exact value: 10303000 USD

2011-01-01 – 2011-12-31: 10303000 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 3.51 million
Exact value

Exact value: 3508000 USD

2011-01-01 – 2011-12-31: 3508000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.8 million
Calculation and evidence

10303000 − 3508000 USD

Exact free cash flow: 6795000 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 1.02 million
Exact value

Exact value: 1015000 USD

2012-01-01 – 2012-12-31: 1015000 USD Inspect Net Income Open source
Share or cite

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

USD 14.03 million
Exact value

Exact value: 14029000 USD

2012-01-01 – 2012-12-31: 14029000 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 9.17 million
Exact value

Exact value: 9174000 USD

2012-01-01 – 2012-12-31: 9174000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.86 million
Calculation and evidence

14029000 − 9174000 USD

Exact free cash flow: 4855000 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 11.22 million
Exact value

Exact value: -11219000 USD

2013-01-01 – 2013-12-31: -11219000 USD Inspect Net Income Open source
Share or cite

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

USD 15.12 million
Exact value

Exact value: 15120000 USD

2013-01-01 – 2013-12-31: 15120000 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 6.24 million
Exact value

Exact value: 6236000 USD

2013-01-01 – 2013-12-31: 6236000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.88 million
Calculation and evidence

15120000 − 6236000 USD

Exact free cash flow: 8884000 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 13.54 million
Exact value

Exact value: -13535000 USD

2014-01-01 – 2014-12-31: -13535000 USD Inspect Net Income Open source
Share or cite

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

USD 8.43 million
Exact value

Exact value: 8434000 USD

2014-01-01 – 2014-12-31: 8434000 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 9.51 million
Exact value

Exact value: 9511000 USD

2014-01-01 – 2014-12-31: 9511000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.08 million
Calculation and evidence

8434000 − 9511000 USD

Exact free cash flow: -1077000 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 58.62 million
Exact value

Exact value: -58622000 USD

2015-01-01 – 2015-12-31: -58622000 USD Inspect Net Income Open source
Share or cite

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

USD 11.44 million
Exact value

Exact value: 11435000 USD

2015-01-01 – 2015-12-31: 11435000 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 13.74 million
Exact value

Exact value: 13742000 USD

2015-01-01 – 2015-12-31: 13742000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.31 million
Calculation and evidence

11435000 − 13742000 USD

Exact free cash flow: -2307000 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 26.24 million
Exact value

Exact value: -26241000 USD

2016-01-01 – 2016-12-31: -26241000 USD Inspect Net Income Open source
Share or cite

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

USD 22.22 million
Exact value

Exact value: 22221000 USD

2016-01-01 – 2016-12-31: 22221000 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 17.54 million
Exact value

Exact value: 17536000 USD

2016-01-01 – 2016-12-31: 17536000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.69 million
Calculation and evidence

22221000 − 17536000 USD

Exact free cash flow: 4685000 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 13.39 million
Exact value

Exact value: -13389000 USD

2017-01-01 – 2017-12-31: -13389000 USD Inspect Net Income Open source
Share or cite

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

USD 6.5 million
Exact value

Exact value: 6500000 USD

2017-01-01 – 2017-12-31: 6500000 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 6.42 million
Exact value

Exact value: 6419000 USD

2017-01-01 – 2017-12-31: 6419000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 81,000
Calculation and evidence

6500000 − 6419000 USD

Exact free cash flow: 81000 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 22.28 million
Exact value

Exact value: -22280000 USD

2018-01-01 – 2018-12-31: -22280000 USD Inspect Net Income Open source
Share or cite

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

USD 13.04 million
Exact value

Exact value: 13041000 USD

2018-01-01 – 2018-12-31: 13041000 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 4.93 million
Exact value

Exact value: 4932000 USD

2018-01-01 – 2018-12-31: 4932000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.11 million
Calculation and evidence

13041000 − 4932000 USD

Exact free cash flow: 8109000 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.

75 filings · 2,892 latest values · 2,892 originally reported values

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

Identifiers: 0001487101, 1487101, KEYW, edgar:1487101

Also known as KEYW HOLDING CORP