COLE REAL ESTATE INCOME STRATEGY (DAILY NAV), INC.

EDGAR

46 filing records in this dataset, filed from 2010-09-22 to 2021-11-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

17.7 million USD

2021 Q3 · USD

Exact inputs and evidence

Operating margin

29.82%

2021 Q3 · %

Exact inputs and evidence
  • Operating Income: 5265000 USD Source
  • Revenue: 17658000 USD Source

Operating cash flow

7.45 million USD

2021 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 25412000 USD Source
  • Operating Cash Flow: 17964000 USD Source
Cash and cash equivalents
8.86 million USD Source
Exact value

8859000 USD

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

437166000 USD

Shares outstanding
46.8 million shares Source
Exact value

46800000 shares

Reported share-count change

15.56% · 6.3 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
  • 40500000 shares · 2018-12-31· Source
  • 46800000 shares · 2019-12-31· 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

72.3 million USD

2020-10-01 – 2021-09-30

Exact inputs and evidence
  • Revenue: 72941000 USD · 2020-01-01 – 2020-12-31 Source
  • Revenue: 54789000 USD · 2020-01-01 – 2020-09-30 Source
  • Revenue: 18777000 USD · 2021-01-01 – 2021-03-31 Source
  • Revenue: 17730000 USD · 2021-04-01 – 2021-06-30 Source
  • Revenue: 17658000 USD · 2021-07-01 – 2021-09-30 Source

Net income

13.8 million USD

2020-10-01 – 2021-09-30

Exact inputs and evidence
  • Net income: 2051000 USD · 2020-10-01 – 2020-12-31 Source
  • Net income: 3518000 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: 1974000 USD · 2021-04-01 – 2021-06-30 Source
  • Net income: 6239000 USD · 2021-07-01 – 2021-09-30 Source

Operating cash flow

33.8 million USD

2020-10-01 – 2021-09-30

Exact inputs and evidence
  • Operating cash flow: 31973000 USD · 2020-01-01 – 2020-12-31 Source
  • Operating cash flow: 23555000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: 8584000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: 17964000 USD · 2021-01-01 – 2021-06-30 Source
  • Operating cash flow: 8584000 USD · 2021-01-01 – 2021-03-31 Source
  • Operating cash flow: 25412000 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: 17964000 USD · 2021-01-01 – 2021-06-30 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: 2021-11-15.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2020-12-31
  • Operating income: 10 of 11 periods available· newest 2020-12-31
  • Net income: 10 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2020-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2020-12-31
  • Total liabilities: 10 of 11 periods available· newest 2020-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 10 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 9 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 9 of 11 periods available· newest 2019-12-31

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

    -6.3%

    Prior period

    USD 77.81 million

    –

    Current period

    USD 72.94 million

    –

    Exact inputs and evidence

    72941000 − 77812000 = -4871000 USD

    77812000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    72941000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -174.9%

    Prior period

    USD 14.75 million

    –

    Current period

    −USD 11.04 million

    –

    Exact inputs and evidence

    -11043000 − 14750000 = -25793000 USD

    14750000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -11043000 USD · 2020-01-01 – 2020-12-31

    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

    -1.8%

    Prior period

    USD 32.55 million

    –

    Current period

    USD 31.97 million

    –

    Exact inputs and evidence

    31973000 − 32546000 = -573000 USD

    32546000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    31973000 USD · 2020-01-01 – 2020-12-31

    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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 72.94 million 100% of revenue
  • Operating costs Derived USD 64.17 million 88% of revenue
  • Operating income USD 8.78 million 12% of revenue
  • Tax, interest and other Derived USD 19.82 million 27% of revenue
  • Net income −USD 11.04 million −15% of revenue

Cash

  • Operating cash flow USD 31.97 million 44% 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
  • 2011 Operating loss: operating costs were 334% of revenue.
  • 2012 Net loss: net income was −3% of revenue.
  • 2013 Net loss: net income was −10% of revenue.
  • 2014 19%79%
  • 2015 Net income was higher than operating income, so the split is not drawn.
  • 2016 Net loss: net income was −4.7% of revenue.
  • 2017 21%78%
  • 2018 21%72%
  • 2019 19%18%63%
  • 2020 Net loss: net income was −15% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31155000 518000 Derived -363000 54000 Derived -417000 Unavailable
Source
2012 2012-01-01 – 2012-12-312688000 1953000 Derived 735000 815000 Derived -80000 Unavailable
Source
2013 2013-01-01 – 2013-12-315089000 4679000 Derived 410000 944000 Derived -534000 Unavailable
Source
2014 2014-01-01 – 2014-12-3113305000 10503000 Derived 2802000 2551000 Derived 251000 Unavailable
Source
2015 2015-01-01 – 2015-12-3119109000 13444000 Derived 5665000 -1662000 Derived 7327000 Unavailable
Source
2016 2016-01-01 – 2016-12-3127311000 23233000 Derived 4078000 5370000 Derived -1292000 Unavailable
Source
2017 2017-01-01 – 2017-12-3148146000 37508000 Derived 10638000 10326000 Derived 312000 Unavailable
Source
2018 2018-01-01 – 2018-12-3170912000 51211000 Derived 19701000 14543000 Derived 5158000 Unavailable
Source
2019 2019-01-01 – 2019-12-3177812000 48684000 Derived 29128000 14378000 Derived 14750000 Unavailable
Source
2020 2020-01-01 – 2020-12-3172941000 64165000 Derived 8776000 19819000 Derived -11043000 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 72.9M 2020
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.84.0M63.0M42.0M21.0M0.0201120162020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue155000
2012Revenue2688000
2013Revenue5089000
2014Revenue13305000
2015Revenue19109000
2016Revenue27311000
2017Revenue48146000
2018Revenue70912000
2019Revenue77812000
2020Revenue72941000

Revenue growth

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

-6.3% 2020
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.1,765%1,290%814%338%-137%201120162020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year1,634.2%
2013Year over year89.3%
2014Year over year161.4%
2015Year over year43.6%
2016Year over year42.9%
2017Year over year76.3%
2018Year over year47.3%
2019Year over year9.7%
2020Year over year-6.3%

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 12% 2020
Net margin -15.1% 2020
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.63%-26%-115%-204%-294%201120162020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-234.2%
2012Operating margin27.3%
2013Operating margin8.1%
2014Operating margin21.1%
2015Operating margin29.6%
2016Operating margin14.9%
2017Operating margin22.1%
2018Operating margin27.8%
2019Operating margin37.4%
2020Operating margin12%
2011Net margin-269%
2012Net margin-3%
2013Net margin-10.5%
2014Net margin1.9%
2015Net margin38.3%
2016Net margin-4.7%
2017Net margin0.6%
2018Net margin7.3%
2019Net margin19%
2020Net margin-15.1%
2011Free cash flow marginNot reported
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
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 32M 2020
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.35.5M25.9M16.4M6.8M-2.7M201120162020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-69000
2012Operating cash flow675000
2013Operating cash flow1650000
2014Operating cash flow6574000
2015Operating cash flow8234000
2016Operating cash flow8293000
2017Operating cash flow19311000
2018Operating cash flow32836000
2019Operating cash flow32546000
2020Operating cash flow31973000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free 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.

57.5% 2020
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.77%58%38%19%0%201120162020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets71.1%
2012Liabilities / assets64.1%
2013Liabilities / assets43%
2014Liabilities / assets54%
2015Liabilities / assets47.4%
2016Liabilities / assets40.9%
2017Liabilities / assets45.3%
2018Liabilities / assets44.8%
2019Liabilities / assets45.2%
2020Liabilities / assets57.5%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2011 2011-01-01 – 2011-12-31
−USD 417,000
Exact value

Exact value: -417000 USD

2011-01-01 – 2011-12-31: -417000 USD Inspect Net Income Open source
Share or cite

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

−USD 69,000
Exact value

Exact value: -69000 USD

2011-01-01 – 2011-12-31: -69000 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.

2012 2012-01-01 – 2012-12-31
−USD 80,000
Exact value

Exact value: -80000 USD

2012-01-01 – 2012-12-31: -80000 USD Inspect Net Income Open source
Share or cite

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

USD 675,000
Exact value

Exact value: 675000 USD

2012-01-01 – 2012-12-31: 675000 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 534,000
Exact value

Exact value: -534000 USD

2013-01-01 – 2013-12-31: -534000 USD Inspect Net Income Open source
Share or cite

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

USD 1.65 million
Exact value

Exact value: 1650000 USD

2013-01-01 – 2013-12-31: 1650000 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 251,000
Exact value

Exact value: 251000 USD

2014-01-01 – 2014-12-31: 251000 USD Inspect Net Income Open source
Share or cite

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

USD 6.57 million
Exact value

Exact value: 6574000 USD

2014-01-01 – 2014-12-31: 6574000 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 7.33 million
Exact value

Exact value: 7327000 USD

2015-01-01 – 2015-12-31: 7327000 USD Inspect Net Income Open source
Share or cite

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

USD 8.23 million
Exact value

Exact value: 8234000 USD

2015-01-01 – 2015-12-31: 8234000 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 1.29 million
Exact value

Exact value: -1292000 USD

2016-01-01 – 2016-12-31: -1292000 USD Inspect Net Income Open source
Share or cite

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

USD 8.29 million
Exact value

Exact value: 8293000 USD

2016-01-01 – 2016-12-31: 8293000 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.

2017 2017-01-01 – 2017-12-31
USD 312,000
Exact value

Exact value: 312000 USD

2017-01-01 – 2017-12-31: 312000 USD Inspect Net Income Open source
Share or cite

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

USD 19.31 million
Exact value

Exact value: 19311000 USD

2017-01-01 – 2017-12-31: 19311000 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.

2018 2018-01-01 – 2018-12-31
USD 5.16 million
Exact value

Exact value: 5158000 USD

2018-01-01 – 2018-12-31: 5158000 USD Inspect Net Income Open source
Share or cite

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

USD 32.84 million
Exact value

Exact value: 32836000 USD

2018-01-01 – 2018-12-31: 32836000 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.

2019 2019-01-01 – 2019-12-31
USD 14.75 million
Exact value

Exact value: 14750000 USD

2019-01-01 – 2019-12-31: 14750000 USD Inspect Net Income Open source
Share or cite

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

USD 32.55 million
Exact value

Exact value: 32546000 USD

2019-01-01 – 2019-12-31: 32546000 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.

2020 2020-01-01 – 2020-12-31
−USD 11.04 million
Exact value

Exact value: -11043000 USD

2020-01-01 – 2020-12-31: -11043000 USD Inspect Net Income Open source
Share or cite

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

USD 31.97 million
Exact value

Exact value: 31973000 USD

2020-01-01 – 2020-12-31: 31973000 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.

46 filings · 2,021 latest values · 2,021 originally reported values

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

Identifiers: 0001498542, 1498542, edgar:1498542

Also known as CIM INCOME NAV, INC., COLE REAL ESTATE INCOME STRATEGY (DAILY NAV), INC., COLE REAL ESTATE INCOME TRUST, INC., Cole Advisor Corporate Income REIT, Inc.