Rocap Marketing Inc.

EDGAR

16 filing records in this dataset, filed from 2011-12-23 to 2016-08-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

8.81 thousand USD

2016 Q2 · USD

Exact inputs and evidence

Operating margin

-11,783.08%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -1038089 USD Source
  • Revenue: 8810 USD Source

Operating cash flow

-581 thousand USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1017809 USD Source
  • Operating Cash Flow: -437039 USD Source
Cash and cash equivalents
770 thousand USD Source
Exact value

769654 USD

Long-term debt including current maturities
Not available
Shares outstanding
50.7 million shares Source
Exact value

50735215 shares

Reported share-count change

8.72% · 4.07 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
  • 46666221 shares · 2015-06-30· Source
  • 50735215 shares · 2016-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Operating cash flow

-1.82 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: -1420672 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -1204063 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -2007279 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -1420672 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -437039 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -1017809 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -437039 USD · 2016-01-01 – 2016-03-31 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: 2016-08-15.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2015-12-31
  • Operating income: 2 of 11 periods available· newest 2015-12-31
  • Net income: 4 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2013-12-31
  • Total assets: 4 of 11 periods available· newest 2015-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • Current assets: 4 of 11 periods available· newest 2015-12-31
  • Current liabilities: 4 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2015-12-31

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

    +2,111.7%

    Prior period

    USD 269,299

    –

    Current period

    USD 5.96 million

    –

    Exact inputs and evidence

    5955968 − 269299 = 5686669 USD

    269299 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    5955968 USD · 2015-01-01 – 2015-12-31

    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 1.07 million

    Prior period

    −USD 3.46 million

    –

    Current period

    −USD 2.39 million

    –

    Exact inputs and evidence

    -2392842 − -3460207 = 1067365 USD

    -3460207 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -2392842 USD · 2015-01-01 – 2015-12-31

    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 1.47 million

    Prior period

    −USD 533,377

    –

    Current period

    −USD 2.01 million

    –

    Exact inputs and evidence

    -2007279 − -533377 = -1473902 USD

    -533377 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -2007279 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 5.96 million 100% of revenue
  • Cost of revenue USD 4.95 million 83% of revenue
  • Operating expenses USD 3.37 million 57% of revenue
  • Operating income −USD 2.36 million −40% of revenue
  • Tax, interest and other Derived USD 30,889 0.5% of revenue
  • Net income −USD 2.39 million −40% of revenue

Cash

  • Operating cash flow −USD 2.01 million −34% 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
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 1,356% of revenue.
  • 2015 Operating loss: operating costs were 140% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31448801 UnavailableUnavailableUnavailable-172251 Unavailable
Source
2013 2013-01-01 – 2013-12-31583770 UnavailableUnavailableUnavailable-299076 Unavailable
Source
2014 2014-01-01 – 2014-12-31269299 3651689 Derived -3382390 77817 Derived -3460207 Unavailable
Source
2015 2015-01-01 – 2015-12-315955968 8317921 Derived -2361953 30889 Derived -2392842 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 6M 2015
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.6.4M4.8M3.2M1.6M0.02012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue448801
2013Revenue583770
2014Revenue269299
2015Revenue5955968

Revenue growth

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

2,111.7% 2015
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.2,285%1,657%1,029%401%-227%2012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year30.1%
2014Year over year-53.9%
2015Year over year2,111.7%

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 -39.7% 2015
Net margin -40.2% 2015
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.103%-270%-642%-1,015%-1,388%2012-12-312013-12-3120142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014Operating margin-1,256%
2015Operating margin-39.7%
2012Net margin-38.4%
2013Net margin-51.2%
2014Net margin-1,284.9%
2015Net margin-40.2%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2M 2015
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.160.6K-421.5K-1.0M-1.6M-2.2M2012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-19550
2013Operating cash flow-114711
2014Operating cash flow-533377
2015Operating cash flow-2007279

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
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free 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.

89% 2015
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.1,156%867%578%289%0%2012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets1,070.5%
2013Liabilities / assets1,024.6%
2014Liabilities / assets119.9%
2015Liabilities / assets89%

Current assets to current liabilities

Current assets divided by current liabilities.

1.12× 2015
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.1.21×0.91×0.60×0.30×0.00×2012201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.1×
2013Current assets / current liabilities0.02×
2014Current assets / current liabilities0.83×
2015Current assets / current liabilities1.12×

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 172,251
Exact value

Exact value: -172251 USD

2012-01-01 – 2012-12-31: -172251 USD Inspect Net Income Open source
Share or cite

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

−USD 19,550
Exact value

Exact value: -19550 USD

2012-01-01 – 2012-12-31: -19550 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
−USD 299,076
Exact value

Exact value: -299076 USD

2013-01-01 – 2013-12-31: -299076 USD Inspect Net Income Open source
Share or cite

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

−USD 114,711
Exact value

Exact value: -114711 USD

2013-01-01 – 2013-12-31: -114711 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2014 2014-01-01 – 2014-12-31
−USD 3.46 million
Exact value

Exact value: -3460207 USD

2014-01-01 – 2014-12-31: -3460207 USD Inspect Net Income Open source
Share or cite

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

−USD 533,377
Exact value

Exact value: -533377 USD

2014-01-01 – 2014-12-31: -533377 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 2.39 million
Exact value

Exact value: -2392842 USD

2015-01-01 – 2015-12-31: -2392842 USD Inspect Net Income Open source
Share or cite

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

−USD 2.01 million
Exact value

Exact value: -2007279 USD

2015-01-01 – 2015-12-31: -2007279 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.

16 filings · 681 latest values · 681 originally reported values

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

Identifiers: 0001520108, 1520108, STOY, edgar:1520108, stoy

Also known as Rocap Marketing Inc., Spiral Toys Inc.