Revenue
419 million USD
2013 Q3 · USD
Exact inputs and evidence
- Revenue: 418707000 USD Source
9 filing records in this dataset, filed from 2011-12-29 to 2013-11-14. Reported financial figures are available; chart coverage varies by period.
419 million USD
2013 Q3 · USD
2.44%
2013 Q3 · %
17.9 million USD
2013 Q3 · USD
17.5 million USD
2013 Q3 · USD
13627000 USD
643600000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.78 billion USD
2012-10-01 – 2013-09-30
-30.1 million USD
2012-10-01 – 2013-09-30
57.3 million USD
2012-10-01 – 2013-09-30
2.24 million USD
2012-10-01 – 2013-09-30
55.1 million USD
2012-10-01 – 2013-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-11-14.
Financial data available through: 2012-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 1.68 billion
–
Current period
USD 2.06 billion
–
2059037000 − 1675209000 = 383828000 USD
1675209000 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source2059037000 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
−USD 21.36 million
–
-21363000 − 0 = -21363000 USD
0 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source-21363000 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 33.31 million
–
Current period
−USD 7.19 million
–
-7186000 − -33310000 = 26124000 USD
-33310000 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source-7186000 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3 million
–
Current period
USD 3.51 million
–
3508000 − 2998000 = 510000 USD
2998000 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source3508000 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2010 2010-01-01 – 2010-12-31 | 866328000 | 908964000 Derived | -42636000 | -42636000 Derived | 0 | 26798000 Derived | Source
|
| 2011 2011-01-01 – 2011-12-31 | 1675209000 | 1590845000 Derived | 84364000 | 84364000 Derived | 0 | -36308000 Derived | Source
|
| 2012 2012-01-01 – 2012-12-31 | 2059037000 | 1952832000 Derived | 106205000 | 127568000 Derived | -21363000 | -10694000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Revenue | 866328000 |
|
| 2011 | Revenue | 1675209000 |
|
| 2012 | Revenue | 2059037000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Year over year | No prior comparable period |
|
| 2011 | Year over year | 93.4% |
|
| 2012 | Year over year | 22.9% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Operating margin | -4.9% |
|
| 2011 | Operating margin | 5% |
|
| 2012 | Operating margin | 5.2% |
|
| 2010 | Net margin | 0% |
|
| 2011 | Net margin | 0% |
|
| 2012 | Net margin | -1% |
|
| 2010 | Free cash flow margin | 3.1% |
|
| 2011 | Free cash flow margin | -2.2% |
|
| 2012 | Free cash flow margin | -0.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Operating cash flow | 40836000 |
|
| 2011 | Operating cash flow | -33310000 |
|
| 2012 | Operating cash flow | -7186000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Free cash flow | 26798000 |
|
| 2011 | Free cash flow | -36308000 |
|
| 2012 | Free cash flow | -10694000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2011 | Liabilities / assets | 108.6% |
|
| 2012 | Liabilities / assets | 97.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2011 | Current assets / current liabilities | 2.07× |
|
| 2012 | Current assets / current liabilities | 2.6× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2010 2010-01-01 – 2010-12-31 | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.84 million Exact valueExact value: 40836000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.04 million Exact valueExact value: 14038000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.8 million Calculation and evidence40836000 − 14038000 USD Exact free cash flow: 26798000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2011-01-01 – 2011-12-31 | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.31 million Exact valueExact value: -33310000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3 million Exact valueExact value: 2998000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.31 million Calculation and evidence-33310000 − 2998000 USD Exact free cash flow: -36308000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2012 2012-01-01 – 2012-12-31 | −USD 21.36 million Exact valueExact value: -21363000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.19 million Exact valueExact value: -7186000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.51 million Exact valueExact value: 3508000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.69 million Calculation and evidence-7186000 − 3508000 USD Exact free cash flow: -10694000 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
9 filings · 1,036 latest values · 1,066 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001537951, 1537951, edgar:1537951
Also known as Edgen Group Inc.