Staffing Group, Ltd.

EDGAR

22 filing records in this dataset, filed from 2012-11-21 to 2018-06-01. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.39 million USD

2015 Q3 · USD

Exact inputs and evidence

Operating margin

-0.29%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -9931 USD Source
  • Revenue: 3393046 USD Source

Operating cash flow

169 thousand USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 178281 USD Source
  • Operating Cash Flow: 9743 USD Source
Cash and cash equivalents
209 thousand USD Source
Exact value

209048 USD

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

1332736 shares

Reported share-count change

121.23% · 730 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
  • 602421 shares · 2015-12-31· Source
  • 1332736 shares · 2016-12-31· 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

14.8 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Revenue: 20700657 USD · 2014-01-01 – 2014-12-31 Source
  • Revenue: 16715436 USD · 2014-01-01 – 2014-09-30 Source
  • Revenue: 4001468 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 3438419 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 3393046 USD · 2015-07-01 – 2015-09-30 Source

Net income

-3.86 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Net income: -84274 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -701519 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: -1858428 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -3853796 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -2642658 USD · 2016-01-01 – 2016-09-30 Source

Operating cash flow

157 thousand USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Operating cash flow: -21638 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 14479 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -21638 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 114441 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: 14479 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 156607 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: 114441 USD · 2016-01-01 – 2016-09-30 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: 2018-06-01.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2014-12-31
  • Operating income: 5 of 11 periods available· newest 2016-12-31
  • Net income: 5 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2016-12-31
  • Total assets: 5 of 11 periods available· newest 2016-12-31
  • Total liabilities: 4 of 11 periods available· newest 2016-12-31
  • Current assets: 5 of 11 periods available· newest 2016-12-31
  • Current liabilities: 5 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 of 11 periods available· newest 2016-12-31

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.

  • Net income

    −USD 3.58 million

    Prior period

    −USD 272,364

    –

    Current period

    −USD 3.85 million

    –

    Exact inputs and evidence

    -3853796 − -272364 = -3581432 USD

    -272364 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -3853796 USD · 2016-01-01 – 2016-12-31

    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

    +18,565.9%

    Prior period

    USD 839

    –

    Current period

    USD 156,607

    –

    Exact inputs and evidence

    156607 − 839 = 155768 USD

    839 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    156607 USD · 2016-01-01 – 2016-12-31

    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: Revenue, 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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 20.7 million 100% of revenue
  • Operating costs Derived USD 21.26 million 103% of revenue
  • Operating income −USD 563,645 −2.7% of revenue
  • Tax, interest and other Derived −USD 52,813 −0.3% of revenue
  • Net income −USD 510,832 −2.5% of revenue

Cash

  • Operating cash flow −USD 93,558 −0.5% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 93,558 −0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 26,546% of revenue.
  • 2013 100%
  • 2014 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2012-10-01 – 2013-09-302000 530911 Derived -528911 30 Derived -528941 Unavailable
Source
2013 2013-01-01 – 2013-12-3115561400 15517135 Derived 44265 40291 Derived 3974 -566110 Derived
Source
2014 2014-01-01 – 2014-12-3120700657 21264302 Derived -563645 -52813 Derived -510832 -93558 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 20.7M 2014
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.22.4M16.8M11.2M5.6M0.0201320132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue2000
2013Revenue15561400
2014Revenue20700657

Revenue growth

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

33% 2014
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.35.7%26.8%17.8%8.9%0.0%201320132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over year33%

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 -2.7% 2014
Net margin -2.5% 2014
Free cash flow margin -0.5% 2014
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.2,116%-5,554%-13,223%-20,893%-28,563%201320132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-26,445.5%
2013Operating margin0.3%
2014Operating margin-2.7%
2013Net margin-26,447.1%
2013Net margin0%
2014Net margin-2.5%
2013Free cash flow marginNot reported
2013Free cash flow margin-3.6%
2014Free cash flow margin-0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -93.6K 2014
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.44.8K-117.7K-280.3K-442.9K-605.4K201320132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-330941
2013Operating cash flow-560581
2014Operating cash flow-93558

Free cash flow

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

USD -93.6K 2014
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.45.3K-118.9K-283.1K-447.2K-611.4K201320132014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailable
2013Free cash flow-566110
2014Free cash flow-93558

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.

145.7% 2014
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.178%133%89%44%0%2013-09-3020132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-09-30Liabilities / assetsNot reported
2013Liabilities / assets164.7%
2014Liabilities / assets145.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.93× 2014
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.1.00×0.75×0.50×0.25×0.00×201320132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities0.24×
2013Current assets / current liabilities0.82×
2014Current assets / current liabilities0.93×

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
2013 2012-10-01 – 2013-09-30
−USD 528,941
Exact value

Exact value: -528941 USD

2012-10-01 – 2013-09-30: -528941 USD Inspect Net Income Open source
Share or cite

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

−USD 330,941
Exact value

Exact value: -330941 USD

2012-10-01 – 2013-09-30: -330941 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 3,974
Exact value

Exact value: 3974 USD

2013-01-01 – 2013-12-31: 3974 USD Inspect Net Income Open source
Share or cite

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

−USD 560,581
Exact value

Exact value: -560581 USD

2013-01-01 – 2013-12-31: -560581 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 5,529
Exact value

Exact value: 5529 USD

2013-01-01 – 2013-12-31: 5529 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 566,110
Calculation and evidence

-560581 − 5529 USD

Exact free cash flow: -566110 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 510,832
Exact value

Exact value: -510832 USD

2014-01-01 – 2014-12-31: -510832 USD Inspect Net Income Open source
Share or cite

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

−USD 93,558
Exact value

Exact value: -93558 USD

2014-01-01 – 2014-12-31: -93558 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 0
Exact value

Exact value: 0 USD

2014-01-01 – 2014-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 93,558
Calculation and evidence

-93558 − 0 USD

Exact free cash flow: -93558 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 272,364
Exact value

Exact value: -272364 USD

2015-01-01 – 2015-12-31: -272364 USD Inspect Net Income Open source
Share or cite

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

USD 839
Exact value

Exact value: 839 USD

2015-01-01 – 2015-12-31: 839 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 3.85 million
Exact value

Exact value: -3853796 USD

2016-01-01 – 2016-12-31: -3853796 USD Inspect Net Income Open source
Share or cite

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

USD 156,607
Exact value

Exact value: 156607 USD

2016-01-01 – 2016-12-31: 156607 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 1,364
Exact value

Exact value: 1364 USD

2016-01-01 – 2016-12-31: 1364 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 155,243
Calculation and evidence

156607 − 1364 USD

Exact free cash flow: 155243 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.

22 filings · 1,036 latest values · 1,023 originally reported values

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

Identifiers: 0001561622, 1561622, TSGL, TSGLE, edgar:1561622

Also known as AVIANA, CORP., Staffing Group, Ltd.