Mobileye N.V.

EDGAR

62 filing records in this dataset, filed from 2014-06-19 to 2017-09-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

358 million USD

2016 · USD

Exact inputs and evidence

Operating margin

33.77%

2016 · %

Exact inputs and evidence
  • Operating Income: 120939000 USD Source
  • Revenue: 358162000 USD Source

Operating cash flow

162 million USD

2016 · USD

Exact inputs and evidence
  • Operating Cash Flow: 161554000 USD Source

Free cash flow

151 million USD

2016 · USD

Exact inputs and evidence
  • Operating Cash Flow: 161554000 USD Source
  • Capital Expenditure: 11017000 USD Source
Cash and cash equivalents
278 million USD Source
Exact value

277996000 USD

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

221738014 shares

Reported share-count change

1.32% · 2.89 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
  • 218847430 shares · 2015-12-31· Source
  • 221738014 shares · 2016-12-31· 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: 2017-09-28.

Financial data available through: 2016-12-31.

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

  • Revenue

    +48.7%

    Prior period

    USD 240.87 million

    –

    Current period

    USD 358.16 million

    –

    Exact inputs and evidence

    358162000 − 240872000 = 117290000 USD

    240872000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    358162000 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.

  • Net income

    +58.3%

    Prior period

    USD 68.45 million

    –

    Current period

    USD 108.37 million

    –

    Exact inputs and evidence

    108370000 − 68450000 = 39920000 USD

    68450000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    108370000 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

    +60.2%

    Prior period

    USD 100.85 million

    –

    Current period

    USD 161.55 million

    –

    Exact inputs and evidence

    161554000 − 100854000 = 60700000 USD

    100854000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    161554000 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.

  • Capital expenditure

    +117.5%

    Prior period

    USD 5.07 million

    –

    Current period

    USD 11.02 million

    –

    Exact inputs and evidence

    11017000 − 5065000 = 5952000 USD

    5065000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    11017000 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.

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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 358.16 million 100% of revenue
  • Operating costs Derived USD 237.22 million 66% of revenue
  • Operating income USD 120.94 million 34% of revenue
  • Tax, interest and other Derived USD 12.57 million 3.5% of revenue
  • Net income USD 108.37 million 30% of revenue

Cash

  • Operating cash flow USD 161.55 million 45% of revenue
  • Capital expenditure USD 11.02 million 3.1% of revenue
  • Free cash flow Derived USD 150.54 million 42% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 104% of revenue.
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 Operating loss: operating costs were 110% of revenue.
  • 2015 28%68%
  • 2016 30%66%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-3140285000 41937000 Derived -1652000 -1599000 Derived -53000 -3191000 Derived
Source
2013 2013-01-01 – 2013-12-3181245000 66047000 Derived 15198000 -4722000 Derived 19920000 25596000 Derived
Source
2014 2014-01-01 – 2014-12-31143637000 158319000 Derived -14682000 15402000 Derived -30084000 50750000 Derived
Source
2015 2015-01-01 – 2015-12-31240872000 163133000 Derived 77739000 9289000 Derived 68450000 95789000 Derived
Source
2016 2016-01-01 – 2016-12-31358162000 237223000 Derived 120939000 12569000 Derived 108370000 150537000 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 358.2M 2016
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.386.8M290.1M193.4M96.7M0.020122013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue40285000
2013Revenue81245000
2014Revenue143637000
2015Revenue240872000
2016Revenue358162000

Revenue growth

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

48.7% 2016
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.110%82%55%27%0%20122013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year101.7%
2014Year over year76.8%
2015Year over year67.7%
2016Year over year48.7%

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 33.8% 2016
Net margin 30.3% 2016
Free cash flow margin 42% 2016
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.47%29%11%-8%-26%20122013201420152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-4.1%
2013Operating margin18.7%
2014Operating margin-10.2%
2015Operating margin32.3%
2016Operating margin33.8%
2012Net margin-0.1%
2013Net margin24.5%
2014Net margin-20.9%
2015Net margin28.4%
2016Net margin30.3%
2012Free cash flow margin-7.9%
2013Free cash flow margin31.5%
2014Free cash flow margin35.3%
2015Free cash flow margin39.8%
2016Free cash flow margin42%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 161.6M 2016
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.174.6M127.3M79.9M32.6M-14.7M20122013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-1665000
2013Operating cash flow28188000
2014Operating cash flow56128000
2015Operating cash flow100854000
2016Operating cash flow161554000

Free cash flow

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

USD 150.5M 2016
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.162.8M118.3M73.7M29.1M-15.5M20122013201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-3191000
2013Free cash flow25596000
2014Free cash flow50750000
2015Free cash flow95789000
2016Free cash flow150537000

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.

10.5% 2016
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.16.4%12.3%8.2%4.1%0.0%2012-12-312013201420152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets15.2%
2014Liabilities / assets9.6%
2015Liabilities / assets10.8%
2016Liabilities / assets10.5%

Current assets to current liabilities

Current assets divided by current liabilities.

8.8× 2016
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.16.39×12.29×8.19×4.10×0.00×2012-12-312013201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities9.78×
2014Current assets / current liabilities15.17×
2015Current assets / current liabilities6.78×
2016Current assets / current liabilities8.8×

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 53,000
Exact value

Exact value: -53000 USD

2012-01-01 – 2012-12-31: -53000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.67 million
Exact value

Exact value: -1665000 USD

2012-01-01 – 2012-12-31: -1665000 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 1.53 million
Exact value

Exact value: 1526000 USD

2012-01-01 – 2012-12-31: 1526000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.19 million
Calculation and evidence

-1665000 − 1526000 USD

Exact free cash flow: -3191000 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 19.92 million
Exact value

Exact value: 19920000 USD

2013-01-01 – 2013-12-31: 19920000 USD Inspect Net Income Open source
Share or cite

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

USD 28.19 million
Exact value

Exact value: 28188000 USD

2013-01-01 – 2013-12-31: 28188000 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 2.59 million
Exact value

Exact value: 2592000 USD

2013-01-01 – 2013-12-31: 2592000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.6 million
Calculation and evidence

28188000 − 2592000 USD

Exact free cash flow: 25596000 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 30.08 million
Exact value

Exact value: -30084000 USD

2014-01-01 – 2014-12-31: -30084000 USD Inspect Net Income Open source
Share or cite

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

USD 56.13 million
Exact value

Exact value: 56128000 USD

2014-01-01 – 2014-12-31: 56128000 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 5.38 million
Exact value

Exact value: 5378000 USD

2014-01-01 – 2014-12-31: 5378000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 50.75 million
Calculation and evidence

56128000 − 5378000 USD

Exact free cash flow: 50750000 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 68.45 million
Exact value

Exact value: 68450000 USD

2015-01-01 – 2015-12-31: 68450000 USD Inspect Net Income Open source
Share or cite

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

USD 100.85 million
Exact value

Exact value: 100854000 USD

2015-01-01 – 2015-12-31: 100854000 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 5.07 million
Exact value

Exact value: 5065000 USD

2015-01-01 – 2015-12-31: 5065000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 95.79 million
Calculation and evidence

100854000 − 5065000 USD

Exact free cash flow: 95789000 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 108.37 million
Exact value

Exact value: 108370000 USD

2016-01-01 – 2016-12-31: 108370000 USD Inspect Net Income Open source
Share or cite

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

USD 161.55 million
Exact value

Exact value: 161554000 USD

2016-01-01 – 2016-12-31: 161554000 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 11.02 million
Exact value

Exact value: 11017000 USD

2016-01-01 – 2016-12-31: 11017000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 150.54 million
Calculation and evidence

161554000 − 11017000 USD

Exact free cash flow: 150537000 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.

62 filings · 298 latest values · 298 originally reported values

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

Identifiers: 0001607310, 1607310, edgar:1607310, mbly

Also known as Mobileye B.V., Mobileye N.V.