Modern Round Entertainment Corp

EDGAR

9 filing records in this dataset, filed from 2014-11-03 to 2017-08-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

594 thousand USD

2017 Q2 · USD

Exact inputs and evidence

Operating margin

-160.16%

2017 Q2 · %

Exact inputs and evidence
  • Operating Income: -951215 USD Source
  • Revenue: 593924 USD Source

Operating cash flow

-428 thousand USD

2017 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -903280 USD Source
  • Operating Cash Flow: -475063 USD Source
Cash and cash equivalents
40.9 thousand USD Source
Exact value

40899 USD

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

3385920 USD

Shares outstanding
36.1 million shares Source
Exact value

36112641 shares

Reported share-count change

0.42% · 152 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
  • 35960333 shares · 2016-06-30· Source
  • 36112641 shares · 2017-06-30· Source

Trailing twelve months

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

Revenue

2.3 million USD

2016-07-01 – 2017-06-30

Exact inputs and evidence
  • Revenue: 521464 USD · 2016-07-01 – 2016-09-30 Source
  • Revenue: 1256549 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 677483 USD · 2016-01-01 – 2016-09-30 Source
  • Revenue: 610499 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 593924 USD · 2017-04-01 – 2017-06-30 Source

Operating cash flow

-1.86 million USD

2016-07-01 – 2017-06-30

Exact inputs and evidence
  • Operating cash flow: -2298097 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -1491362 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -2446243 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -2298097 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -475063 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -903280 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -475063 USD · 2017-01-01 – 2017-03-31 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: 2017-08-21.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2016-12-31
  • Operating income: 3 of 11 periods available· newest 2016-12-31
  • net income: No compatible figures in this window
  • Operating cash flow: 3 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2016-12-31
  • Total assets: 2 of 11 periods available· newest 2016-12-31
  • Total liabilities: 2 of 11 periods available· newest 2016-12-31
  • Current assets: 2 of 11 periods available· newest 2016-12-31
  • Current liabilities: 2 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 2 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

    +15,606.9%

    Prior period

    USD 8,000

    –

    Current period

    USD 1.26 million

    –

    Exact inputs and evidence

    1256549 − 8000 = 1248549 USD

    8000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    1256549 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

    −USD 815,342

    Prior period

    −USD 1.63 million

    –

    Current period

    −USD 2.45 million

    –

    Exact inputs and evidence

    -2446243 − -1630901 = -815342 USD

    -1630901 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -2446243 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

    +5,657.2%

    Prior period

    USD 50,317

    –

    Current period

    USD 2.9 million

    –

    Exact inputs and evidence

    2896834 − 50317 = 2846517 USD

    50317 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    2896834 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: Net income.

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 1.26 million 100% of revenue
  • Operating costs Derived USD 5.48 million 436% of revenue
  • Operating income −USD 4.23 million −336% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 2.45 million −195% of revenue
  • Capital expenditure USD 2.9 million 231% of revenue
  • Free cash flow Derived −USD 5.34 million −425% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-318000 2724322 Derived -2716322 UnavailableUnavailable-1681218 Derived
Source
2016 2016-01-01 – 2016-12-311256549 5483001 Derived -4226452 UnavailableUnavailable-5343077 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 1.3M 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.1.4M1.0M678.5K339.3K0.020152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue8000
2016Revenue1256549

Revenue growth

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

15,606.9% 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.16,855%12,642%8,428%4,214%0%20152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year15,606.9%

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 -336.4% 2016
Free cash flow margin -425.2% 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.2,716%-7,130%-16,977%-26,824%-36,670%20152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-33,954%
2016Operating margin-336.4%
2015-12-31Net marginNot reported
2016-12-31Net marginNot reported
2015Free cash flow margin-21,015.2%
2016Free cash flow margin-425.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.4M 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.195.7K-513.7K-1.2M-1.9M-2.6M20152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-1630901
2016Operating cash flow-2446243

Free cash flow

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

USD -5.3M 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.427.4K-1.1M-2.7M-4.2M-5.8M20152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-1681218
2016Free cash flow-5343077

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.

227.8% 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.246%185%123%62%0%20152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets108.2%
2016Liabilities / assets227.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 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.2.25×1.69×1.12×0.56×0.00×20152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities2.08×
2016Current assets / current liabilities0.07×

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
2014 2014-02-02 – 2014-12-31
Unavailable Not reported for this period.
−USD 600,821
Exact value

Exact value: -600821 USD

2014-02-02 – 2014-12-31: -600821 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 9,294
Exact value

Exact value: 9294 USD

2014-02-02 – 2014-12-31: 9294 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 610,115
Calculation and evidence

-600821 − 9294 USD

Exact free cash flow: -610115 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
Unavailable Not reported for this period.
−USD 1.63 million
Exact value

Exact value: -1630901 USD

2015-01-01 – 2015-12-31: -1630901 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 50,317
Exact value

Exact value: 50317 USD

2015-01-01 – 2015-12-31: 50317 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.68 million
Calculation and evidence

-1630901 − 50317 USD

Exact free cash flow: -1681218 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
Unavailable Not reported for this period.
−USD 2.45 million
Exact value

Exact value: -2446243 USD

2016-01-01 – 2016-12-31: -2446243 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 2.9 million
Exact value

Exact value: 2896834 USD

2016-01-01 – 2016-12-31: 2896834 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.34 million
Calculation and evidence

-2446243 − 2896834 USD

Exact free cash flow: -5343077 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.

9 filings · 472 latest values · 472 originally reported values

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

Identifiers: 0001609319, 1609319, CIK0001609319, edgar:1609319

Also known as Modern Round Entertainment Corp, Nuvola, Inc., THAT'S EATERTAINMENT CORP.