EndoChoice Holdings, Inc.

EDGAR

8 filing records in this dataset, filed from 2015-05-05 to 2016-11-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

19.2 million USD

2016 Q3 · USD

Exact inputs and evidence

Operating margin

-82.04%

2016 Q3 · %

Exact inputs and evidence
  • Operating Income: -15711000 USD Source
  • Revenue: 19150000 USD Source

Operating cash flow

-10.4 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -36793000 USD Source
  • Operating Cash Flow: -26378000 USD Source

Free cash flow

-12.9 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -36793000 USD Source
  • Operating Cash Flow: -26378000 USD Source
  • Capital Expenditure: 7114000 USD Source
  • Capital Expenditure: 4604000 USD Source
Cash and cash equivalents
15.1 million USD Source
Exact value

15148000 USD

Long-term debt including current maturities
42.6 million USD
Exact inputs and evidence

42643000 USD

  • Long-term debt including current maturities: 42643000 USD Source
Shares outstanding
25.4 million shares Source
Exact value

25393206 shares

Reported share-count change

2.42% · 599 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
  • 24793841 shares · 2015-09-30· Source
  • 25393206 shares · 2016-09-30· 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

75.4 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Revenue: 18547000 USD · 2015-10-01 – 2015-12-31 Source
  • Revenue: 18462000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 19252000 USD · 2016-04-01 – 2016-06-30 Source
  • Revenue: 19150000 USD · 2016-07-01 – 2016-09-30 Source

Net income

-72.2 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Net income: -13045000 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: -17062000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -24685000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: -17363000 USD · 2016-07-01 – 2016-09-30 Source

Operating cash flow

-48.3 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: -42625000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -31135000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -14345000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -26378000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -14345000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -36793000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -26378000 USD · 2016-01-01 – 2016-06-30 Source

Capital expenditure

10.7 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Capital expenditure: 8603000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 4977000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 2840000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 4604000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 2840000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 7114000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 4604000 USD · 2016-01-01 – 2016-06-30 Source

Free cash flow

-59 million USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Operating cash flow: -42625000 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -31135000 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -14345000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -26378000 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -14345000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -36793000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -26378000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 8603000 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 4977000 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 2840000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 4604000 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 2840000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 7114000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 4604000 USD · 2016-01-01 – 2016-06-30 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: 2016-11-07.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2015-12-31
  • Operating income: 3 of 11 periods available· newest 2015-12-31
  • Net income: 3 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2015-12-31
  • Total assets: 2 of 11 periods available· newest 2015-12-31
  • Total liabilities: 2 of 11 periods available· newest 2015-12-31
  • Current assets: 2 of 11 periods available· newest 2015-12-31
  • Current liabilities: 2 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 2 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

    +17.7%

    Prior period

    USD 61.42 million

    –

    Current period

    USD 72.3 million

    –

    Exact inputs and evidence

    72300000 − 61419000 = 10881000 USD

    61419000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    72300000 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 5.74 million

    Prior period

    −USD 53.64 million

    –

    Current period

    −USD 59.38 million

    –

    Exact inputs and evidence

    -59384000 − -53644000 = -5740000 USD

    -53644000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -59384000 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 998,000

    Prior period

    −USD 43.62 million

    –

    Current period

    −USD 42.63 million

    –

    Exact inputs and evidence

    -42625000 − -43623000 = 998000 USD

    -43623000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -42625000 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.

  • Capital expenditure

    -13.9%

    Prior period

    USD 9.99 million

    –

    Current period

    USD 8.6 million

    –

    Exact inputs and evidence

    8603000 − 9987000 = -1384000 USD

    9987000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    8603000 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.

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 72.3 million 100% of revenue
  • Cost of revenue USD 43.75 million 61% of revenue
  • Operating expenses USD 73.57 million 102% of revenue
  • Other operating costs Derived USD 5.25 million 7.3% of revenue
  • Operating income −USD 50.26 million −70% of revenue
  • Tax, interest and other Derived USD 9.13 million 13% of revenue
  • Net income −USD 59.38 million −82% of revenue

Cash

  • Operating cash flow −USD 42.63 million −59% of revenue
  • Capital expenditure USD 8.6 million 12% of revenue
  • Free cash flow Derived −USD 51.23 million −71% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 150% of revenue.
  • 2014 Operating loss: operating costs were 177% of revenue.
  • 2015 Operating loss: operating costs were 170% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-3150891000 76590000 Derived -25699000 -1781000 Derived -23918000 -30398000 Derived
Source
2014 2014-01-01 – 2014-12-3161419000 108634000 Derived -47215000 6429000 Derived -53644000 -53610000 Derived
Source
2015 2015-01-01 – 2015-12-3172300000 122556000 Derived -50256000 9128000 Derived -59384000 -51228000 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 72.3M 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.78.1M58.6M39.0M19.5M0.0201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue50891000
2014Revenue61419000
2015Revenue72300000

Revenue growth

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

17.7% 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.22.3%16.8%11.2%5.6%0.0%201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year20.7%
2015Year over year17.7%

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 -69.5% 2015
Net margin -82.1% 2015
Free cash flow margin -70.9% 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.7%-18%-44%-69%-94%201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-50.5%
2014Operating margin-76.9%
2015Operating margin-69.5%
2013Net margin-47%
2014Net margin-87.3%
2015Net margin-82.1%
2013Free cash flow margin-59.7%
2014Free cash flow margin-87.3%
2015Free cash flow margin-70.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -42.6M 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.3.5M-9.2M-21.8M-34.5M-47.1M201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-25409000
2014Operating cash flow-43623000
2015Operating cash flow-42625000

Free cash flow

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

USD -51.2M 2015
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.4.3M-11.3M-26.8M-42.4M-57.9M201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow-30398000
2014Free cash flow-53610000
2015Free cash flow-51228000

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.

39.6% 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.75%57%38%19%0%2013-12-3120142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets69.8%
2015Liabilities / assets39.6%

Current assets to current liabilities

Current assets divided by current liabilities.

5.31× 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.5.73×4.30×2.87×1.43×0.00×2013-12-3120142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities2.64×
2015Current assets / current liabilities5.31×

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 2013-01-01 – 2013-12-31
−USD 23.92 million
Exact value

Exact value: -23918000 USD

2013-01-01 – 2013-12-31: -23918000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.41 million
Exact value

Exact value: -25409000 USD

2013-01-01 – 2013-12-31: -25409000 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 4.99 million
Exact value

Exact value: 4989000 USD

2013-01-01 – 2013-12-31: 4989000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 30.4 million
Calculation and evidence

-25409000 − 4989000 USD

Exact free cash flow: -30398000 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 53.64 million
Exact value

Exact value: -53644000 USD

2014-01-01 – 2014-12-31: -53644000 USD Inspect Net Income Open source
Share or cite

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

−USD 43.62 million
Exact value

Exact value: -43623000 USD

2014-01-01 – 2014-12-31: -43623000 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 9.99 million
Exact value

Exact value: 9987000 USD

2014-01-01 – 2014-12-31: 9987000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.61 million
Calculation and evidence

-43623000 − 9987000 USD

Exact free cash flow: -53610000 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 59.38 million
Exact value

Exact value: -59384000 USD

2015-01-01 – 2015-12-31: -59384000 USD Inspect Net Income Open source
Share or cite

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

−USD 42.63 million
Exact value

Exact value: -42625000 USD

2015-01-01 – 2015-12-31: -42625000 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 8.6 million
Exact value

Exact value: 8603000 USD

2015-01-01 – 2015-12-31: 8603000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 51.23 million
Calculation and evidence

-42625000 − 8603000 USD

Exact free cash flow: -51228000 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.

8 filings · 802 latest values · 802 originally reported values

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

Identifiers: 0001623919, 1623919, edgar:1623919

Also known as ECPM Holdings, LLC, EndoChoice Holdings, Inc.