Tempus Applied Solutions Holdings, Inc.

EDGAR

16 filing records in this dataset, filed from 2015-01-09 to 2017-11-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.2 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-2.6%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -82953 USD Source
  • Revenue: 3195822 USD Source

Operating cash flow

475 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -743025 USD Source
  • Operating Cash Flow: -1218371 USD Source
Cash and cash equivalents
24 thousand USD Source
Exact value

24029 USD

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

17805234 shares

Reported share-count change

60.92% · 6.74 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
  • 11064664 shares · 2016-09-30· Source
  • 17805234 shares · 2017-09-30· Source

Trailing twelve months

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

Net income

-536 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Net income: -3126072 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -3074019 USD · 2016-01-01 – 2016-09-30 Source
  • Net income: -268351 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -573282 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: 358114 USD · 2017-07-01 – 2017-09-30 Source

Capital expenditure

38.4 thousand USD

2015-10-01 – 2016-09-30

Exact inputs and evidence
  • Capital expenditure: 129530 USD · 2015-01-01 – 2015-12-31 Source
  • Capital expenditure: 126635 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 35467 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 35467 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 35467 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 35467 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 35467 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: 2017-11-29.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2016-12-31
  • Operating income: 2 of 11 periods available· newest 2016-12-31
  • Net income: 2 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 2 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: No compatible figures in this window
  • 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

    +57.3%

    Prior period

    USD 11.93 million

    –

    Current period

    USD 18.78 million

    –

    Exact inputs and evidence

    18775955 − 11933433 = 6842522 USD

    11933433 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    18775955 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

    +USD 4.4 million

    Prior period

    −USD 7.53 million

    –

    Current period

    −USD 3.13 million

    –

    Exact inputs and evidence

    -3126072 − -7525821 = 4399749 USD

    -7525821 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -3126072 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 1.15 million

    Prior period

    −USD 2.63 million

    –

    Current period

    −USD 1.48 million

    –

    Exact inputs and evidence

    -1484273 − -2634330 = 1150057 USD

    -2634330 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -1484273 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

    -71.7%

    Prior period

    USD 129,530

    –

    Current period

    USD 36,667

    –

    Exact inputs and evidence

    36667 − 129530 = -92863 USD

    129530 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    36667 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 18.78 million 100% of revenue
  • Operating costs Derived USD 23.92 million 127% of revenue
  • Operating income −USD 5.14 million −27% of revenue
  • Tax, interest and other Derived −USD 2.02 million −11% of revenue
  • Net income −USD 3.13 million −17% of revenue

Cash

  • Operating cash flow −USD 1.48 million −7.9% of revenue
  • Capital expenditure USD 36,667 0.2% of revenue
  • Free cash flow Derived −USD 1.52 million −8.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 135% of revenue.
  • 2016 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-3111933433 16082856 Derived -4149423 3376398 Derived -7525821 -2763860 Derived
Source
2016 2016-01-01 – 2016-12-3118775955 23917349 Derived -5141394 -2015322 Derived -3126072 -1520940 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 18.8M 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.20.3M15.2M10.1M5.1M0.020152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue11933433
2016Revenue18775955

Revenue growth

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

57.3% 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.62%46%31%15%0%20152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year57.3%

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 -27.4% 2016
Net margin -16.6% 2016
Free cash flow margin -8.1% 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.5%-13%-32%-50%-68%20152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-34.8%
2016Operating margin-27.4%
2015Net margin-63.1%
2016Net margin-16.6%
2015Free cash flow margin-23.2%
2016Free cash flow margin-8.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 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.210.7K-553.2K-1.3M-2.1M-2.8M20152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-2634330
2016Operating cash flow-1484273

Free cash flow

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

USD -1.5M 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.221.1K-580.4K-1.4M-2.2M-3.0M20152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-2763860
2016Free cash flow-1520940

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.

134.2% 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.326%245%163%82%0%20152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets302%
2016Liabilities / assets134.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.18× 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.1.16×0.87×0.58×0.29×0.00×20152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities1.07×
2016Current assets / current liabilities0.18×

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
2015 2015-01-01 – 2015-12-31
−USD 7.53 million
Exact value

Exact value: -7525821 USD

2015-01-01 – 2015-12-31: -7525821 USD Inspect Net Income Open source
Share or cite

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

−USD 2.63 million
Exact value

Exact value: -2634330 USD

2015-01-01 – 2015-12-31: -2634330 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 129,530
Exact value

Exact value: 129530 USD

2015-01-01 – 2015-12-31: 129530 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.76 million
Calculation and evidence

-2634330 − 129530 USD

Exact free cash flow: -2763860 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 3.13 million
Exact value

Exact value: -3126072 USD

2016-01-01 – 2016-12-31: -3126072 USD Inspect Net Income Open source
Share or cite

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

−USD 1.48 million
Exact value

Exact value: -1484273 USD

2016-01-01 – 2016-12-31: -1484273 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 36,667
Exact value

Exact value: 36667 USD

2016-01-01 – 2016-12-31: 36667 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.52 million
Calculation and evidence

-1484273 − 36667 USD

Exact free cash flow: -1520940 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.

16 filings · 685 latest values · 685 originally reported values

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

Identifiers: 0001628871, 1628871, TMPS, edgar:1628871

Also known as Tempus Applied Solutions Holdings, Inc.