Liberated Syndication Inc.

EDGAR

29 filing records in this dataset, filed from 2016-02-19 to 2020-11-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

6.51 million USD

2020 Q3 · USD

Exact inputs and evidence

Operating margin

-21.74%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: -1415543 USD Source
  • Revenue: 6511707 USD Source

Operating cash flow

-1.19 million USD

2020 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2591558 USD Source
  • Operating Cash Flow: 3776903 USD Source
Cash and cash equivalents
13.8 million USD Source
Exact value

13818169 USD

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

3600000 USD

Shares outstanding
26.8 million shares Source
Exact value

26824429 shares

Reported share-count change

-9.75% · -2.9 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
  • 29721974 shares · 2019-09-30· Source
  • 26824429 shares · 2020-09-30· 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

25.1 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Revenue: 24201629 USD · 2019-01-01 – 2019-12-31 Source
  • Revenue: 18202733 USD · 2019-01-01 – 2019-09-30 Source
  • Revenue: 6252751 USD · 2020-01-01 – 2020-03-31 Source
  • Revenue: 6349742 USD · 2020-04-01 – 2020-06-30 Source
  • Revenue: 6511707 USD · 2020-07-01 – 2020-09-30 Source

Operating cash flow

3.9 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Operating cash flow: 7574857 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 6262438 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 1824591 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 3776903 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 1824591 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 2591558 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: 3776903 USD · 2020-01-01 – 2020-06-30 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: 2020-11-16.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2019-12-31
  • Operating income: 6 of 11 periods available· newest 2019-12-31
  • Net income: 6 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2019-12-31
  • Total assets: 6 of 11 periods available· newest 2019-12-31
  • Total liabilities: 6 of 11 periods available· newest 2019-12-31
  • Current assets: 6 of 11 periods available· newest 2019-12-31
  • Current liabilities: 6 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2019-12-31

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

    +10%

    Prior period

    USD 22.01 million

    –

    Current period

    USD 24.2 million

    –

    Exact inputs and evidence

    24201629 − 22010132 = 2191497 USD

    22010132 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    24201629 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -35.2%

    Prior period

    USD 4.37 million

    –

    Current period

    USD 2.83 million

    –

    Exact inputs and evidence

    2833841 − 4373345 = -1539504 USD

    4373345 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    2833841 USD · 2019-01-01 – 2019-12-31

    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

    -5.3%

    Prior period

    USD 8 million

    –

    Current period

    USD 7.57 million

    –

    Exact inputs and evidence

    7574857 − 7998526 = -423669 USD

    7998526 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    7574857 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -4.8%

    Prior period

    USD 378,687

    –

    Current period

    USD 360,540

    –

    Exact inputs and evidence

    360540 − 378687 = -18147 USD

    378687 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    360540 USD · 2019-01-01 – 2019-12-31

    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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 24.2 million 100% of revenue
  • Operating costs Derived USD 20.52 million 85% of revenue
  • Operating income USD 3.68 million 15% of revenue
  • Tax, interest and other Derived USD 847,032 3.5% of revenue
  • Net income USD 2.83 million 12% of revenue

Cash

  • Operating cash flow USD 7.57 million 31% of revenue
  • Capital expenditure USD 360,540 1.5% of revenue
  • Free cash flow Derived USD 7.21 million 30% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Net income was higher than operating income, so the split is not drawn.
  • 2015 41%59%
  • 2016 32%68%
  • 2017 Operating loss: operating costs were 130% of revenue.
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 12%85%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-315274608 3876660 Derived 1397948 -307 Derived 1398255 1580798 Derived
Source
2015 2015-01-01 – 2015-12-317213088 4232082 Derived 2981006 395 Derived 2980611 Unavailable
Source
2016 2016-01-01 – 2016-12-318792208 6007590 Derived 2784618 0 Derived 2784618 3052030 Derived
Source
2017 2017-01-01 – 2017-12-3110584219 13766647 Derived -3182428 -33 Derived -3182395 3518340 Derived
Source
2018 2018-01-01 – 2018-12-3122010132 17930512 Derived 4079620 -293725 Derived 4373345 7619839 Derived
Source
2019 2019-01-01 – 2019-12-3124201629 20520756 Derived 3680873 847032 Derived 2833841 7214317 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 24.2M 2019
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.26.1M19.6M13.1M6.5M0.0201420172019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue5274608
2015Revenue7213088
2016Revenue8792208
2017Revenue10584219
2018Revenue22010132
2019Revenue24201629

Revenue growth

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

10% 2019
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.117%87%58%29%0%201420172019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year36.8%
2016Year over year21.9%
2017Year over year20.4%
2018Year over year108%
2019Year over year10%

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 15.2% 2019
Net margin 11.7% 2019
Free cash flow margin 29.8% 2019
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%26%6%-15%-36%201420172019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin26.5%
2015Operating margin41.3%
2016Operating margin31.7%
2017Operating margin-30.1%
2018Operating margin18.5%
2019Operating margin15.2%
2014Net margin26.5%
2015Net margin41.3%
2016Net margin31.7%
2017Net margin-30.1%
2018Net margin19.9%
2019Net margin11.7%
2014Free cash flow margin30%
2015Free cash flow marginNot reported
2016Free cash flow margin34.7%
2017Free cash flow margin33.2%
2018Free cash flow margin34.6%
2019Free cash flow margin29.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.6M 2019
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.8.6M6.5M4.3M2.2M0.0201420172019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow1597396
2015Operating cash flow2910317
2016Operating cash flow3088821
2017Operating cash flow3587404
2018Operating cash flow7998526
2019Operating cash flow7574857

Free cash flow

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

USD 7.2M 2019
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.8.2M6.2M4.1M2.1M0.0201420172019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow1580798
2015Free cash flowUnavailable
2016Free cash flow3052030
2017Free cash flow3518340
2018Free cash flow7619839
2019Free cash flow7214317

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.

32.5% 2019
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.38.9%29.2%19.4%9.7%0.0%201420172019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets4.6%
2015Liabilities / assets4.2%
2016Liabilities / assets5.7%
2017Liabilities / assets36%
2018Liabilities / assets32.5%
2019Liabilities / assets32.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.88× 2019
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.5.97×4.48×2.98×1.49×0.00×201420172019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities2.2×
2015Current assets / current liabilities4.7×
2016Current assets / current liabilities5.53×
2017Current assets / current liabilities1.48×
2018Current assets / current liabilities1.72×
2019Current assets / current liabilities1.88×

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 2014-01-01 – 2014-12-31
USD 1.4 million
Exact value

Exact value: 1398255 USD

2014-01-01 – 2014-12-31: 1398255 USD Inspect Net Income Open source
Share or cite

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

USD 1.6 million
Exact value

Exact value: 1597396 USD

2014-01-01 – 2014-12-31: 1597396 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 16,598
Exact value

Exact value: 16598 USD

2014-01-01 – 2014-12-31: 16598 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.58 million
Calculation and evidence

1597396 − 16598 USD

Exact free cash flow: 1580798 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 2.98 million
Exact value

Exact value: 2980611 USD

2015-01-01 – 2015-12-31: 2980611 USD Inspect Net Income Open source
Share or cite

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

USD 2.91 million
Exact value

Exact value: 2910317 USD

2015-01-01 – 2015-12-31: 2910317 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 2.78 million
Exact value

Exact value: 2784618 USD

2016-01-01 – 2016-12-31: 2784618 USD Inspect Net Income Open source
Share or cite

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

USD 3.09 million
Exact value

Exact value: 3088821 USD

2016-01-01 – 2016-12-31: 3088821 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 36,791
Exact value

Exact value: 36791 USD

2016-01-01 – 2016-12-31: 36791 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.05 million
Calculation and evidence

3088821 − 36791 USD

Exact free cash flow: 3052030 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 3.18 million
Exact value

Exact value: -3182395 USD

2017-01-01 – 2017-12-31: -3182395 USD Inspect Net Income Open source
Share or cite

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

USD 3.59 million
Exact value

Exact value: 3587404 USD

2017-01-01 – 2017-12-31: 3587404 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 69,064
Exact value

Exact value: 69064 USD

2017-01-01 – 2017-12-31: 69064 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.52 million
Calculation and evidence

3587404 − 69064 USD

Exact free cash flow: 3518340 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
USD 4.37 million
Exact value

Exact value: 4373345 USD

2018-01-01 – 2018-12-31: 4373345 USD Inspect Net Income Open source
Share or cite

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

USD 8 million
Exact value

Exact value: 7998526 USD

2018-01-01 – 2018-12-31: 7998526 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 378,687
Exact value

Exact value: 378687 USD

2018-01-01 – 2018-12-31: 378687 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.62 million
Calculation and evidence

7998526 − 378687 USD

Exact free cash flow: 7619839 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
USD 2.83 million
Exact value

Exact value: 2833841 USD

2019-01-01 – 2019-12-31: 2833841 USD Inspect Net Income Open source
Share or cite

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

USD 7.57 million
Exact value

Exact value: 7574857 USD

2019-01-01 – 2019-12-31: 7574857 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 360,540
Exact value

Exact value: 360540 USD

2019-01-01 – 2019-12-31: 360540 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.21 million
Calculation and evidence

7574857 − 360540 USD

Exact free cash flow: 7214317 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.

29 filings · 1,414 latest values · 1,414 originally reported values

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

Identifiers: 0001667489, 1667489, edgar:1667489

Also known as Liberated Syndication Inc.