JAKROO INC.

EDGAR

9 filing records in this dataset, filed from 2017-04-21 to 2019-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.46 million USD

2019 Q2 · USD

Exact inputs and evidence

Operating margin

17.48%

2019 Q2 · %

Exact inputs and evidence
  • Operating Income: 604409 USD Source
  • Revenue: 3458508 USD Source

Operating cash flow

1.1 million USD

2019 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1250142 USD Source
  • Operating Cash Flow: 150808 USD Source

Free cash flow

1 million USD

2019 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1250142 USD Source
  • Operating Cash Flow: 150808 USD Source
  • Capital Expenditure: 180200 USD Source
  • Capital Expenditure: 83531 USD Source
Cash and cash equivalents
2.95 million USD Source
Exact value

2946876 USD

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

31777110 shares

Reported share-count change

1.56% · 488 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
  • 31288650 shares · 2018-06-30· Source
  • 31777110 shares · 2019-06-30· 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

10.6 million USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Revenue: 2960810 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 10975325 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 9294644 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 2471632 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 3458508 USD · 2019-04-01 – 2019-06-30 Source

Net income

309 thousand USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Net income: 208415 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: 335593 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: 663790 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -43289 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: 471736 USD · 2019-04-01 – 2019-06-30 Source

Operating cash flow

553 thousand USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Operating cash flow: 982572 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 682672 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -14753 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 982572 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 150808 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 1250142 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 150808 USD · 2019-01-01 – 2019-03-31 Source

Capital expenditure

549 thousand USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Capital expenditure: 337226 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 45976 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 414990 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 337226 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 83531 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 180200 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 83531 USD · 2019-01-01 – 2019-03-31 Source

Free cash flow

3.5 thousand USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Operating cash flow: 982572 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 682672 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -14753 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 982572 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 150808 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 1250142 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 150808 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 337226 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 45976 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 414990 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 337226 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 83531 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 180200 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 83531 USD · 2019-01-01 – 2019-03-31 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: 2019-08-14.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2018-12-31
  • Operating income: 3 of 11 periods available· newest 2018-12-31
  • Net income: 3 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2018-12-31
  • Total assets: 3 of 11 periods available· newest 2018-12-31
  • Total liabilities: 3 of 11 periods available· newest 2018-12-31
  • Current assets: 3 of 11 periods available· newest 2018-12-31
  • Current liabilities: 3 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2018-12-31

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

    +15.9%

    Prior period

    USD 9.47 million

    –

    Current period

    USD 10.98 million

    –

    Exact inputs and evidence

    10975325 − 9470585 = 1504740 USD

    9470585 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    10975325 USD · 2018-01-01 – 2018-12-31

    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 559,065

    Prior period

    −USD 223,472

    –

    Current period

    USD 335,593

    –

    Exact inputs and evidence

    335593 − -223472 = 559065 USD

    -223472 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    335593 USD · 2018-01-01 – 2018-12-31

    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

    -250.7%

    Prior period

    USD 9,790

    –

    Current period

    −USD 14,753

    –

    Exact inputs and evidence

    -14753 − 9790 = -24543 USD

    9790 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -14753 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -84.9%

    Prior period

    USD 2.74 million

    –

    Current period

    USD 414,990

    –

    Exact inputs and evidence

    414990 − 2740677 = -2325687 USD

    2740677 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    414990 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 10.98 million 100% of revenue
  • Operating costs Derived USD 10.32 million 94% of revenue
  • Operating income USD 659,564 6% of revenue
  • Tax, interest and other Derived USD 323,971 3% of revenue
  • Net income USD 335,593 3.1% of revenue

Cash

  • Operating cash flow −USD 14,753 −0.1% of revenue
  • Capital expenditure USD 414,990 3.8% of revenue
  • Free cash flow Derived −USD 429,743 −3.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 94%
  • 2017 Operating loss: operating costs were 100% of revenue.
  • 2018 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-319354365 8781311 Derived 573054 219340 Derived 353714 588013 Derived
Source
2017 2017-01-01 – 2017-12-319470585 9501775 Derived -31190 192282 Derived -223472 -2730887 Derived
Source
2018 2018-01-01 – 2018-12-3110975325 10315761 Derived 659564 323971 Derived 335593 -429743 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 11M 2018
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.11.9M8.9M5.9M3.0M0.0201620172018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Revenue9354365
2017Revenue9470585
2018Revenue10975325

Revenue growth

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

15.9% 2018
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.17.2%12.9%8.6%4.3%0.0%201620172018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year1.2%
2018Year over year15.9%

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 6% 2018
Net margin 3.1% 2018
Free cash flow margin -3.9% 2018
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.9%-1%-11%-21%-32%201620172018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin6.1%
2017Operating margin-0.3%
2018Operating margin6%
2016Net margin3.8%
2017Net margin-2.4%
2018Net margin3.1%
2016Free cash flow margin6.3%
2017Free cash flow margin-28.8%
2018Free cash flow margin-3.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -14.8K 2018
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.741.2K538.2K335.2K132.2K-70.7K201620172018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Operating cash flow685208
2017Operating cash flow9790
2018Operating cash flow-14753

Free cash flow

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

USD -429.7K 2018
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.853.5K-109.0K-1.1M-2.0M-3.0M201620172018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Free cash flow588013
2017Free cash flow-2730887
2018Free cash flow-429743

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.

37.8% 2018
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.47%35%23%12%0%201620172018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016Liabilities / assets23.3%
2017Liabilities / assets43.5%
2018Liabilities / assets37.8%

Current assets to current liabilities

Current assets divided by current liabilities.

4.53× 2018
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.4.89×3.67×2.45×1.22×0.00×201620172018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities4.09×
2017Current assets / current liabilities3.48×
2018Current assets / current liabilities4.53×

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
2016 2016-01-01 – 2016-12-31
USD 353,714
Exact value

Exact value: 353714 USD

2016-01-01 – 2016-12-31: 353714 USD Inspect Net Income Open source
Share or cite

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

USD 685,208
Exact value

Exact value: 685208 USD

2016-01-01 – 2016-12-31: 685208 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 97,195
Exact value

Exact value: 97195 USD

2016-01-01 – 2016-12-31: 97195 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 588,013
Calculation and evidence

685208 − 97195 USD

Exact free cash flow: 588013 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 223,472
Exact value

Exact value: -223472 USD

2017-01-01 – 2017-12-31: -223472 USD Inspect Net Income Open source
Share or cite

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

USD 9,790
Exact value

Exact value: 9790 USD

2017-01-01 – 2017-12-31: 9790 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 2.74 million
Exact value

Exact value: 2740677 USD

2017-01-01 – 2017-12-31: 2740677 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.73 million
Calculation and evidence

9790 − 2740677 USD

Exact free cash flow: -2730887 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 335,593
Exact value

Exact value: 335593 USD

2018-01-01 – 2018-12-31: 335593 USD Inspect Net Income Open source
Share or cite

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

−USD 14,753
Exact value

Exact value: -14753 USD

2018-01-01 – 2018-12-31: -14753 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 414,990
Exact value

Exact value: 414990 USD

2018-01-01 – 2018-12-31: 414990 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 429,743
Calculation and evidence

-14753 − 414990 USD

Exact free cash flow: -429743 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 · 789 latest values · 789 originally reported values

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

Identifiers: 0001675442, 1675442, edgar:1675442

Also known as JAKROO INC.