TiVo Corp

EDGAR

37 filing records in this dataset, filed from 2016-06-06 to 2020-05-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

160 million USD

2020 Q1 · USD

Exact inputs and evidence

Operating margin

-98.6%

2020 Q1 · %

Exact inputs and evidence
  • Operating Income: -157619000 USD Source
  • Revenue: 159861000 USD Source

Operating cash flow

-20.7 million USD

2020 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -20702000 USD Source

Free cash flow

-23.4 million USD

2020 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -20702000 USD Source
  • Capital Expenditure: 2683000 USD Source
Cash and cash equivalents
109 million USD Source
Exact value

108519000 USD

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

692317000 USD

Shares outstanding
128 million shares Source
Exact value

127654000 shares

Reported share-count change

1.49% · 1.87 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
  • 125781000 shares · 2019-03-31· Source
  • 127654000 shares · 2020-03-31· 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

670 million USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Revenue: 176172000 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 158524000 USD · 2019-07-01 – 2019-09-30 Source
  • Revenue: 175198000 USD · 2019-10-01 – 2019-12-31 Source
  • Revenue: 159861000 USD · 2020-01-01 – 2020-03-31 Source

Net income

-563 million USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Net income: -9540000 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -151389000 USD · 2019-07-01 – 2019-09-30 Source
  • Net income: -222494000 USD · 2019-10-01 – 2019-12-31 Source
  • Net income: -179184000 USD · 2020-01-01 – 2020-03-31 Source

Operating cash flow

88.4 million USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Operating cash flow: 31850000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 4325000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 41620000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 31850000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 113421000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 41620000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -20702000 USD · 2020-01-01 – 2020-03-31 Source

Capital expenditure

15.8 million USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Capital expenditure: 8863000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 4305000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 15743000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 8863000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 17453000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 15743000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 2683000 USD · 2020-01-01 – 2020-03-31 Source

Free cash flow

72.6 million USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Operating cash flow: 31850000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 4325000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 41620000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 31850000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 113421000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 41620000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -20702000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 8863000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 4305000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 15743000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 8863000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 17453000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 15743000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 2683000 USD · 2020-01-01 – 2020-03-31 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: 2020-05-06.

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: 6 of 11 periods available· newest 2019-12-31
  • Total assets: 5 of 11 periods available· newest 2019-12-31
  • Total liabilities: 5 of 11 periods available· newest 2019-12-31
  • Current assets: 5 of 11 periods available· newest 2019-12-31
  • Current liabilities: 5 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: 5 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 5 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

    -4%

    Prior period

    USD 695.87 million

    –

    Current period

    USD 668.13 million

    –

    Exact inputs and evidence

    668129000 − 695865000 = -27736000 USD

    695865000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    668129000 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

    −USD 60.72 million

    Prior period

    −USD 349.35 million

    –

    Current period

    −USD 410.07 million

    –

    Exact inputs and evidence

    -410067000 − -349348000 = -60719000 USD

    -349348000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -410067000 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

    -28.5%

    Prior period

    USD 158.55 million

    –

    Current period

    USD 113.42 million

    –

    Exact inputs and evidence

    113421000 − 158548000 = -45127000 USD

    158548000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    113421000 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

    -26.9%

    Prior period

    USD 23.87 million

    –

    Current period

    USD 17.45 million

    –

    Exact inputs and evidence

    17453000 − 23868000 = -6415000 USD

    23868000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    17453000 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 668.13 million 100% of revenue
  • Operating costs Derived USD 1.01 billion 151% of revenue
  • Operating income −USD 342.64 million −51% of revenue
  • Tax, interest and other Derived USD 67.43 million 10% of revenue
  • Net income −USD 410.07 million −61% of revenue

Cash

  • Operating cash flow USD 113.42 million 17% of revenue
  • Capital expenditure USD 17.45 million 2.6% of revenue
  • Free cash flow Derived USD 95.97 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Net loss: net income was −13% of revenue.
  • 2015 Net loss: net income was −0.8% of revenue.
  • 2016 Net income was higher than operating income, so the split is not drawn.
  • 2017 Net loss: net income was −4.6% of revenue.
  • 2018 Operating loss: operating costs were 143% of revenue.
  • 2019 Operating loss: operating costs were 151% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-31542311000 458601000 Derived 83710000 153454000 Derived -69744000 161437000 Derived
Source
2015 2015-01-01 – 2015-12-31526271000 454515000 Derived 71756000 76048000 Derived -4292000 131533000 Derived
Source
2016 2016-01-01 – 2016-12-31649093000 627652000 Derived 21441000 -11220000 Derived 32661000 113174000 Derived
Source
2017 2017-01-01 – 2017-12-31826456000 821666000 Derived 4790000 42746000 Derived -37956000 94122000 Derived
Source
2018 2018-01-01 – 2018-12-31695865000 994833000 Derived -298968000 50380000 Derived -349348000 134680000 Derived
Source
2019 2019-01-01 – 2019-12-31668129000 1010765000 Derived -342636000 67431000 Derived -410067000 95968000 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 668.1M 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.892.6M669.4M446.3M223.1M0.0201420172019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue542311000
2015Revenue526271000
2016Revenue649093000
2017Revenue826456000
2018Revenue695865000
2019Revenue668129000

Revenue growth

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

-4% 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.31%18%6%-7%-19%201420172019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year-3%
2016Year over year23.3%
2017Year over year27.3%
2018Year over year-15.8%
2019Year over year-4%

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 -51.3% 2019
Net margin -61.4% 2019
Free cash flow margin 14.4% 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.37%11%-16%-42%-69%201420172019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin15.4%
2015Operating margin13.6%
2016Operating margin3.3%
2017Operating margin0.6%
2018Operating margin-43%
2019Operating margin-51.3%
2014Net margin-12.9%
2015Net margin-0.8%
2016Net margin5%
2017Net margin-4.6%
2018Net margin-50.2%
2019Net margin-61.4%
2014Free cash flow margin29.8%
2015Free cash flow margin25%
2016Free cash flow margin17.4%
2017Free cash flow margin11.4%
2018Free cash flow margin19.4%
2019Free cash flow margin14.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 113.4M 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.199.6M149.7M99.8M49.9M0.0201420172019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow184829000
2015Operating cash flow142826000
2016Operating cash flow133521000
2017Operating cash flow132084000
2018Operating cash flow158548000
2019Operating cash flow113421000

Free cash flow

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

USD 96M 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.174.4M130.8M87.2M43.6M0.0201420172019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow161437000
2015Free cash flow131533000
2016Free cash flow113174000
2017Free cash flow94122000
2018Free cash flow134680000
2019Free cash flow95968000

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.

54.9% 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.59%44%30%15%0%2014-12-3120172019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015Liabilities / assets53.1%
2016Liabilities / assets42.5%
2017Liabilities / assets41.4%
2018Liabilities / assets45.9%
2019Liabilities / assets54.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.18× 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.3.60×2.70×1.80×0.90×0.00×2014-12-3120172019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015Current assets / current liabilities3.33×
2016Current assets / current liabilities1.8×
2017Current assets / current liabilities2.51×
2018Current assets / current liabilities0.98×
2019Current assets / current liabilities1.18×

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
2014 2014-01-01 – 2014-12-31
−USD 69.74 million
Exact value

Exact value: -69744000 USD

2014-01-01 – 2014-12-31: -69744000 USD Inspect Net Income Open source
Share or cite

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

USD 184.83 million
Exact value

Exact value: 184829000 USD

2014-01-01 – 2014-12-31: 184829000 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 23.39 million
Exact value

Exact value: 23392000 USD

2014-01-01 – 2014-12-31: 23392000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 161.44 million
Calculation and evidence

184829000 − 23392000 USD

Exact free cash flow: 161437000 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 4.29 million
Exact value

Exact value: -4292000 USD

2015-01-01 – 2015-12-31: -4292000 USD Inspect Net Income Open source
Share or cite

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

USD 142.83 million
Exact value

Exact value: 142826000 USD

2015-01-01 – 2015-12-31: 142826000 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 11.29 million
Exact value

Exact value: 11293000 USD

2015-01-01 – 2015-12-31: 11293000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 131.53 million
Calculation and evidence

142826000 − 11293000 USD

Exact free cash flow: 131533000 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 32.66 million
Exact value

Exact value: 32661000 USD

2016-01-01 – 2016-12-31: 32661000 USD Inspect Net Income Open source
Share or cite

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

USD 133.52 million
Exact value

Exact value: 133521000 USD

2016-01-01 – 2016-12-31: 133521000 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 20.35 million
Exact value

Exact value: 20347000 USD

2016-01-01 – 2016-12-31: 20347000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 113.17 million
Calculation and evidence

133521000 − 20347000 USD

Exact free cash flow: 113174000 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 37.96 million
Exact value

Exact value: -37956000 USD

2017-01-01 – 2017-12-31: -37956000 USD Inspect Net Income Open source
Share or cite

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

USD 132.08 million
Exact value

Exact value: 132084000 USD

2017-01-01 – 2017-12-31: 132084000 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 37.96 million
Exact value

Exact value: 37962000 USD

2017-01-01 – 2017-12-31: 37962000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 94.12 million
Calculation and evidence

132084000 − 37962000 USD

Exact free cash flow: 94122000 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 349.35 million
Exact value

Exact value: -349348000 USD

2018-01-01 – 2018-12-31: -349348000 USD Inspect Net Income Open source
Share or cite

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

USD 158.55 million
Exact value

Exact value: 158548000 USD

2018-01-01 – 2018-12-31: 158548000 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 23.87 million
Exact value

Exact value: 23868000 USD

2018-01-01 – 2018-12-31: 23868000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 134.68 million
Calculation and evidence

158548000 − 23868000 USD

Exact free cash flow: 134680000 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 410.07 million
Exact value

Exact value: -410067000 USD

2019-01-01 – 2019-12-31: -410067000 USD Inspect Net Income Open source
Share or cite

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

USD 113.42 million
Exact value

Exact value: 113421000 USD

2019-01-01 – 2019-12-31: 113421000 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 17.45 million
Exact value

Exact value: 17453000 USD

2019-01-01 – 2019-12-31: 17453000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 95.97 million
Calculation and evidence

113421000 − 17453000 USD

Exact free cash flow: 95968000 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.

37 filings · 3,292 latest values · 3,292 originally reported values

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

Identifiers: 0001675820, 1675820, TIVO, edgar:1675820

Also known as TiVo Corp, TiVo Corporation, Titan Technologies Corp