Pivotal Acquisition Corp

EDGAR

27 filing records in this dataset, filed from 2018-12-26 to 2024-08-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

79 million USD

2024 Q2 · USD

Exact inputs and evidence

Operating margin

-8.89%

2024 Q2 · %

Exact inputs and evidence
  • Operating Income: -7017000 USD Source
  • Revenue: 78969000 USD Source

Operating cash flow

-3.06 million USD

2024 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10959000 USD Source
  • Operating Cash Flow: -7901000 USD Source

Free cash flow

-6.7 million USD

2024 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10959000 USD Source
  • Operating Cash Flow: -7901000 USD Source
  • Capital Expenditure: 6651000 USD Source
  • Capital Expenditure: 3011000 USD Source
Cash and cash equivalents
Not available
Long-term debt including current maturities
592 million USD Source
Exact value

592420000 USD

Shares outstanding
43.5 million shares Source
Exact value

43516392 shares

Reported share-count change

1.00% · 430 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
  • 43086267 shares · 2023-06-30· Source
  • 43516392 shares · 2024-06-30· 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

324 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Revenue: 79336000 USD · 2023-07-01 – 2023-09-30 Source
  • Revenue: 345799000 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 260002000 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 80172000 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 78969000 USD · 2024-04-01 – 2024-06-30 Source

Net income

-67.8 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Net income: -11358000 USD · 2023-07-01 – 2023-09-30 Source
  • Net income: -34813000 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -20546000 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -16879000 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: -25300000 USD · 2024-04-01 – 2024-06-30 Source

Operating cash flow

-2.91 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Operating cash flow: 5566000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3026000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: 5026000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: 5566000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -7901000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -10959000 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -7901000 USD · 2024-01-01 – 2024-03-31 Source

Capital expenditure

14.9 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Capital expenditure: 8534000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 6106000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 14314000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 8534000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 3011000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 6651000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 3011000 USD · 2024-01-01 – 2024-03-31 Source

Free cash flow

-17.8 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Operating cash flow: 5566000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3026000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: 5026000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: 5566000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -7901000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -10959000 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -7901000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 8534000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 6106000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 14314000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 8534000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 3011000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 6651000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 3011000 USD · 2024-01-01 – 2024-03-31 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: 2024-08-08.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2023-12-31
  • Operating income: 6 of 11 periods available· newest 2023-12-31
  • Net income: 6 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2023-12-31
  • Total assets: 6 of 11 periods available· newest 2023-12-31
  • Total liabilities: 6 of 11 periods available· newest 2023-12-31
  • Current assets: 6 of 11 periods available· newest 2023-12-31
  • Current liabilities: 6 of 11 periods available· newest 2023-12-31
  • cash and cash equivalents: No compatible figures in this window
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2023-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2023-12-31

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

    +8.9%

    Prior period

    USD 317.43 million

    –

    Current period

    USD 345.8 million

    –

    Exact inputs and evidence

    345799000 − 317432000 = 28367000 USD

    317432000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    345799000 USD · 2023-01-01 – 2023-12-31

    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 8.36 million

    Prior period

    −USD 43.17 million

    –

    Current period

    −USD 34.81 million

    –

    Exact inputs and evidence

    -34813000 − -43174000 = 8361000 USD

    -43174000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -34813000 USD · 2023-01-01 – 2023-12-31

    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

    -36.8%

    Prior period

    USD 7.95 million

    –

    Current period

    USD 5.03 million

    –

    Exact inputs and evidence

    5026000 − 7950000 = -2924000 USD

    7950000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    5026000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -11.6%

    Prior period

    USD 16.19 million

    –

    Current period

    USD 14.31 million

    –

    Exact inputs and evidence

    14314000 − 16189000 = -1875000 USD

    16189000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    14314000 USD · 2023-01-01 – 2023-12-31

    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.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 345.8 million 100% of revenue
  • Cost of revenue USD 171.91 million 50% of revenue
  • Operating expenses USD 139.59 million 40% of revenue
  • Operating income USD 34.3 million 9.9% of revenue
  • Tax, interest and other Derived USD 69.11 million 20% of revenue
  • Net income −USD 34.81 million −10% of revenue

Cash

  • Operating cash flow USD 5.03 million 1.5% of revenue
  • Capital expenditure USD 14.31 million 4.1% of revenue
  • Free cash flow Derived −USD 9.29 million −2.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 108% of revenue.
  • 2019 Net loss: net income was −17% of revenue.
  • 2020 Net loss: net income was −17% of revenue.
  • 2021 Operating loss: operating costs were 102% of revenue.
  • 2022 Net loss: net income was −14% of revenue.
  • 2023 Net loss: net income was −10% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-31296282000 321142000 Derived -24860000 42879000 Derived -67739000 -24329000 Derived
Source
2019 2019-01-01 – 2019-12-31312100000 309507000 Derived 2593000 56607000 Derived -54014000 -21565000 Derived
Source
2020 2020-01-01 – 2020-12-31289545000 287758000 Derived 1787000 51713000 Derived -49926000 28841000 Derived
Source
2021 2021-01-01 – 2021-12-31320477000 325752000 Derived -5275000 55268000 Derived -60543000 -2389000 Derived
Source
2022 2022-01-01 – 2022-12-31317432000 305397000 Derived 12035000 55209000 Derived -43174000 -8239000 Derived
Source
2023 2023-01-01 – 2023-12-31345799000 311502000 Derived 34297000 69110000 Derived -34813000 -9288000 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 345.8M 2023
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.373.5M280.1M186.7M93.4M0.0201820212023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue296282000
2019Revenue312100000
2020Revenue289545000
2021Revenue320477000
2022Revenue317432000
2023Revenue345799000

Revenue growth

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

8.9% 2023
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.12.1%6.9%1.7%-3.5%-8.7%201820212023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year5.3%
2020Year over year-7.2%
2021Year over year10.7%
2022Year over year-1%
2023Year over year8.9%

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 9.9% 2023
Net margin -10.1% 2023
Free cash flow margin -2.7% 2023
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.12.6%3.1%-6.5%-16.0%-25.5%201820212023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-8.4%
2019Operating margin0.8%
2020Operating margin0.6%
2021Operating margin-1.6%
2022Operating margin3.8%
2023Operating margin9.9%
2018Net margin-22.9%
2019Net margin-17.3%
2020Net margin-17.2%
2021Net margin-18.9%
2022Net margin-13.6%
2023Net margin-10.1%
2018Free cash flow margin-8.2%
2019Free cash flow margin-6.9%
2020Free cash flow margin10%
2021Free cash flow margin-0.7%
2022Free cash flow margin-2.6%
2023Free cash flow margin-2.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5M 2023
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.43.9M28.9M13.9M-1.1M-16.1M201820212023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-11942000
2019Operating cash flow-8297000
2020Operating cash flow39776000
2021Operating cash flow10099000
2022Operating cash flow7950000
2023Operating cash flow5026000

Free cash flow

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

USD -9.3M 2023
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.33.1M17.7M2.3M-13.2M-28.6M201820212023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow-24329000
2019Free cash flow-21565000
2020Free cash flow28841000
2021Free cash flow-2389000
2022Free cash flow-8239000
2023Free cash flow-9288000

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.

99.3% 2023
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.107%80%54%27%0%201820212023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets67.8%
2019Liabilities / assets74.3%
2020Liabilities / assets79.1%
2021Liabilities / assets87.8%
2022Liabilities / assets94.6%
2023Liabilities / assets99.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.23× 2023
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.4.58×3.43×2.29×1.14×0.00×201820212023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities1.98×
2019Current assets / current liabilities3.08×
2020Current assets / current liabilities2.91×
2021Current assets / current liabilities4.24×
2022Current assets / current liabilities3.47×
2023Current assets / current liabilities0.23×

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
2018 2018-01-01 – 2018-12-31
−USD 67.74 million
Exact value

Exact value: -67739000 USD

2018-01-01 – 2018-12-31: -67739000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.94 million
Exact value

Exact value: -11942000 USD

2018-01-01 – 2018-12-31: -11942000 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 12.39 million
Exact value

Exact value: 12387000 USD

2018-01-01 – 2018-12-31: 12387000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.33 million
Calculation and evidence

-11942000 − 12387000 USD

Exact free cash flow: -24329000 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 54.01 million
Exact value

Exact value: -54014000 USD

2019-01-01 – 2019-12-31: -54014000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.3 million
Exact value

Exact value: -8297000 USD

2019-01-01 – 2019-12-31: -8297000 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 13.27 million
Exact value

Exact value: 13268000 USD

2019-01-01 – 2019-12-31: 13268000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.57 million
Calculation and evidence

-8297000 − 13268000 USD

Exact free cash flow: -21565000 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 49.93 million
Exact value

Exact value: -49926000 USD

2020-01-01 – 2020-12-31: -49926000 USD Inspect Net Income Open source
Share or cite

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

USD 39.78 million
Exact value

Exact value: 39776000 USD

2020-01-01 – 2020-12-31: 39776000 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 10.94 million
Exact value

Exact value: 10935000 USD

2020-01-01 – 2020-12-31: 10935000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.84 million
Calculation and evidence

39776000 − 10935000 USD

Exact free cash flow: 28841000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 60.54 million
Exact value

Exact value: -60543000 USD

2021-01-01 – 2021-12-31: -60543000 USD Inspect Net Income Open source
Share or cite

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

USD 10.1 million
Exact value

Exact value: 10099000 USD

2021-01-01 – 2021-12-31: 10099000 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 12.49 million
Exact value

Exact value: 12488000 USD

2021-01-01 – 2021-12-31: 12488000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.39 million
Calculation and evidence

10099000 − 12488000 USD

Exact free cash flow: -2389000 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
−USD 43.17 million
Exact value

Exact value: -43174000 USD

2022-01-01 – 2022-12-31: -43174000 USD Inspect Net Income Open source
Share or cite

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

USD 7.95 million
Exact value

Exact value: 7950000 USD

2022-01-01 – 2022-12-31: 7950000 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 16.19 million
Exact value

Exact value: 16189000 USD

2022-01-01 – 2022-12-31: 16189000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.24 million
Calculation and evidence

7950000 − 16189000 USD

Exact free cash flow: -8239000 USD

Share or cite

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

2023 2023-01-01 – 2023-12-31
−USD 34.81 million
Exact value

Exact value: -34813000 USD

2023-01-01 – 2023-12-31: -34813000 USD Inspect Net Income Open source
Share or cite

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

USD 5.03 million
Exact value

Exact value: 5026000 USD

2023-01-01 – 2023-12-31: 5026000 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 14.31 million
Exact value

Exact value: 14314000 USD

2023-01-01 – 2023-12-31: 14314000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.29 million
Calculation and evidence

5026000 − 14314000 USD

Exact free cash flow: -9288000 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.

27 filings · 1,789 latest values · 1,789 originally reported values

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

Identifiers: 0001752474, 1752474, PVT, edgar:1752474

Also known as KLDiscovery Inc., Pivotal Acquisition Corp