4Licensing Corp

EDGAR

96 filing records in this dataset, filed from 1995-05-15 to 2015-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

89 thousand U002

2015 Q3 · U002

Exact inputs and evidence

Operating margin

-1,033.71%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -920000 U002 Source
  • Revenue: 89000 U002 Source

Operating cash flow

-120 thousand U002

2015 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -1119000 U002 Source
  • Operating Cash Flow: -999000 U002 Source

Free cash flow

-120 thousand U002

2015 Q3 · U002

Exact inputs and evidence
  • Operating Cash Flow: -1119000 U002 Source
  • Operating Cash Flow: -999000 U002 Source
  • Capital Expenditure: 0 U002 Source
  • Capital Expenditure: 0 U002 Source
Cash and cash equivalents
37 thousand U002 Source
Exact value

37000 U002

Long-term debt including current maturities
940 thousand U001 Source
Exact value

940000 U001

Shares outstanding
15 million U001 Source
Exact value

14978308 U001

Reported share-count change

8.98% · 1.23 million U001

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
  • 13743926 U001 · 2014-09-30· Source
  • 14978308 U001 · 2015-09-30· 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: 2015-11-13.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-12-31
  • Operating income: 6 of 11 periods available· newest 2014-12-31
  • Net income: 6 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2014-12-31
  • Total assets: Multiple units; comparison withheld· newest 2014-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2014-12-31
  • Current assets: Multiple units; comparison withheld· newest 2014-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2014-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2014-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2014-12-31
  • Shares outstanding: Multiple units; comparison withheld· newest 2014-12-31

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

    U001 1.21 million

    –

    Current period

    U001 1.17 million

    –

    Exact inputs and evidence

    1166000 − 1214000 = -48000 U001

    1214000 U001 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    1166000 U001 · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +U001 2.34 million

    Prior period

    −U001 3.23 million

    –

    Current period

    −U001 893,000

    –

    Exact inputs and evidence

    -893000 − -3229000 = 2336000 U001

    -3229000 U001 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -893000 U001 · 2014-01-01 – 2014-12-31

    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

    +U001 5.64 million

    Prior period

    −U001 8.32 million

    –

    Current period

    −U001 2.67 million

    –

    Exact inputs and evidence

    -2672000 − -8316000 = 5644000 U001

    -8316000 U001 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -2672000 U001 · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -19.2%

    Prior period

    U001 26,000

    –

    Current period

    U001 21,000

    –

    Exact inputs and evidence

    21000 − 26000 = -5000 U001

    26000 U001 · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    21000 U001 · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue U001 1.17 million 100% of revenue
  • Operating costs Derived U001 4.64 million 398% of revenue
  • Operating income −U001 3.48 million −298% of revenue
  • Tax, interest and other Derived −U001 2.58 million −221% of revenue
  • Net income −U001 893,000 −77% of revenue

Cash

  • Operating cash flow −U001 2.67 million −229% of revenue
  • Capital expenditure U001 21,000 1.8% of revenue
  • Free cash flow Derived −U001 2.69 million −231% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 167% of revenue.
  • 2010 Operating loss: operating costs were 107% of revenue.
  • 2011 Net loss: net income was −188% of revenue.
  • 2012 Operating loss: operating costs were 200% of revenue.
  • 2013 Operating loss: operating costs were 446% of revenue.
  • 2014 Operating loss: operating costs were 398% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3134180000 57116000 Derived -22936000 19140000 Derived -42076000 -13884000 Derived
Source
2010 2010-01-01 – 2010-12-3110977000 11716000 Derived -739000 26422000 Derived -27161000 -6285000 Derived
Source
2011 2011-01-01 – 2011-12-318073000 7944000 Derived 129000 15329000 Derived -15200000 -8836000 Derived
Source
2012 2012-01-01 – 2012-12-313325000 6639000 Derived -3314000 -12858000 Derived 9544000 -6632000 Derived
Source
2013 2013-01-01 – 2013-12-311214000 5417000 Derived -4203000 -974000 Derived -3229000 -8342000 Derived
Source
2014 2014-01-01 – 2014-12-311166000 4641000 Derived -3475000 -2582000 Derived -893000 -2693000 Derived
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 1.2M 2014
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.36.9M27.7M18.5M9.2M0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2009Revenue34180000
2010Revenue10977000
2011Revenue8073000
2012Revenue3325000
2013Revenue1214000
2014Revenue1166000

Revenue growth

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

-4% 2014
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.5%-14%-34%-54%-73%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-67.9%
2011Year over year-26.5%
2012Year over year-58.8%
2013Year over year-63.5%
2014Year 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 -298% 2014
Net margin -76.6% 2014
Free cash flow margin -231% 2014
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.365%82%-200%-483%-765%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-67.1%
2010Operating margin-6.7%
2011Operating margin1.6%
2012Operating margin-99.7%
2013Operating margin-346.2%
2014Operating margin-298%
2009Net margin-123.1%
2010Net margin-247.4%
2011Net margin-188.3%
2012Net margin287%
2013Net margin-266%
2014Net margin-76.6%
2009Free cash flow margin-40.6%
2010Free cash flow margin-57.3%
2011Free cash flow margin-109.5%
2012Free cash flow margin-199.5%
2013Free cash flow margin-687.1%
2014Free cash flow margin-231%

Operating cash flow

Cash generated by the company’s normal business operations.

U001 -2.7M 2014
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.1.1M-2.9M-6.8M-10.7M-14.7M200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2009Operating cash flow-13580000
2010Operating cash flow-6139000
2011Operating cash flow-8834000
2012Operating cash flow-6632000
2013Operating cash flow-8316000
2014Operating cash flow-2672000

Free cash flow

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

U001 -2.7M 2014
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.1.1M-2.9M-6.9M-11.0M-15.0M200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2009Free cash flow-13884000
2010Free cash flow-6285000
2011Free cash flow-8836000
2012Free cash flow-6632000
2013Free cash flow-8342000
2014Free cash flow-2693000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2009 2009-01-01 – 2009-12-31
−U001 42.08 million
Exact value

Exact value: -42076000 U001

2009-01-01 – 2009-12-31: -42076000 U001 Inspect Net Income Open source
Share or cite

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

−U001 13.58 million
Exact value

Exact value: -13580000 U001

2009-01-01 – 2009-12-31: -13580000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 304,000
Exact value

Exact value: 304000 U001

2009-01-01 – 2009-12-31: 304000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 13.88 million
Calculation and evidence

-13580000 − 304000 U001

Exact free cash flow: -13884000 U001

Share or cite

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

2010 2010-01-01 – 2010-12-31
−U001 27.16 million
Exact value

Exact value: -27161000 U001

2010-01-01 – 2010-12-31: -27161000 U001 Inspect Net Income Open source
Share or cite

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

−U001 6.14 million
Exact value

Exact value: -6139000 U001

2010-01-01 – 2010-12-31: -6139000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 146,000
Exact value

Exact value: 146000 U001

2010-01-01 – 2010-12-31: 146000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 6.29 million
Calculation and evidence

-6139000 − 146000 U001

Exact free cash flow: -6285000 U001

Share or cite

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

2011 2011-01-01 – 2011-12-31
−U001 15.2 million
Exact value

Exact value: -15200000 U001

2011-01-01 – 2011-12-31: -15200000 U001 Inspect Net Income Open source
Share or cite

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

−U001 8.83 million
Exact value

Exact value: -8834000 U001

2011-01-01 – 2011-12-31: -8834000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 2,000
Exact value

Exact value: 2000 U001

2011-01-01 – 2011-12-31: 2000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 8.84 million
Calculation and evidence

-8834000 − 2000 U001

Exact free cash flow: -8836000 U001

Share or cite

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

2012 2012-01-01 – 2012-12-31
U001 9.54 million
Exact value

Exact value: 9544000 U001

2012-01-01 – 2012-12-31: 9544000 U001 Inspect Net Income Open source
Share or cite

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

−U001 6.63 million
Exact value

Exact value: -6632000 U001

2012-01-01 – 2012-12-31: -6632000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 0
Exact value

Exact value: 0 U001

2012-01-01 – 2012-12-31: 0 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 6.63 million
Calculation and evidence

-6632000 − 0 U001

Exact free cash flow: -6632000 U001

Share or cite

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

2013 2013-01-01 – 2013-12-31
−U001 3.23 million
Exact value

Exact value: -3229000 U001

2013-01-01 – 2013-12-31: -3229000 U001 Inspect Net Income Open source
Share or cite

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

−U001 8.32 million
Exact value

Exact value: -8316000 U001

2013-01-01 – 2013-12-31: -8316000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 26,000
Exact value

Exact value: 26000 U001

2013-01-01 – 2013-12-31: 26000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 8.34 million
Calculation and evidence

-8316000 − 26000 U001

Exact free cash flow: -8342000 U001

Share or cite

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

2014 2014-01-01 – 2014-12-31
−U001 893,000
Exact value

Exact value: -893000 U001

2014-01-01 – 2014-12-31: -893000 U001 Inspect Net Income Open source
Share or cite

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

−U001 2.67 million
Exact value

Exact value: -2672000 U001

2014-01-01 – 2014-12-31: -2672000 U001 Inspect Operating Cash Flow Open source
Share or cite

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

U001 21,000
Exact value

Exact value: 21000 U001

2014-01-01 – 2014-12-31: 21000 U001 Inspect Capital Expenditure Open source
Share or cite

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

−U001 2.69 million
Calculation and evidence

-2672000 − 21000 U001

Exact free cash flow: -2693000 U001

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.

96 filings · 2,073 latest values · 2,073 originally reported values

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

Identifiers: 0000058592, 58592, edgar:58592

Also known as 4 KIDS ENTERTAINMENT INC, 4LICENSING CORP, 4Licensing Corp, LEISURE CONCEPTS INC