AXION INTERNATIONAL HOLDINGS, INC.

EDGAR

107 filing records in this dataset, filed from 1995-05-09 to 2015-11-24. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.53 million USD

2015 Q3 · USD

Exact inputs and evidence

Operating margin

-80.13%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -2832040 USD Source
  • Revenue: 3534210 USD Source

Operating cash flow

-250 thousand USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3801823 USD Source
  • Operating Cash Flow: -3551954 USD Source

Free cash flow

-251 thousand USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3801823 USD Source
  • Operating Cash Flow: -3551954 USD Source
  • Capital Expenditure: 945482 USD Source
  • Capital Expenditure: 944466 USD Source
Cash and cash equivalents
153 thousand USD Source
Exact value

153087 USD

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

34546721 USD

Shares outstanding
75.5 million shares Source
Exact value

75474892 shares

Reported share-count change

9.12% · 6.31 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
  • 69167050 shares · 2014-09-30· Source
  • 75474892 shares · 2015-09-30· 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

11.7 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Revenue: 14378352 USD · 2014-01-01 – 2014-12-31 Source
  • Revenue: 12027909 USD · 2014-01-01 – 2014-09-30 Source
  • Revenue: 2292867 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 3478554 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 3534210 USD · 2015-07-01 – 2015-09-30 Source

Net income

-12.7 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Net income: -16290196 USD · 2014-01-01 – 2014-12-31 Source
  • Net income: -14142655 USD · 2014-01-01 – 2014-09-30 Source
  • Net income: -2921061 USD · 2015-01-01 – 2015-03-31 Source
  • Net income: -3485703 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: -4192422 USD · 2015-07-01 – 2015-09-30 Source

Operating cash flow

-7.34 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Operating cash flow: -10990345 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -7450262 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -3375244 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -3551954 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -3375244 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -3801823 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -3551954 USD · 2015-01-01 – 2015-06-30 Source

Capital expenditure

1.68 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Capital expenditure: 1836105 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 1105716 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 824151 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 944466 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 824151 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 945482 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 944466 USD · 2015-01-01 – 2015-06-30 Source

Free cash flow

-9.02 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Operating cash flow: -10990345 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -7450262 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -3375244 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -3551954 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -3375244 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -3801823 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -3551954 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 1836105 USD · 2014-01-01 – 2014-12-31 Source
  • Capital expenditure: 1105716 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 824151 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 944466 USD · 2015-01-01 – 2015-06-30 Source
  • Capital expenditure: 824151 USD · 2015-01-01 – 2015-03-31 Source
  • Capital expenditure: 945482 USD · 2015-01-01 – 2015-09-30 Source
  • Capital expenditure: 944466 USD · 2015-01-01 – 2015-06-30 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: 2015-11-24.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2014-12-31
  • Operating income: 8 of 11 periods available· newest 2014-12-31
  • Net income: 8 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2014-12-31
  • Total assets: 8 of 11 periods available· newest 2014-12-31
  • Total liabilities: 8 of 11 periods available· newest 2014-12-31
  • Current assets: 8 of 11 periods available· newest 2014-12-31
  • Current liabilities: 8 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 5 of 11 periods available· 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

    +116.9%

    Prior period

    USD 6.63 million

    –

    Current period

    USD 14.38 million

    –

    Exact inputs and evidence

    14378352 − 6627765 = 7750587 USD

    6627765 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    14378352 USD · 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

    +USD 7.9 million

    Prior period

    −USD 24.19 million

    –

    Current period

    −USD 16.29 million

    –

    Exact inputs and evidence

    -16290196 − -24189602 = 7899406 USD

    -24189602 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -16290196 USD · 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

    −USD 3.8 million

    Prior period

    −USD 7.19 million

    –

    Current period

    −USD 10.99 million

    –

    Exact inputs and evidence

    -10990345 − -7192953 = -3797392 USD

    -7192953 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -10990345 USD · 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

    +1.2%

    Prior period

    USD 1.81 million

    –

    Current period

    USD 1.84 million

    –

    Exact inputs and evidence

    1836105 − 1813478 = 22627 USD

    1813478 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    1836105 USD · 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 USD 14.38 million 100% of revenue
  • Cost of revenue USD 19.92 million 139% of revenue
  • Operating expenses USD 25.46 million 177% of revenue
  • Operating income −USD 31 million −216% of revenue
  • Tax, interest and other Derived −USD 14.71 million −102% of revenue
  • Net income −USD 16.29 million −113% of revenue

Cash

  • Operating cash flow −USD 10.99 million −76% of revenue
  • Capital expenditure USD 1.84 million 13% of revenue
  • Free cash flow Derived −USD 12.83 million −89% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 403% of revenue.
  • 2009 Operating loss: operating costs were 403% of revenue.
  • 2010 Operating loss: operating costs were 512% of revenue.
  • 2010 Operating loss: operating costs were 512% of revenue.
  • 2011 Operating loss: operating costs were 273% of revenue.
  • 2012 Operating loss: operating costs were 207% of revenue.
  • 2013 Operating loss: operating costs were 211% of revenue.
  • 2014 Operating loss: operating costs were 316% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-10-01 – 2009-09-301374961 5538368 Derived -4163407 1596008 Derived -5759415 Unavailable
Source
2009 2009-01-01 – 2009-12-311374961 5538368 Derived -4163407 1596008 Derived -5759415 Unavailable
Source
2010 2009-10-01 – 2010-09-301560633 7993245 Derived -6432612 671641 Derived -7104253 -3152048 Derived
Source
2010 2010-01-01 – 2010-12-311560633 7993245 Derived -6432612 671641 Derived -7104253 Unavailable
Source
2011 2011-01-01 – 2011-12-313885020 10598981 Derived -6713961 4249365 Derived -10963326 -6038430 Derived
Source
2012 2012-01-01 – 2012-12-315341543 11058889 Derived -5717346 -284219 Derived -5433127 -7272343 Derived
Source
2013 2013-01-01 – 2013-12-316627765 14002624 Derived -7374859 16814743 Derived -24189602 -9006431 Derived
Source
2014 2014-01-01 – 2014-12-3114378352 45382735 Derived -31004383 -14714187 Derived -16290196 -12826450 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 14.4M 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.15.5M11.6M7.8M3.9M0.0200920112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue1374961
2009Revenue1374961
2010Revenue1560633
2010Revenue1560633
2011Revenue3885020
2012Revenue5341543
2013Revenue6627765
2014Revenue14378352

Revenue growth

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

116.9% 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.161%121%80%40%0%200920112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year13.5%
2010Year over year13.5%
2011Year over year148.9%
2012Year over year37.5%
2013Year over year24.1%
2014Year over year116.9%

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 -215.6% 2014
Net margin -113.3% 2014
Free cash flow margin -89.2% 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.36%-96%-228%-360%-492%200920112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-302.8%
2009Operating margin-302.8%
2010Operating margin-412.2%
2010Operating margin-412.2%
2011Operating margin-172.8%
2012Operating margin-107%
2013Operating margin-111.3%
2014Operating margin-215.6%
2009Net margin-418.9%
2009Net margin-418.9%
2010Net margin-455.2%
2010Net margin-455.2%
2011Net margin-282.2%
2012Net margin-101.7%
2013Net margin-365%
2014Net margin-113.3%
2009Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-202%
2010Free cash flow marginNot reported
2011Free cash flow margin-155.4%
2012Free cash flow margin-136.1%
2013Free cash flow margin-135.9%
2014Free cash flow margin-89.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -11M 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.879.2K-2.3M-5.5M-8.7M-11.9M200920112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-2555363
2009Operating cash flow-2555363
2010Operating cash flow-3030018
2010Operating cash flow-3054713
2011Operating cash flow-4940241
2012Operating cash flow-6206712
2013Operating cash flow-7192953
2014Operating cash flow-10990345

Free cash flow

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

USD -12.8M 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.1.0M-2.7M-6.4M-10.1M-13.9M200920112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flow-3152048
2010Free cash flowUnavailable
2011Free cash flow-6038430
2012Free cash flow-7272343
2013Free cash flow-9006431
2014Free cash flow-12826450

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.

189.7% 2014
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.257%193%128%64%0%200920112014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets65.3%
2009Liabilities / assets103.4%
2010Liabilities / assets125.4%
2010Liabilities / assets168.4%
2011Liabilities / assets90.5%
2012Liabilities / assets135%
2013Liabilities / assets237.7%
2014Liabilities / assets189.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.71× 2014
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.1.89×1.42×0.95×0.47×0.00×200920112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities1.41×
2009Current assets / current liabilities0.7×
2010Current assets / current liabilities0.72×
2010Current assets / current liabilities0.6×
2011Current assets / current liabilities0.98×
2012Current assets / current liabilities1.75×
2013Current assets / current liabilities0.3×
2014Current assets / current liabilities0.71×

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 2008-10-01 – 2009-09-30
−USD 5.76 million
Exact value

Exact value: -5759415 USD

2008-10-01 – 2009-09-30: -5759415 USD Inspect Net Income Open source
Share or cite

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

−USD 2.56 million
Exact value

Exact value: -2555363 USD

2008-10-01 – 2009-09-30: -2555363 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.

2009 2009-01-01 – 2009-12-31
−USD 5.76 million
Exact value

Exact value: -5759415 USD

2009-01-01 – 2009-12-31: -5759415 USD Inspect Net Income Open source
Share or cite

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

−USD 2.56 million
Exact value

Exact value: -2555363 USD

2009-01-01 – 2009-12-31: -2555363 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.

2010 2009-10-01 – 2010-09-30
−USD 7.1 million
Exact value

Exact value: -7104253 USD

2009-10-01 – 2010-09-30: -7104253 USD Inspect Net Income Open source
Share or cite

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

−USD 3.03 million
Exact value

Exact value: -3030018 USD

2009-10-01 – 2010-09-30: -3030018 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 122,030
Exact value

Exact value: 122030 USD

2009-10-01 – 2010-09-30: 122030 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.15 million
Calculation and evidence

-3030018 − 122030 USD

Exact free cash flow: -3152048 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 7.1 million
Exact value

Exact value: -7104253 USD

2010-01-01 – 2010-12-31: -7104253 USD Inspect Net Income Open source
Share or cite

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

−USD 3.05 million
Exact value

Exact value: -3054713 USD

2010-01-01 – 2010-12-31: -3054713 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.

2011 2011-01-01 – 2011-12-31
−USD 10.96 million
Exact value

Exact value: -10963326 USD

2011-01-01 – 2011-12-31: -10963326 USD Inspect Net Income Open source
Share or cite

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

−USD 4.94 million
Exact value

Exact value: -4940241 USD

2011-01-01 – 2011-12-31: -4940241 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 1.1 million
Exact value

Exact value: 1098189 USD

2011-01-01 – 2011-12-31: 1098189 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.04 million
Calculation and evidence

-4940241 − 1098189 USD

Exact free cash flow: -6038430 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 5.43 million
Exact value

Exact value: -5433127 USD

2012-01-01 – 2012-12-31: -5433127 USD Inspect Net Income Open source
Share or cite

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

−USD 6.21 million
Exact value

Exact value: -6206712 USD

2012-01-01 – 2012-12-31: -6206712 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 1.07 million
Exact value

Exact value: 1065631 USD

2012-01-01 – 2012-12-31: 1065631 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.27 million
Calculation and evidence

-6206712 − 1065631 USD

Exact free cash flow: -7272343 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 24.19 million
Exact value

Exact value: -24189602 USD

2013-01-01 – 2013-12-31: -24189602 USD Inspect Net Income Open source
Share or cite

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

−USD 7.19 million
Exact value

Exact value: -7192953 USD

2013-01-01 – 2013-12-31: -7192953 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 1.81 million
Exact value

Exact value: 1813478 USD

2013-01-01 – 2013-12-31: 1813478 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.01 million
Calculation and evidence

-7192953 − 1813478 USD

Exact free cash flow: -9006431 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 16.29 million
Exact value

Exact value: -16290196 USD

2014-01-01 – 2014-12-31: -16290196 USD Inspect Net Income Open source
Share or cite

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

−USD 10.99 million
Exact value

Exact value: -10990345 USD

2014-01-01 – 2014-12-31: -10990345 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 1.84 million
Exact value

Exact value: 1836105 USD

2014-01-01 – 2014-12-31: 1836105 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.83 million
Calculation and evidence

-10990345 − 1836105 USD

Exact free cash flow: -12826450 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.

107 filings · 1,506 latest values · 1,506 originally reported values

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

Identifiers: 0000753048, 753048, AXIH, edgar:753048

Also known as ANALYTICAL SURVEYS INC, AXION INTERNATIONAL HOLDINGS, INC.