RELIV INTERNATIONAL INC

EDGAR

103 filing records in this dataset, filed from 1996-05-10 to 2020-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

8.67 million iso4217-usd

2020 Q3 · iso4217-usd

Exact inputs and evidence
  • Revenue: 8668344 iso4217-usd Source

Operating margin

-1.93%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: -167104 iso4217-usd Source
  • Revenue: 8668344 iso4217-usd Source

Operating cash flow

550 thousand iso4217-usd

2020 Q3 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 771524 iso4217-usd Source
  • Operating Cash Flow: 221694 iso4217-usd Source

Free cash flow

540 thousand iso4217-usd

2020 Q3 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: 771524 iso4217-usd Source
  • Operating Cash Flow: 221694 iso4217-usd Source
  • Capital Expenditure: 26995 iso4217-usd Source
  • Capital Expenditure: 17363 iso4217-usd Source
Cash and cash equivalents
3.34 million iso4217-usd Source
Exact value

3339675 iso4217-usd

Long-term debt including current maturities
2.86 million iso4217-usd Source
Exact value

2855861 iso4217-usd

Shares outstanding
1.75 million xbrli-shares Source
Exact value

1746449 xbrli-shares

Reported share-count change

0.00% · 0 xbrli-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
  • 1746449 xbrli-shares · 2019-09-30· Source
  • 1746449 xbrli-shares · 2020-09-30· 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: 2020-11-13.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2019-12-31
  • Operating income: 4 of 11 periods available· newest 2019-12-31
  • Net income: 4 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2019-12-31
  • Total assets: 4 of 11 periods available· newest 2019-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2019-12-31
  • Current liabilities: 4 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 4 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

    -2.9%

    Prior period

    iso4217-usd 36.12 million

    –

    Current period

    iso4217-usd 35.06 million

    –

    Exact inputs and evidence

    35055315 − 36115741 = -1060426 iso4217-usd

    36115741 iso4217-usd · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    35055315 iso4217-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

    +iso4217-usd 1.46 million

    Prior period

    −iso4217-usd 1.9 million

    –

    Current period

    −iso4217-usd 444,357

    –

    Exact inputs and evidence

    -444357 − -1903341 = 1458984 iso4217-usd

    -1903341 iso4217-usd · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -444357 iso4217-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

    +iso4217-usd 227,333

    Prior period

    −iso4217-usd 1.17 million

    –

    Current period

    −iso4217-usd 942,591

    –

    Exact inputs and evidence

    -942591 − -1169924 = 227333 iso4217-usd

    -1169924 iso4217-usd · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -942591 iso4217-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

    -45.5%

    Prior period

    iso4217-usd 181,343

    –

    Current period

    iso4217-usd 98,773

    –

    Exact inputs and evidence

    98773 − 181343 = -82570 iso4217-usd

    181343 iso4217-usd · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    98773 iso4217-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 iso4217-usd 35.06 million 100% of revenue
  • Cost of revenue iso4217-usd 9.56 million 27% of revenue
  • Operating expenses iso4217-usd 14.98 million 43% of revenue
  • Other operating costs Derived iso4217-usd 11.07 million 32% of revenue
  • Operating income −iso4217-usd 559,458 −1.6% of revenue
  • Tax, interest and other Derived −iso4217-usd 115,101 −0.3% of revenue
  • Net income −iso4217-usd 444,357 −1.3% of revenue

Cash

  • Operating cash flow −iso4217-usd 942,591 −2.7% of revenue
  • Capital expenditure iso4217-usd 98,773 0.3% of revenue
  • Free cash flow Derived −iso4217-usd 1.04 million −3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 Operating loss: operating costs were 102% of revenue.
  • 2017 Operating loss: operating costs were 100% of revenue.
  • 2018 Operating loss: operating costs were 105% of revenue.
  • 2019 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-3145512836 46324815 Derived -811979 -186924 Derived -625055 1351369 Derived
Source
2017 2017-01-01 – 2017-12-3141788782 41972185 Derived -183403 513509 Derived -696912 -656204 Derived
Source
2018 2018-01-01 – 2018-12-3136115741 37980232 Derived -1864491 38850 Derived -1903341 -1351267 Derived
Source
2019 2019-01-01 – 2019-12-3135055315 35614773 Derived -559458 -115101 Derived -444357 -1041364 Derived
Source

Amounts are exact, in iso4217-usd.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

iso4217-usd 35.1M 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.49.2M36.9M24.6M12.3M0.02016201720182019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Revenue45512836
2017Revenue41788782
2018Revenue36115741
2019Revenue35055315

Revenue growth

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

-2.9% 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.1.1%-2.9%-6.8%-10.7%-14.7%2016201720182019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year-8.2%
2018Year over year-13.6%
2019Year over year-2.9%

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 -1.6% 2019
Net margin -1.3% 2019
Free cash flow margin -3% 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.3.6%1.2%-1.2%-3.5%-5.9%2016201720182019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin-1.8%
2017Operating margin-0.4%
2018Operating margin-5.2%
2019Operating margin-1.6%
2016Net margin-1.4%
2017Net margin-1.7%
2018Net margin-5.3%
2019Net margin-1.3%
2016Free cash flow margin3%
2017Free cash flow margin-1.6%
2018Free cash flow margin-3.7%
2019Free cash flow margin-3%

Operating cash flow

Cash generated by the company’s normal business operations.

iso4217-usd -942.6K 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.1.7M959.3K177.7K-603.9K-1.4M2016201720182019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Operating cash flow1525272
2017Operating cash flow-156795
2018Operating cash flow-1169924
2019Operating cash flow-942591

Free cash flow

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

iso4217-usd -1M 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.1.6M783.8K51.0-783.7K-1.6M2016201720182019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Free cash flow1351369
2017Free cash flow-656204
2018Free cash flow-1351267
2019Free cash flow-1041364

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
2016-12-31Liabilities / assetsNot reported
2017-12-31Liabilities / assetsNot reported
2018-12-31Liabilities / assetsNot reported
2019-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.47× 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.2.23×1.67×1.12×0.56×0.00×2016201720182019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities1.93×
2017Current assets / current liabilities1.34×
2018Current assets / current liabilities2.07×
2019Current assets / current liabilities1.47×

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
−iso4217-usd 625,055
Exact value

Exact value: -625055 iso4217-usd

2016-01-01 – 2016-12-31: -625055 iso4217-usd Inspect Net Income Open source
Share or cite

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

iso4217-usd 1.53 million
Exact value

Exact value: 1525272 iso4217-usd

2016-01-01 – 2016-12-31: 1525272 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 173,903
Exact value

Exact value: 173903 iso4217-usd

2016-01-01 – 2016-12-31: 173903 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

iso4217-usd 1.35 million
Calculation and evidence

1525272 − 173903 iso4217-usd

Exact free cash flow: 1351369 iso4217-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
−iso4217-usd 696,912
Exact value

Exact value: -696912 iso4217-usd

2017-01-01 – 2017-12-31: -696912 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 156,795
Exact value

Exact value: -156795 iso4217-usd

2017-01-01 – 2017-12-31: -156795 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 499,409
Exact value

Exact value: 499409 iso4217-usd

2017-01-01 – 2017-12-31: 499409 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 656,204
Calculation and evidence

-156795 − 499409 iso4217-usd

Exact free cash flow: -656204 iso4217-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
−iso4217-usd 1.9 million
Exact value

Exact value: -1903341 iso4217-usd

2018-01-01 – 2018-12-31: -1903341 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 1.17 million
Exact value

Exact value: -1169924 iso4217-usd

2018-01-01 – 2018-12-31: -1169924 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 181,343
Exact value

Exact value: 181343 iso4217-usd

2018-01-01 – 2018-12-31: 181343 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 1.35 million
Calculation and evidence

-1169924 − 181343 iso4217-usd

Exact free cash flow: -1351267 iso4217-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
−iso4217-usd 444,357
Exact value

Exact value: -444357 iso4217-usd

2019-01-01 – 2019-12-31: -444357 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 942,591
Exact value

Exact value: -942591 iso4217-usd

2019-01-01 – 2019-12-31: -942591 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 98,773
Exact value

Exact value: 98773 iso4217-usd

2019-01-01 – 2019-12-31: 98773 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 1.04 million
Calculation and evidence

-942591 − 98773 iso4217-usd

Exact free cash flow: -1041364 iso4217-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.

103 filings · 3,341 latest values · 3,341 originally reported values

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

Identifiers: 0000768710, 768710, RELV, edgar:768710, relv

Also known as RELIV INTERNATIONAL INC