QKL Stores Inc.

EDGAR

122 filing records in this dataset, filed from 1996-03-18 to 2016-04-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

62.4 million USD

2015 Q4 · USD

Exact inputs and evidence

Operating margin

-28.98%

2015 Q4 · %

Exact inputs and evidence
  • Operating Income: -27833008 USD Source
  • Operating Income: -9732359 USD Source
  • Revenue: 270064086 USD Source
  • Revenue: 207615214 USD Source

Operating cash flow

-22.3 million USD

2015 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12050712 USD Source
  • Operating Cash Flow: 10287432 USD Source
Cash and cash equivalents
28 million USD Source
Exact value

27982089 USD

Long-term debt including current maturities
Not available
Shares outstanding
1.52 million shares Source
Exact value

1522326 shares

Reported share-count change

0.00% · 0 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
  • 1522326 shares · 2014-12-31· Source
  • 1522326 shares · 2015-12-31· 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

270 million USD

2015-01-01 – 2015-12-31

Exact inputs and evidence
  • Revenue: 92557686 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 56433109 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 58624419 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 270064086 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 207615214 USD · 2015-01-01 – 2015-09-30 Source

Net income

-31.2 million USD

2015-01-01 – 2015-12-31

Exact inputs and evidence
  • Net income: -4583173 USD · 2015-01-01 – 2015-03-31 Source
  • Net income: -4540897 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: -3848465 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -31224584 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -12972535 USD · 2015-01-01 – 2015-09-30 Source

Operating cash flow

-12.1 million USD

2015-01-01 – 2015-12-31

Exact inputs and evidence
  • Operating cash flow: 23560371 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: 15821771 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: 23560371 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: 10287432 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 15821771 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -12050712 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: 10287432 USD · 2015-01-01 – 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: 2016-04-29.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2015-12-31
  • Operating income: 8 of 11 periods available· newest 2015-12-31
  • Net income: 11 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2015-12-31
  • Total assets: 11 of 11 periods available· newest 2015-12-31
  • Total liabilities: 8 of 11 periods available· newest 2015-12-31
  • Current assets: 11 of 11 periods available· newest 2015-12-31
  • Current liabilities: 11 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2015-12-31

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

    -1.7%

    Prior period

    USD 274.64 million

    –

    Current period

    USD 270.06 million

    –

    Exact inputs and evidence

    270064086 − 274636920 = -4572834 USD

    274636920 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    270064086 USD · 2015-01-01 – 2015-12-31

    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 4.26 million

    Prior period

    −USD 26.96 million

    –

    Current period

    −USD 31.22 million

    –

    Exact inputs and evidence

    -31224584 − -26961829 = -4262755 USD

    -26961829 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -31224584 USD · 2015-01-01 – 2015-12-31

    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 3.71 million

    Prior period

    −USD 15.76 million

    –

    Current period

    −USD 12.05 million

    –

    Exact inputs and evidence

    -12050712 − -15757527 = 3706815 USD

    -15757527 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -12050712 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -89.1%

    Prior period

    USD 4.23 million

    –

    Current period

    USD 459,504

    –

    Exact inputs and evidence

    459504 − 4230820 = -3771316 USD

    4230820 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    459504 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 270.06 million 100% of revenue
  • Cost of revenue USD 224.41 million 83% of revenue
  • Operating expenses USD 73.49 million 27% of revenue
  • Operating income −USD 27.83 million −10% of revenue
  • Tax, interest and other Derived USD 3.39 million 1.3% of revenue
  • Net income −USD 31.22 million −12% of revenue

Cash

  • Operating cash flow −USD 12.05 million −4.5% of revenue
  • Capital expenditure USD 459,504 0.2% of revenue
  • Free cash flow Derived −USD 12.51 million −4.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 91%
  • 2009 Net loss: net income was −10% of revenue.
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 Operating loss: operating costs were 104% of revenue.
  • 2012 Operating loss: operating costs were 109% of revenue.
  • 2013 Operating loss: operating costs were 103% of revenue.
  • 2014 Operating loss: operating costs were 108% of revenue.
  • 2015 Operating loss: operating costs were 110% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2006-05-01 – 2007-04-300 UnavailableUnavailableUnavailable-13391 Unavailable
Source
2007 2006-08-01 – 2007-07-310 UnavailableUnavailableUnavailable-4975 Unavailable
Source
2008 2008-01-01 – 2008-12-31160129600 145628819 Derived 14500781 5503713 Derived 8997068 Unavailable
Source
2009 2009-01-01 – 2009-12-31247594272 233121919 Derived 14472353 39115791 Derived -24643438 Unavailable
Source
2010 2010-01-01 – 2010-12-31298399394 286049039 Derived 12350355 -5080209 Derived 17430564 -17692118 Derived
Source
2011 2011-01-01 – 2011-12-31370500420 386185159 Derived -15684739 898642 Derived -16583381 -20303063 Derived
Source
2012 2012-01-01 – 2012-12-31365624781 398213103 Derived -32588322 -1545782 Derived -31042540 -6371079 Derived
Source
2013 2013-01-01 – 2013-12-31282790433 291661481 Derived -8871048 5426764 Derived -14297812 -15342522 Derived
Source
2014 2014-01-01 – 2014-12-31274636920 295819446 Derived -21182526 5779303 Derived -26961829 -19988347 Derived
Source
2015 2015-01-01 – 2015-12-31270064086 297897094 Derived -27833008 3391576 Derived -31224584 -12510216 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 270.1M 2015
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.400.1M300.1M200.1M100.0M0.0200720112015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2007Revenue0
2008Revenue160129600
2009Revenue247594272
2010Revenue298399394
2011Revenue370500420
2012Revenue365624781
2013Revenue282790433
2014Revenue274636920
2015Revenue270064086

Revenue growth

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

-1.7% 2015
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.61%38%16%-6%-29%200720112015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year54.6%
2010Year over year20.5%
2011Year over year24.2%
2012Year over year-1.3%
2013Year over year-22.7%
2014Year over year-2.9%
2015Year over year-1.7%

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 -10.3% 2015
Net margin -11.6% 2015
Free cash flow margin -4.6% 2015
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.10.7%4.7%-1.3%-7.2%-13.2%2007-04-3020112015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-04-30Operating marginNot reported
2007-07-31Operating marginNot reported
2008Operating margin9.1%
2009Operating margin5.8%
2010Operating margin4.1%
2011Operating margin-4.2%
2012Operating margin-8.9%
2013Operating margin-3.1%
2014Operating margin-7.7%
2015Operating margin-10.3%
2007Net marginNot reported
2007Net marginNot reported
2008Net margin5.6%
2009Net margin-10%
2010Net margin5.8%
2011Net margin-4.5%
2012Net margin-8.5%
2013Net margin-5.1%
2014Net margin-9.8%
2015Net margin-11.6%
2007Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-5.9%
2011Free cash flow margin-5.5%
2012Free cash flow margin-1.7%
2013Free cash flow margin-5.4%
2014Free cash flow margin-7.3%
2015Free cash flow margin-4.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.1M 2015
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.4.9M-672.8K-6.2M-11.7M-17.3M200720112015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-425
2007Operating cash flow0
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow-9073830
2011Operating cash flow3337089
2012Operating cash flow3040123
2013Operating cash flow-14744479
2014Operating cash flow-15757527
2015Operating cash flow-12050712

Free cash flow

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

USD -12.5M 2015
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.1.6M-4.3M-10.2M-16.0M-21.9M200720112015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flow-17692118
2011Free cash flow-20303063
2012Free cash flow-6371079
2013Free cash flow-15342522
2014Free cash flow-19988347
2015Free cash flow-12510216

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.

103.9% 2015
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.112%84%56%28%0%2007-04-3020112015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-04-30Liabilities / assetsNot reported
2007-07-31Liabilities / assetsNot reported
2008Liabilities / assets43.6%
2009Liabilities / assets65.8%
2010Liabilities / assets37.4%
2011Liabilities / assets42.9%
2012Liabilities / assets59.1%
2013Liabilities / assets68.3%
2014Liabilities / assets83.4%
2015Liabilities / assets103.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.79× 2015
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.2.03×1.52×1.02×0.51×0.00×200720112015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0×
2007Current assets / current liabilities0×
2008Current assets / current liabilities1.31×
2009Current assets / current liabilities1.88×
2010Current assets / current liabilities1.57×
2011Current assets / current liabilities1.3×
2012Current assets / current liabilities1.17×
2013Current assets / current liabilities1.11×
2014Current assets / current liabilities0.92×
2015Current assets / current liabilities0.79×

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
2007 2006-05-01 – 2007-04-30
−USD 13,391
Exact value

Exact value: -13391 USD

2006-05-01 – 2007-04-30: -13391 USD Inspect Net Income Open source
Share or cite

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

−USD 425
Exact value

Exact value: -425 USD

2006-05-01 – 2007-04-30: -425 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.

2007 2006-08-01 – 2007-07-31
−USD 4,975
Exact value

Exact value: -4975 USD

2006-08-01 – 2007-07-31: -4975 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

2006-08-01 – 2007-07-31: 0 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.

2008 2008-01-01 – 2008-12-31
USD 9 million
Exact value

Exact value: 8997068 USD

2008-01-01 – 2008-12-31: 8997068 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 24.64 million
Exact value

Exact value: -24643438 USD

2009-01-01 – 2009-12-31: -24643438 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
USD 17.43 million
Exact value

Exact value: 17430564 USD

2010-01-01 – 2010-12-31: 17430564 USD Inspect Net Income Open source
Share or cite

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

−USD 9.07 million
Exact value

Exact value: -9073830 USD

2010-01-01 – 2010-12-31: -9073830 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 8.62 million
Exact value

Exact value: 8618288 USD

2010-01-01 – 2010-12-31: 8618288 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.69 million
Calculation and evidence

-9073830 − 8618288 USD

Exact free cash flow: -17692118 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 16.58 million
Exact value

Exact value: -16583381 USD

2011-01-01 – 2011-12-31: -16583381 USD Inspect Net Income Open source
Share or cite

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

USD 3.34 million
Exact value

Exact value: 3337089 USD

2011-01-01 – 2011-12-31: 3337089 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 23.64 million
Exact value

Exact value: 23640152 USD

2011-01-01 – 2011-12-31: 23640152 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.3 million
Calculation and evidence

3337089 − 23640152 USD

Exact free cash flow: -20303063 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 31.04 million
Exact value

Exact value: -31042540 USD

2012-01-01 – 2012-12-31: -31042540 USD Inspect Net Income Open source
Share or cite

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

USD 3.04 million
Exact value

Exact value: 3040123 USD

2012-01-01 – 2012-12-31: 3040123 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 9.41 million
Exact value

Exact value: 9411202 USD

2012-01-01 – 2012-12-31: 9411202 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.37 million
Calculation and evidence

3040123 − 9411202 USD

Exact free cash flow: -6371079 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 14.3 million
Exact value

Exact value: -14297812 USD

2013-01-01 – 2013-12-31: -14297812 USD Inspect Net Income Open source
Share or cite

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

−USD 14.74 million
Exact value

Exact value: -14744479 USD

2013-01-01 – 2013-12-31: -14744479 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 598,043
Exact value

Exact value: 598043 USD

2013-01-01 – 2013-12-31: 598043 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.34 million
Calculation and evidence

-14744479 − 598043 USD

Exact free cash flow: -15342522 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 26.96 million
Exact value

Exact value: -26961829 USD

2014-01-01 – 2014-12-31: -26961829 USD Inspect Net Income Open source
Share or cite

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

−USD 15.76 million
Exact value

Exact value: -15757527 USD

2014-01-01 – 2014-12-31: -15757527 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 4.23 million
Exact value

Exact value: 4230820 USD

2014-01-01 – 2014-12-31: 4230820 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.99 million
Calculation and evidence

-15757527 − 4230820 USD

Exact free cash flow: -19988347 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 31.22 million
Exact value

Exact value: -31224584 USD

2015-01-01 – 2015-12-31: -31224584 USD Inspect Net Income Open source
Share or cite

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

−USD 12.05 million
Exact value

Exact value: -12050712 USD

2015-01-01 – 2015-12-31: -12050712 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 459,504
Exact value

Exact value: 459504 USD

2015-01-01 – 2015-12-31: 459504 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.51 million
Calculation and evidence

-12050712 − 459504 USD

Exact free cash flow: -12510216 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.

122 filings · 1,649 latest values · 1,649 originally reported values

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

Identifiers: 0000808047, 808047, QKLS, edgar:808047

Also known as FORME CAPITAL INC, QKL STORES INC., QKL Stores Inc., QKL Stores, Inc.