K SWISS INC

EDGAR

70 filing records in this dataset, filed from 1996-07-25 to 2013-02-27. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

41.2 million USD

2012 Q4 · USD

Exact inputs and evidence

Operating margin

-30.52%

2012 Q4 · %

Exact inputs and evidence
  • Operating Income: -30770000 USD Source
  • Operating Income: -18187000 USD Source
  • Revenue: 222851000 USD Source
  • Revenue: 181621000 USD Source

Operating cash flow

6.47 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -572000 USD Source
  • Operating Cash Flow: -7046000 USD Source

Free cash flow

6.22 million USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -572000 USD Source
  • Operating Cash Flow: -7046000 USD Source
  • Capital Expenditure: 1528000 USD Source
  • Capital Expenditure: 1276000 USD Source
Cash and cash equivalents
42.7 million USD Source
Exact value

42711000 USD

Long-term debt including current maturities
151 thousand USD Source
Exact value

151000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

223 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Revenue: 69302000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 44752000 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 67551000 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 222851000 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 181621000 USD · 2012-01-01 – 2012-09-30 Source

Net income

-34.8 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Net income: -6706000 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -11631000 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -1926000 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -34779000 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -20263000 USD · 2012-01-01 – 2012-09-30 Source

Operating cash flow

-572 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: -4851000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -1324000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -4851000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -7046000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -1324000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -572000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -7046000 USD · 2012-01-01 – 2012-09-30 Source

Capital expenditure

1.53 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Capital expenditure: 215000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 781000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 215000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 1276000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 781000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1528000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 1276000 USD · 2012-01-01 – 2012-09-30 Source

Free cash flow

-2.1 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: -4851000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -1324000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -4851000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -7046000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -1324000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -572000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -7046000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 215000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 781000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 215000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 1276000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 781000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1528000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 1276000 USD · 2012-01-01 – 2012-09-30 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: 2013-02-27.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2012-12-31
  • Operating income: 4 of 11 periods available· newest 2012-12-31
  • Net income: 4 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2012-12-31
  • Total assets: 4 of 11 periods available· newest 2012-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2012-12-31
  • Current liabilities: 4 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • shares outstanding: No compatible figures in this window

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

    -17%

    Prior period

    USD 268.36 million

    –

    Current period

    USD 222.85 million

    –

    Exact inputs and evidence

    222851000 − 268357000 = -45506000 USD

    268357000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    222851000 USD · 2012-01-01 – 2012-12-31

    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 35.69 million

    Prior period

    −USD 70.47 million

    –

    Current period

    −USD 34.78 million

    –

    Exact inputs and evidence

    -34779000 − -70471000 = 35692000 USD

    -70471000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -34779000 USD · 2012-01-01 – 2012-12-31

    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 89.09 million

    Prior period

    −USD 89.67 million

    –

    Current period

    −USD 572,000

    –

    Exact inputs and evidence

    -572000 − -89665000 = 89093000 USD

    -89665000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -572000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -43.5%

    Prior period

    USD 2.7 million

    –

    Current period

    USD 1.53 million

    –

    Exact inputs and evidence

    1528000 − 2704000 = -1176000 USD

    2704000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    1528000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 222.85 million 100% of revenue
  • Operating costs Derived USD 253.62 million 114% of revenue
  • Operating income −USD 30.77 million −14% of revenue
  • Tax, interest and other Derived USD 4.01 million 1.8% of revenue
  • Net income −USD 34.78 million −16% of revenue

Cash

  • Operating cash flow −USD 572,000 −0.3% of revenue
  • Capital expenditure USD 1.53 million 0.7% of revenue
  • Free cash flow Derived −USD 2.1 million −0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 115% of revenue.
  • 2010 Operating loss: operating costs were 126% of revenue.
  • 2011 Operating loss: operating costs were 124% of revenue.
  • 2012 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31240729000 277691000 Derived -36962000 -9000000 Derived -27962000 -18975000 Derived
Source
2010 2010-01-01 – 2010-12-31216766000 272813000 Derived -56047000 12165000 Derived -68212000 -49112000 Derived
Source
2011 2011-01-01 – 2011-12-31268357000 332347000 Derived -63990000 6481000 Derived -70471000 -92369000 Derived
Source
2012 2012-01-01 – 2012-12-31222851000 253621000 Derived -30770000 4009000 Derived -34779000 -2100000 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 222.9M 2012
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.289.8M217.4M144.9M72.5M0.02009201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue240729000
2010Revenue216766000
2011Revenue268357000
2012Revenue222851000

Revenue growth

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

-17% 2012
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.27%15%3%-8%-20%2009201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-10%
2011Year over year23.8%
2012Year over year-17%

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 -13.8% 2012
Net margin -15.6% 2012
Free cash flow margin -0.9% 2012
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.2.8%-7.2%-17.2%-27.2%-37.2%2009201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-15.4%
2010Operating margin-25.9%
2011Operating margin-23.8%
2012Operating margin-13.8%
2009Net margin-11.6%
2010Net margin-31.5%
2011Net margin-26.3%
2012Net margin-15.6%
2009Free cash flow margin-7.9%
2010Free cash flow margin-22.7%
2011Free cash flow margin-34.4%
2012Free cash flow margin-0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -572K 2012
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.7.2M-18.8M-44.8M-70.8M-96.8M2009201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-17531000
2010Operating cash flow-46735000
2011Operating cash flow-89665000
2012Operating cash flow-572000

Free cash flow

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

USD -2.1M 2012
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.7.4M-19.4M-46.2M-73.0M-99.8M2009201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-18975000
2010Free cash flow-49112000
2011Free cash flow-92369000
2012Free cash flow-2100000

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 reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.89× 2012
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.10.98×8.23×5.49×2.74×0.00×2009201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities10.16×
2010Current assets / current liabilities7.14×
2011Current assets / current liabilities4.31×
2012Current assets / current liabilities3.89×

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
−USD 27.96 million
Exact value

Exact value: -27962000 USD

2009-01-01 – 2009-12-31: -27962000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.53 million
Exact value

Exact value: -17531000 USD

2009-01-01 – 2009-12-31: -17531000 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 1.44 million
Exact value

Exact value: 1444000 USD

2009-01-01 – 2009-12-31: 1444000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.98 million
Calculation and evidence

-17531000 − 1444000 USD

Exact free cash flow: -18975000 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 68.21 million
Exact value

Exact value: -68212000 USD

2010-01-01 – 2010-12-31: -68212000 USD Inspect Net Income Open source
Share or cite

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

−USD 46.74 million
Exact value

Exact value: -46735000 USD

2010-01-01 – 2010-12-31: -46735000 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 2.38 million
Exact value

Exact value: 2377000 USD

2010-01-01 – 2010-12-31: 2377000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 49.11 million
Calculation and evidence

-46735000 − 2377000 USD

Exact free cash flow: -49112000 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 70.47 million
Exact value

Exact value: -70471000 USD

2011-01-01 – 2011-12-31: -70471000 USD Inspect Net Income Open source
Share or cite

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

−USD 89.67 million
Exact value

Exact value: -89665000 USD

2011-01-01 – 2011-12-31: -89665000 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 2.7 million
Exact value

Exact value: 2704000 USD

2011-01-01 – 2011-12-31: 2704000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 92.37 million
Calculation and evidence

-89665000 − 2704000 USD

Exact free cash flow: -92369000 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 34.78 million
Exact value

Exact value: -34779000 USD

2012-01-01 – 2012-12-31: -34779000 USD Inspect Net Income Open source
Share or cite

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

−USD 572,000
Exact value

Exact value: -572000 USD

2012-01-01 – 2012-12-31: -572000 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 1.53 million
Exact value

Exact value: 1528000 USD

2012-01-01 – 2012-12-31: 1528000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.1 million
Calculation and evidence

-572000 − 1528000 USD

Exact free cash flow: -2100000 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.

70 filings · 747 latest values · 747 originally reported values

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

Identifiers: 0000862480, 862480, edgar:862480

Also known as K SWISS INC