POWERSECURE INTERNATIONAL, INC.

EDGAR

92 filing records in this dataset, filed from 1996-08-12 to 2016-05-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

105 million Unit12

2016 Q1 · Unit12

Exact inputs and evidence
  • Revenue: 105151000 Unit12 Source

Operating margin

-14.43%

2016 Q1 · %

Exact inputs and evidence
  • Operating Income: -15176000 Unit12 Source
  • Revenue: 105151000 Unit12 Source

Operating cash flow

-30.7 million Unit12

2016 Q1 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -30732000 Unit12 Source

Free cash flow

-35.8 million Unit12

2016 Q1 · Unit12

Exact inputs and evidence
  • Operating Cash Flow: -30732000 Unit12 Source
  • Capital Expenditure: 5060000 Unit12 Source
Cash and cash equivalents
6.4 million Unit12 Source
Exact value

6399000 Unit12

Long-term debt including current maturities
42.5 million Unit12 Source
Exact value

42506000 Unit12

Shares outstanding
22.5 million Unit1 Source
Exact value

22508173 Unit1

Reported share-count change

0.27% · 60.2 thousand Unit1

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
  • 22447942 Unit1 · 2015-03-31· Source
  • 22508173 Unit1 · 2016-03-31· 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: 2016-05-06.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2015-12-31
  • Operating income: 7 of 11 periods available· newest 2015-12-31
  • Net income: 7 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2015-12-31
  • Total assets: 6 of 11 periods available· newest 2015-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2015-12-31
  • Current liabilities: 6 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2015-12-31
  • 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

    +72.9%

    Prior period

    Unit12 256.66 million

    –

    Current period

    Unit12 443.7 million

    –

    Exact inputs and evidence

    443701000 − 256657000 = 187044000 Unit12

    256657000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    443701000 Unit12 · 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

    +Unit12 12.83 million

    Prior period

    −Unit12 6.99 million

    –

    Current period

    Unit12 5.84 million

    –

    Exact inputs and evidence

    5839000 − -6992000 = 12831000 Unit12

    -6992000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    5839000 Unit12 · 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

    -94.1%

    Prior period

    Unit12 12.06 million

    –

    Current period

    Unit12 713,000

    –

    Exact inputs and evidence

    713000 − 12056000 = -11343000 Unit12

    12056000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    713000 Unit12 · 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

    -11.2%

    Prior period

    Unit12 11.21 million

    –

    Current period

    Unit12 9.95 million

    –

    Exact inputs and evidence

    9954000 − 11208000 = -1254000 Unit12

    11208000 Unit12 · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    9954000 Unit12 · 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 Unit12 443.7 million 100% of revenue
  • Cost of revenue Unit12 342.53 million 77% of revenue
  • Operating expenses Unit12 90.14 million 20% of revenue
  • Operating income Unit12 11.03 million 2.5% of revenue
  • Tax, interest and other Derived Unit12 5.19 million 1.2% of revenue
  • Net income Unit12 5.84 million 1.3% of revenue

Cash

  • Operating cash flow Unit12 713,000 0.2% of revenue
  • Capital expenditure Unit12 9.95 million 2.2% of revenue
  • Free cash flow Derived −Unit12 9.24 million −2.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 Operating loss: operating costs were 100% of revenue.
  • 2011 Operating loss: operating costs were 101% of revenue.
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2013 97%
  • 2014 Operating loss: operating costs were 104% of revenue.
  • 2015 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3185426000 83741000 Derived 1685000 -1108000 Derived 2793000 -2542000 Derived
Source
2010 2010-01-01 – 2010-12-3196209000 96612000 Derived -403000 -3865000 Derived 3462000 -12030000 Derived
Source
2011 2011-01-01 – 2011-12-31130015000 131047000 Derived -1032000 -25082000 Derived 24050000 -22026000 Derived
Source
2012 2012-01-01 – 2012-12-31162039000 160169000 Derived 1870000 -1208000 Derived 3078000 467000 Derived
Source
2013 2013-01-01 – 2013-12-31270234000 261595000 Derived 8639000 4227000 Derived 4412000 -11176000 Derived
Source
2014 2014-01-01 – 2014-12-31256657000 266726000 Derived -10069000 -3077000 Derived -6992000 848000 Derived
Source
2015 2015-01-01 – 2015-12-31443701000 432669000 Derived 11032000 5193000 Derived 5839000 -9241000 Derived
Source

Amounts are exact, in Unit12.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

Unit12 443.7M 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.479.2M359.4M239.6M119.8M0.0200920122015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2009Revenue85426000
2010Revenue96209000
2011Revenue130015000
2012Revenue162039000
2013Revenue270234000
2014Revenue256657000
2015Revenue443701000

Revenue growth

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

72.9% 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.79%57%34%11%-11%200920122015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year12.6%
2011Year over year35.1%
2012Year over year24.6%
2013Year over year66.8%
2014Year over year-5%
2015Year over year72.9%

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 2.5% 2015
Net margin 1.3% 2015
Free cash flow margin -2.1% 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.21%11%1%-9%-20%200920122015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin2%
2010Operating margin-0.4%
2011Operating margin-0.8%
2012Operating margin1.2%
2013Operating margin3.2%
2014Operating margin-3.9%
2015Operating margin2.5%
2009Net margin3.3%
2010Net margin3.6%
2011Net margin18.5%
2012Net margin1.9%
2013Net margin1.6%
2014Net margin-2.7%
2015Net margin1.3%
2009Free cash flow margin-3%
2010Free cash flow margin-12.5%
2011Free cash flow margin-16.9%
2012Free cash flow margin0.3%
2013Free cash flow margin-4.1%
2014Free cash flow margin0.3%
2015Free cash flow margin-2.1%

Operating cash flow

Cash generated by the company’s normal business operations.

Unit12 713K 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.13.6M8.1M2.7M-2.7M-8.1M200920122015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2009Operating cash flow-614000
2010Operating cash flow-6638000
2011Operating cash flow-5481000
2012Operating cash flow10852000
2013Operating cash flow-2164000
2014Operating cash flow12056000
2015Operating cash flow713000

Free cash flow

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

Unit12 -9.2M 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.2.7M-4.0M-10.6M-17.2M-23.9M200920122015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(Unit12)Source evidence
2009Free cash flow-2542000
2010Free cash flow-12030000
2011Free cash flow-22026000
2012Free cash flow467000
2013Free cash flow-11176000
2014Free cash flow848000
2015Free cash flow-9241000

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 reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.51× 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.4.17×3.13×2.08×1.04×0.00×2009-12-3120122015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities3.39×
2011Current assets / current liabilities3.86×
2012Current assets / current liabilities2.48×
2013Current assets / current liabilities2.72×
2014Current assets / current liabilities1.83×
2015Current assets / current liabilities1.51×

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
Unit12 2.79 million
Exact value

Exact value: 2793000 Unit12

2009-01-01 – 2009-12-31: 2793000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 614,000
Exact value

Exact value: -614000 Unit12

2009-01-01 – 2009-12-31: -614000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 1.93 million
Exact value

Exact value: 1928000 Unit12

2009-01-01 – 2009-12-31: 1928000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 2.54 million
Calculation and evidence

-614000 − 1928000 Unit12

Exact free cash flow: -2542000 Unit12

Share or cite

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

2010 2010-01-01 – 2010-12-31
Unit12 3.46 million
Exact value

Exact value: 3462000 Unit12

2010-01-01 – 2010-12-31: 3462000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 6.64 million
Exact value

Exact value: -6638000 Unit12

2010-01-01 – 2010-12-31: -6638000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 5.39 million
Exact value

Exact value: 5392000 Unit12

2010-01-01 – 2010-12-31: 5392000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 12.03 million
Calculation and evidence

-6638000 − 5392000 Unit12

Exact free cash flow: -12030000 Unit12

Share or cite

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

2011 2011-01-01 – 2011-12-31
Unit12 24.05 million
Exact value

Exact value: 24050000 Unit12

2011-01-01 – 2011-12-31: 24050000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 5.48 million
Exact value

Exact value: -5481000 Unit12

2011-01-01 – 2011-12-31: -5481000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 16.55 million
Exact value

Exact value: 16545000 Unit12

2011-01-01 – 2011-12-31: 16545000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 22.03 million
Calculation and evidence

-5481000 − 16545000 Unit12

Exact free cash flow: -22026000 Unit12

Share or cite

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

2012 2012-01-01 – 2012-12-31
Unit12 3.08 million
Exact value

Exact value: 3078000 Unit12

2012-01-01 – 2012-12-31: 3078000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 10.85 million
Exact value

Exact value: 10852000 Unit12

2012-01-01 – 2012-12-31: 10852000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 10.39 million
Exact value

Exact value: 10385000 Unit12

2012-01-01 – 2012-12-31: 10385000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 467,000
Calculation and evidence

10852000 − 10385000 Unit12

Exact free cash flow: 467000 Unit12

Share or cite

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

2013 2013-01-01 – 2013-12-31
Unit12 4.41 million
Exact value

Exact value: 4412000 Unit12

2013-01-01 – 2013-12-31: 4412000 Unit12 Inspect Net Income Open source
Share or cite

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

−Unit12 2.16 million
Exact value

Exact value: -2164000 Unit12

2013-01-01 – 2013-12-31: -2164000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 9.01 million
Exact value

Exact value: 9012000 Unit12

2013-01-01 – 2013-12-31: 9012000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 11.18 million
Calculation and evidence

-2164000 − 9012000 Unit12

Exact free cash flow: -11176000 Unit12

Share or cite

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

2014 2014-01-01 – 2014-12-31
−Unit12 6.99 million
Exact value

Exact value: -6992000 Unit12

2014-01-01 – 2014-12-31: -6992000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 12.06 million
Exact value

Exact value: 12056000 Unit12

2014-01-01 – 2014-12-31: 12056000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 11.21 million
Exact value

Exact value: 11208000 Unit12

2014-01-01 – 2014-12-31: 11208000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

Unit12 848,000
Calculation and evidence

12056000 − 11208000 Unit12

Exact free cash flow: 848000 Unit12

Share or cite

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

2015 2015-01-01 – 2015-12-31
Unit12 5.84 million
Exact value

Exact value: 5839000 Unit12

2015-01-01 – 2015-12-31: 5839000 Unit12 Inspect Net Income Open source
Share or cite

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

Unit12 713,000
Exact value

Exact value: 713000 Unit12

2015-01-01 – 2015-12-31: 713000 Unit12 Inspect Operating Cash Flow Open source
Share or cite

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

Unit12 9.95 million
Exact value

Exact value: 9954000 Unit12

2015-01-01 – 2015-12-31: 9954000 Unit12 Inspect Capital Expenditure Open source
Share or cite

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

−Unit12 9.24 million
Calculation and evidence

713000 − 9954000 Unit12

Exact free cash flow: -9241000 Unit12

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.

92 filings · 2,607 latest values · 2,607 originally reported values

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

Identifiers: 0000882154, 882154, edgar:882154, powr

Also known as MARCUM NATURAL GAS SERVICES INC/NEW, METRETEK TECHNOLOGIES INC, POWERSECURE INTERNATIONAL, INC.