MULTIMEDIA GAMES HOLDING COMPANY, INC.

EDGAR

91 filing records in this dataset, filed from 1996-08-14 to 2015-10-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

50.5 million USD

2014 Q4 · USD

Exact inputs and evidence

Operating margin

13.75%

2014 Q4 · %

Exact inputs and evidence
  • Operating Income: 6946000 USD Source
  • Revenue: 50523000 USD Source

Operating cash flow

24.1 million USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 92303000 USD Source
  • Operating Cash Flow: 68213000 USD Source

Free cash flow

14.6 million USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 92303000 USD Source
  • Operating Cash Flow: 68213000 USD Source
  • Capital Expenditure: 35408000 USD Source
  • Capital Expenditure: 25877000 USD Source
Cash and cash equivalents
138 million USD Source
Exact value

138086000 USD

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

25900000 USD

Shares outstanding
29.7 million shares Source
Exact value

29732011 shares

Reported share-count change

1.17% · 345 thousand 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
  • 29386870 shares · 2013-09-30· Source
  • 29732011 shares · 2014-09-30· 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

218 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 59159000 USD · 2013-10-01 – 2013-12-31 Source
  • Revenue: 58177000 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 50270000 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 50523000 USD · 2014-07-01 – 2014-09-30 Source

Net income

31.9 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: 9543000 USD · 2013-10-01 – 2013-12-31 Source
  • Net income: 10968000 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: 7632000 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: 3787000 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

92.3 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: 22327000 USD · 2013-10-01 – 2013-12-31 Source
  • Operating cash flow: 46619000 USD · 2013-10-01 – 2014-03-31 Source
  • Operating cash flow: 22327000 USD · 2013-10-01 – 2013-12-31 Source
  • Operating cash flow: 68213000 USD · 2013-10-01 – 2014-06-30 Source
  • Operating cash flow: 46619000 USD · 2013-10-01 – 2014-03-31 Source
  • Operating cash flow: 92303000 USD · 2013-10-01 – 2014-09-30 Source
  • Operating cash flow: 68213000 USD · 2013-10-01 – 2014-06-30 Source

Capital expenditure

35.4 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Capital expenditure: 10414000 USD · 2013-10-01 – 2013-12-31 Source
  • Capital expenditure: 17928000 USD · 2013-10-01 – 2014-03-31 Source
  • Capital expenditure: 10414000 USD · 2013-10-01 – 2013-12-31 Source
  • Capital expenditure: 25877000 USD · 2013-10-01 – 2014-06-30 Source
  • Capital expenditure: 17928000 USD · 2013-10-01 – 2014-03-31 Source
  • Capital expenditure: 35408000 USD · 2013-10-01 – 2014-09-30 Source
  • Capital expenditure: 25877000 USD · 2013-10-01 – 2014-06-30 Source

Free cash flow

56.9 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: 22327000 USD · 2013-10-01 – 2013-12-31 Source
  • Operating cash flow: 46619000 USD · 2013-10-01 – 2014-03-31 Source
  • Operating cash flow: 22327000 USD · 2013-10-01 – 2013-12-31 Source
  • Operating cash flow: 68213000 USD · 2013-10-01 – 2014-06-30 Source
  • Operating cash flow: 46619000 USD · 2013-10-01 – 2014-03-31 Source
  • Operating cash flow: 92303000 USD · 2013-10-01 – 2014-09-30 Source
  • Operating cash flow: 68213000 USD · 2013-10-01 – 2014-06-30 Source
  • Capital expenditure: 10414000 USD · 2013-10-01 – 2013-12-31 Source
  • Capital expenditure: 17928000 USD · 2013-10-01 – 2014-03-31 Source
  • Capital expenditure: 10414000 USD · 2013-10-01 – 2013-12-31 Source
  • Capital expenditure: 25877000 USD · 2013-10-01 – 2014-06-30 Source
  • Capital expenditure: 17928000 USD · 2013-10-01 – 2014-03-31 Source
  • Capital expenditure: 35408000 USD · 2013-10-01 – 2014-09-30 Source
  • Capital expenditure: 25877000 USD · 2013-10-01 – 2014-06-30 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: 2015-10-23.

Financial data available through: 2014-09-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-09-30
  • Operating income: 6 of 11 periods available· newest 2014-09-30
  • Net income: 6 of 11 periods available· newest 2014-09-30
  • Operating cash flow: 6 of 11 periods available· newest 2014-09-30
  • Capital expenditure: 6 of 11 periods available· newest 2014-09-30
  • Total assets: 6 of 11 periods available· newest 2014-09-30
  • Total liabilities: 6 of 11 periods available· newest 2014-09-30
  • Current assets: 6 of 11 periods available· newest 2014-09-30
  • Current liabilities: 6 of 11 periods available· newest 2014-09-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2014-09-30
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2014-09-30
  • Shares outstanding: 5 of 11 periods available· newest 2014-09-30

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

    +15.2%

    Prior period

    USD 189.37 million

    –

    Current period

    USD 218.13 million

    –

    Exact inputs and evidence

    218129000 − 189366000 = 28763000 USD

    189366000 USD · 2012-10-01 – 2013-09-30

    Inspect prior input Prior source

    218129000 USD · 2013-10-01 – 2014-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -8.6%

    Prior period

    USD 34.93 million

    –

    Current period

    USD 31.93 million

    –

    Exact inputs and evidence

    31929000 − 34934000 = -3005000 USD

    34934000 USD · 2012-10-01 – 2013-09-30

    Inspect prior input Prior source

    31929000 USD · 2013-10-01 – 2014-09-30

    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

    +20.6%

    Prior period

    USD 76.51 million

    –

    Current period

    USD 92.3 million

    –

    Exact inputs and evidence

    92303000 − 76513000 = 15790000 USD

    76513000 USD · 2012-10-01 – 2013-09-30

    Inspect prior input Prior source

    92303000 USD · 2013-10-01 – 2014-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -27.2%

    Prior period

    USD 48.62 million

    –

    Current period

    USD 35.41 million

    –

    Exact inputs and evidence

    35408000 − 48624000 = -13216000 USD

    48624000 USD · 2012-10-01 – 2013-09-30

    Inspect prior input Prior source

    35408000 USD · 2013-10-01 – 2014-09-30

    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 2013-10-01 – 2014-09-30

  • Revenue USD 218.13 million 100% of revenue
  • Cost of revenue USD 31.8 million 15% of revenue
  • Operating expenses USD 75.89 million 35% of revenue
  • Other operating costs Derived USD 58.52 million 27% of revenue
  • Operating income USD 51.91 million 24% of revenue
  • Tax, interest and other Derived USD 19.99 million 9.2% of revenue
  • Net income USD 31.93 million 15% of revenue

Cash

  • Operating cash flow USD 92.3 million 42% of revenue
  • Capital expenditure USD 35.41 million 16% of revenue
  • Free cash flow Derived USD 56.9 million 26% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 123% of revenue.
  • 2010 Operating loss: operating costs were 109% of revenue.
  • 2011 95%
  • 2012 Net income was higher than operating income, so the split is not drawn.
  • 2013 18%9.2%72%
  • 2014 15%9.2%76%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-10-01 – 2009-09-30127152000 155854000 Derived -28702000 16076000 Derived -44778000 5327000 Derived
Source
2010 2009-10-01 – 2010-09-30117936000 128556000 Derived -10620000 -13249000 Derived 2629000 30016000 Derived
Source
2011 2010-10-01 – 2011-09-30127855000 121701000 Derived 6154000 477000 Derived 5677000 31203000 Derived
Source
2012 2011-10-01 – 2012-09-30156176000 132085000 Derived 24091000 -4083000 Derived 28174000 29323000 Derived
Source
2013 2012-10-01 – 2013-09-30189366000 136984000 Derived 52382000 17448000 Derived 34934000 27889000 Derived
Source
2014 2013-10-01 – 2014-09-30218129000 166215000 Derived 51914000 19985000 Derived 31929000 56895000 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 218.1M 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.235.6M176.7M117.8M58.9M0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue127152000
2010Revenue117936000
2011Revenue127855000
2012Revenue156176000
2013Revenue189366000
2014Revenue218129000

Revenue growth

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

15.2% 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.24.5%16.0%7.5%-1.1%-9.6%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-7.2%
2011Year over year8.4%
2012Year over year22.2%
2013Year over year21.3%
2014Year over year15.2%

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 23.8% 2014
Net margin 14.6% 2014
Free cash flow margin 26.1% 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.33%14%-4%-22%-40%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-22.6%
2010Operating margin-9%
2011Operating margin4.8%
2012Operating margin15.4%
2013Operating margin27.7%
2014Operating margin23.8%
2009Net margin-35.2%
2010Net margin2.2%
2011Net margin4.4%
2012Net margin18%
2013Net margin18.4%
2014Net margin14.6%
2009Free cash flow margin4.2%
2010Free cash flow margin25.5%
2011Free cash flow margin24.4%
2012Free cash flow margin18.8%
2013Free cash flow margin14.7%
2014Free cash flow margin26.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 92.3M 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.99.7M74.8M49.8M24.9M0.0200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow45907000
2010Operating cash flow57520000
2011Operating cash flow68579000
2012Operating cash flow74543000
2013Operating cash flow76513000
2014Operating cash flow92303000

Free cash flow

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

USD 56.9M 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.61.4M46.1M30.7M15.4M0.0200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow5327000
2010Free cash flow30016000
2011Free cash flow31203000
2012Free cash flow29323000
2013Free cash flow27889000
2014Free cash flow56895000

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.

22.4% 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.54%41%27%14%0%200920122014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets50.2%
2010Liabilities / assets38.4%
2011Liabilities / assets36.3%
2012Liabilities / assets31.4%
2013Liabilities / assets25.8%
2014Liabilities / assets22.4%

Current assets to current liabilities

Current assets divided by current liabilities.

5.06× 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.5.46×4.10×2.73×1.37×0.00×200920122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities1.93×
2010Current assets / current liabilities2.86×
2011Current assets / current liabilities2.93×
2012Current assets / current liabilities3.53×
2013Current assets / current liabilities4.7×
2014Current assets / current liabilities5.06×

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 44.78 million
Exact value

Exact value: -44778000 USD

2008-10-01 – 2009-09-30: -44778000 USD Inspect Net Income Open source
Share or cite

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

USD 45.91 million
Exact value

Exact value: 45907000 USD

2008-10-01 – 2009-09-30: 45907000 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 40.58 million
Exact value

Exact value: 40580000 USD

2008-10-01 – 2009-09-30: 40580000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.33 million
Calculation and evidence

45907000 − 40580000 USD

Exact free cash flow: 5327000 USD

Share or cite

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

2010 2009-10-01 – 2010-09-30
USD 2.63 million
Exact value

Exact value: 2629000 USD

2009-10-01 – 2010-09-30: 2629000 USD Inspect Net Income Open source
Share or cite

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

USD 57.52 million
Exact value

Exact value: 57520000 USD

2009-10-01 – 2010-09-30: 57520000 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 27.5 million
Exact value

Exact value: 27504000 USD

2009-10-01 – 2010-09-30: 27504000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30.02 million
Calculation and evidence

57520000 − 27504000 USD

Exact free cash flow: 30016000 USD

Share or cite

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

2011 2010-10-01 – 2011-09-30
USD 5.68 million
Exact value

Exact value: 5677000 USD

2010-10-01 – 2011-09-30: 5677000 USD Inspect Net Income Open source
Share or cite

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

USD 68.58 million
Exact value

Exact value: 68579000 USD

2010-10-01 – 2011-09-30: 68579000 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 37.38 million
Exact value

Exact value: 37376000 USD

2010-10-01 – 2011-09-30: 37376000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.2 million
Calculation and evidence

68579000 − 37376000 USD

Exact free cash flow: 31203000 USD

Share or cite

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

2012 2011-10-01 – 2012-09-30
USD 28.17 million
Exact value

Exact value: 28174000 USD

2011-10-01 – 2012-09-30: 28174000 USD Inspect Net Income Open source
Share or cite

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

USD 74.54 million
Exact value

Exact value: 74543000 USD

2011-10-01 – 2012-09-30: 74543000 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 45.22 million
Exact value

Exact value: 45220000 USD

2011-10-01 – 2012-09-30: 45220000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.32 million
Calculation and evidence

74543000 − 45220000 USD

Exact free cash flow: 29323000 USD

Share or cite

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

2013 2012-10-01 – 2013-09-30
USD 34.93 million
Exact value

Exact value: 34934000 USD

2012-10-01 – 2013-09-30: 34934000 USD Inspect Net Income Open source
Share or cite

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

USD 76.51 million
Exact value

Exact value: 76513000 USD

2012-10-01 – 2013-09-30: 76513000 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 48.62 million
Exact value

Exact value: 48624000 USD

2012-10-01 – 2013-09-30: 48624000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.89 million
Calculation and evidence

76513000 − 48624000 USD

Exact free cash flow: 27889000 USD

Share or cite

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

2014 2013-10-01 – 2014-09-30
USD 31.93 million
Exact value

Exact value: 31929000 USD

2013-10-01 – 2014-09-30: 31929000 USD Inspect Net Income Open source
Share or cite

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

USD 92.3 million
Exact value

Exact value: 92303000 USD

2013-10-01 – 2014-09-30: 92303000 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 35.41 million
Exact value

Exact value: 35408000 USD

2013-10-01 – 2014-09-30: 35408000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56.9 million
Calculation and evidence

92303000 − 35408000 USD

Exact free cash flow: 56895000 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.

91 filings · 1,377 latest values · 1,377 originally reported values

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

Identifiers: 0000896400, 896400, edgar:896400

Also known as EVERI GAMES HOLDING INC., MULTIMEDIA GAMES HOLDING COMPANY, INC., MULTIMEDIA GAMES INC