EMPIRE RESORTS INC

EDGAR

218 filing records in this dataset, filed from 1996-05-15 to 2019-11-18. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

69.5 million USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-13.89%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -9656000 USD Source
  • Revenue: 69540000 USD Source

Operating cash flow

-14.3 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -61096000 USD Source
  • Operating Cash Flow: -46767000 USD Source

Free cash flow

-15.8 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -61096000 USD Source
  • Operating Cash Flow: -46767000 USD Source
  • Capital Expenditure: 10599000 USD Source
  • Capital Expenditure: 9119000 USD Source
Cash and cash equivalents
29 million USD Source
Exact value

28962000 USD

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

527134000 USD

Shares outstanding
34.4 million shares Source
Exact value

34435907 shares

Reported share-count change

5.25% · 1.72 million 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
  • 32717000 shares · 2018-09-30· Source
  • 34435907 shares · 2019-09-30· 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: 2019-11-18.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2018-12-31
  • Operating income: 8 of 11 periods available· newest 2018-12-31
  • Net income: 8 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2018-12-31
  • Total assets: 8 of 11 periods available· newest 2018-12-31
  • Total liabilities: 8 of 11 periods available· newest 2018-12-31
  • Current assets: 8 of 11 periods available· newest 2018-12-31
  • Current liabilities: 8 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2018-12-31

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

    +195.9%

    Prior period

    USD 65.85 million

    –

    Current period

    USD 194.85 million

    –

    Exact inputs and evidence

    194845000 − 65851000 = 128994000 USD

    65851000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    194845000 USD · 2018-01-01 – 2018-12-31

    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 92.35 million

    Prior period

    −USD 46.34 million

    –

    Current period

    −USD 138.7 million

    –

    Exact inputs and evidence

    -138696000 − -46344000 = -92352000 USD

    -46344000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -138696000 USD · 2018-01-01 – 2018-12-31

    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 32.39 million

    Prior period

    −USD 34.3 million

    –

    Current period

    −USD 66.7 million

    –

    Exact inputs and evidence

    -66698000 − -34304000 = -32394000 USD

    -34304000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -66698000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -49.6%

    Prior period

    USD 2.01 million

    –

    Current period

    USD 1.01 million

    –

    Exact inputs and evidence

    1012000 − 2007000 = -995000 USD

    2007000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    1012000 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 194.85 million 100% of revenue
  • Operating costs Derived USD 283.91 million 146% of revenue
  • Operating income −USD 89.06 million −46% of revenue
  • Tax, interest and other Derived USD 49.63 million 25% of revenue
  • Net income −USD 138.7 million −71% of revenue

Cash

  • Operating cash flow −USD 66.7 million −34% of revenue
  • Capital expenditure USD 1.01 million 0.5% of revenue
  • Free cash flow Derived −USD 67.71 million −35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Net loss: net income was −0% of revenue.
  • 2012 Net loss: net income was −1% of revenue.
  • 2013 Operating loss: operating costs were 128% of revenue.
  • 2014 Operating loss: operating costs were 123% of revenue.
  • 2015 Operating loss: operating costs were 150% of revenue.
  • 2016 Operating loss: operating costs were 135% of revenue.
  • 2017 Operating loss: operating costs were 145% of revenue.
  • 2018 Operating loss: operating costs were 146% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3170196000 68959000 Derived 1237000 1261000 Derived -24000 2580000 Derived
Source
2012 2012-01-01 – 2012-12-3171973000 71581000 Derived 392000 1105000 Derived -713000 2501000 Derived
Source
2013 2013-01-01 – 2013-12-3170961000 91081000 Derived -20120000 1422000 Derived -21542000 -5378000 Derived
Source
2014 2014-01-01 – 2014-12-3165226000 79912000 Derived -14686000 9226000 Derived -23912000 -17034000 Derived
Source
2015 2015-01-01 – 2015-12-3168166000 102126000 Derived -33960000 2650000 Derived -36610000 -32147000 Derived
Source
2016 2016-01-01 – 2016-12-3167454000 91137000 Derived -23683000 514000 Derived -24197000 -15163000 Derived
Source
2017 2017-01-01 – 2017-12-3165851000 95768000 Derived -29917000 16427000 Derived -46344000 -36311000 Derived
Source
2018 2018-01-01 – 2018-12-31194845000 283909000 Derived -89064000 49632000 Derived -138696000 -67710000 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 194.8M 2018
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.210.4M157.8M105.2M52.6M0.0201120152018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue70196000
2012Revenue71973000
2013Revenue70961000
2014Revenue65226000
2015Revenue68166000
2016Revenue67454000
2017Revenue65851000
2018Revenue194845000

Revenue growth

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

195.9% 2018
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.212%153%94%35%-24%201120152018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year2.5%
2013Year over year-1.4%
2014Year over year-8.1%
2015Year over year4.5%
2016Year over year-1%
2017Year over year-2.4%
2018Year over year195.9%

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 -45.7% 2018
Net margin -71.2% 2018
Free cash flow margin -34.8% 2018
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%-12%-34%-55%-77%201120152018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin1.8%
2012Operating margin0.5%
2013Operating margin-28.4%
2014Operating margin-22.5%
2015Operating margin-49.8%
2016Operating margin-35.1%
2017Operating margin-45.4%
2018Operating margin-45.7%
2011Net margin-0%
2012Net margin-1%
2013Net margin-30.4%
2014Net margin-36.7%
2015Net margin-53.7%
2016Net margin-35.9%
2017Net margin-70.4%
2018Net margin-71.2%
2011Free cash flow margin3.7%
2012Free cash flow margin3.5%
2013Free cash flow margin-7.6%
2014Free cash flow margin-26.1%
2015Free cash flow margin-47.2%
2016Free cash flow margin-22.5%
2017Free cash flow margin-55.1%
2018Free cash flow margin-34.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -66.7M 2018
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.8.9M-11.4M-31.7M-52.0M-72.3M201120152018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow3291000
2012Operating cash flow3049000
2013Operating cash flow-4342000
2014Operating cash flow-15492000
2015Operating cash flow-31380000
2016Operating cash flow-13189000
2017Operating cash flow-34304000
2018Operating cash flow-66698000

Free cash flow

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

USD -67.7M 2018
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.8.2M-12.2M-32.6M-52.9M-73.3M201120152018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow2580000
2012Free cash flow2501000
2013Free cash flow-5378000
2014Free cash flow-17034000
2015Free cash flow-32147000
2016Free cash flow-15163000
2017Free cash flow-36311000
2018Free cash flow-67710000

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.

75% 2018
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.154%116%77%39%0%201120152018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets50.1%
2012Liabilities / assets52.7%
2013Liabilities / assets125%
2014Liabilities / assets142.9%
2015Liabilities / assets102.2%
2016Liabilities / assets17.7%
2017Liabilities / assets67.4%
2018Liabilities / assets75%

Current assets to current liabilities

Current assets divided by current liabilities.

0.45× 2018
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.2.90×2.17×1.45×0.72×0.00×201120152018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities2.68×
2012Current assets / current liabilities1.39×
2013Current assets / current liabilities1.49×
2014Current assets / current liabilities1.31×
2015Current assets / current liabilities0.67×
2016Current assets / current liabilities0.34×
2017Current assets / current liabilities0.17×
2018Current assets / current liabilities0.45×

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
2011 2011-01-01 – 2011-12-31
−USD 24,000
Exact value

Exact value: -24000 USD

2011-01-01 – 2011-12-31: -24000 USD Inspect Net Income Open source
Share or cite

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

USD 3.29 million
Exact value

Exact value: 3291000 USD

2011-01-01 – 2011-12-31: 3291000 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 711,000
Exact value

Exact value: 711000 USD

2011-01-01 – 2011-12-31: 711000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.58 million
Calculation and evidence

3291000 − 711000 USD

Exact free cash flow: 2580000 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 713,000
Exact value

Exact value: -713000 USD

2012-01-01 – 2012-12-31: -713000 USD Inspect Net Income Open source
Share or cite

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

USD 3.05 million
Exact value

Exact value: 3049000 USD

2012-01-01 – 2012-12-31: 3049000 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 548,000
Exact value

Exact value: 548000 USD

2012-01-01 – 2012-12-31: 548000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.5 million
Calculation and evidence

3049000 − 548000 USD

Exact free cash flow: 2501000 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 21.54 million
Exact value

Exact value: -21542000 USD

2013-01-01 – 2013-12-31: -21542000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.34 million
Exact value

Exact value: -4342000 USD

2013-01-01 – 2013-12-31: -4342000 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 1.04 million
Exact value

Exact value: 1036000 USD

2013-01-01 – 2013-12-31: 1036000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.38 million
Calculation and evidence

-4342000 − 1036000 USD

Exact free cash flow: -5378000 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 23.91 million
Exact value

Exact value: -23912000 USD

2014-01-01 – 2014-12-31: -23912000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.49 million
Exact value

Exact value: -15492000 USD

2014-01-01 – 2014-12-31: -15492000 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 1.54 million
Exact value

Exact value: 1542000 USD

2014-01-01 – 2014-12-31: 1542000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.03 million
Calculation and evidence

-15492000 − 1542000 USD

Exact free cash flow: -17034000 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 36.61 million
Exact value

Exact value: -36610000 USD

2015-01-01 – 2015-12-31: -36610000 USD Inspect Net Income Open source
Share or cite

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

−USD 31.38 million
Exact value

Exact value: -31380000 USD

2015-01-01 – 2015-12-31: -31380000 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 767,000
Exact value

Exact value: 767000 USD

2015-01-01 – 2015-12-31: 767000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.15 million
Calculation and evidence

-31380000 − 767000 USD

Exact free cash flow: -32147000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 24.2 million
Exact value

Exact value: -24197000 USD

2016-01-01 – 2016-12-31: -24197000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.19 million
Exact value

Exact value: -13189000 USD

2016-01-01 – 2016-12-31: -13189000 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 1.97 million
Exact value

Exact value: 1974000 USD

2016-01-01 – 2016-12-31: 1974000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.16 million
Calculation and evidence

-13189000 − 1974000 USD

Exact free cash flow: -15163000 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
−USD 46.34 million
Exact value

Exact value: -46344000 USD

2017-01-01 – 2017-12-31: -46344000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.3 million
Exact value

Exact value: -34304000 USD

2017-01-01 – 2017-12-31: -34304000 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 2.01 million
Exact value

Exact value: 2007000 USD

2017-01-01 – 2017-12-31: 2007000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.31 million
Calculation and evidence

-34304000 − 2007000 USD

Exact free cash flow: -36311000 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
−USD 138.7 million
Exact value

Exact value: -138696000 USD

2018-01-01 – 2018-12-31: -138696000 USD Inspect Net Income Open source
Share or cite

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

−USD 66.7 million
Exact value

Exact value: -66698000 USD

2018-01-01 – 2018-12-31: -66698000 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 1.01 million
Exact value

Exact value: 1012000 USD

2018-01-01 – 2018-12-31: 1012000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 67.71 million
Calculation and evidence

-66698000 − 1012000 USD

Exact free cash flow: -67710000 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.

218 filings · 2,759 latest values · 2,759 originally reported values

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

Identifiers: 0000906780, 906780, edgar:906780

Also known as ALPHA HOSPITALITY CORP, EMPIRE RESORTS INC