$25.6 M

FORM Holdings Revenue Q2, 2018
FORM Holdings Gross profit (Q2, 2018)5.5 M
FORM Holdings Gross profit margin (Q2, 2018), %21.5%
FORM Holdings Cash, 30-Jun-20184.5 M

FORM Holdings Revenue

FORM Holdings revenue was $18.97 m in FY, 2016 which is a 16.4% year over year decrease from the previous period.

Embed Graph

FORM Holdings Revenue Breakdown

Embed Graph

FORM Holdings revenue breakdown by business segment: 61.5% from Intellectual property, 36.5% from Group Mobile and 1.9% from Other

FORM Holdings revenue breakdown by geographic segment: 100.0% from XpresSpa

FORM Holdings Income Statement

Annual

USDFY, 2014FY, 2015FY, 2016

Revenue

1.4m22.7m19.0m

Revenue growth, %

19%1492%(16%)

Cost of goods sold

800.0k6.5m

Gross profit

1.4m21.9m12.5m

Gross profit Margin, %

100%96%66%

General and administrative expense

25.4m10.2m14.8m

Operating expense total

25.4m10.2m14.8m

EBIT

(111.2m)(22.4m)(10.3m)

EBIT margin, %

(7803%)(99%)(55%)

Interest expense

2.6m1.7m

Pre tax profit

(109.2m)(12.1m)(24.0m)

Income tax expense

Net Income

(109.7m)(11.3m)(24.0m)

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q1, 2018Q2, 2018

Revenue

50.0k250.0k800.0k150.0k150.0k2.0m11.4m3.1m14.6m16.4m12.6m25.6m

Cost of goods sold

6.7m1.1m2.2m1.6m11.9m13.2m9.8m20.1m

Gross profit

(6.7m)917.0k9.2m1.5m2.7m3.2m2.8m5.5m

Gross profit Margin, %

(13350%)45%81%50%19%19%22%21%

R&D expense

700.0k225.0k217.0k228.0k

General and administrative expense

4.0m4.0m3.9m3.0m2.3m2.1m3.0m3.3m4.0m6.9m5.2m4.6m8.5m

Operating expense total

11.2m10.1m11.2m15.3m6.9m8.6m9.7m5.7m22.1m6.9m20.7m21.5m35.7m51.8m

Depreciation and amortization

1.7m3.5m

EBIT

(11.2m)(3.6m)(10.7m)(3.8m)(6.0m)

EBIT margin, %

(22352%)(176%)(94%)(122%)(41%)

Interest expense

465.0k1.7m476.0k272.0k949.0k189.0k178.0k183.0k588.0k

Pre tax profit

(10.9m)(10.0m)(12.4m)(7.0m)(8.5m)(11.9m)(5.4m)(23.3m)(26.2m)

Income tax expense

(29.0k)(227.0k)84.0k132.0k

Net Income

(10.6m)(11.1m)(10.0m)(12.4m)(7.0m)(8.5m)(11.9m)(4.0m)(10.8m)(5.3m)

FORM Holdings Balance Sheet

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016

Cash

33.6m16.0m25.0m17.9m

Accounts Receivable

449.0k

Inventories

2.9m

Current Assets

34.8m18.6m28.3m23.5m

PP&E

16.5m

Goodwill

25.2m

Total Assets

123.8m37.4m50.5m82.8m

Accounts Payable

5.1m4.7m6.0m4.9m

Current Liabilities

5.5m4.7m9.2m11.8m

Total Liabilities

18.6m

Preferred Stock

Additional Paid-in Capital

189.5m216.0m237.2m280.2m

Retained Earnings

(220.9m)

Total Equity

114.3m31.2m40.5m64.2m

Financial Leverage

1.1 x1.2 x1.2 x1.3 x

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q1, 2018Q2, 2018

Cash

40.4m27.8m31.7m24.3m12.2m20.2m14.4m20.6m27.4m21.7m11.7m8.0m3.6m4.5m

Accounts Receivable

98.0k1.1m530.0k1.8m1.7m2.2m

Inventories

260.0k408.0k2.9m4.3m1.1m1.1m

Current Assets

41.9m28.5m34.2m27.9m14.7m22.4m17.3m23.4m28.4m26.0m17.7m15.9m6.3m6.2m

PP&E

16.2m14.4m15.9m15.6m

Goodwill

66.0m65.8m65.8m65.8m4.9m4.9m4.9m27.5m25.8m

Total Assets

138.5m117.2m122.0m113.4m32.5m39.6m33.6m44.9m37.7m35.3m78.7m72.4m37.5m36.4m

Accounts Payable

4.0m2.7m4.6m7.6m4.8m7.2m9.9m

Current Liabilities

4.3m2.9m4.7m7.6m4.8m16.1m14.1m3.7m7.6m7.9m10.8m11.7m8.6m9.9m

Total Liabilities

8.0m8.6m18.4m19.1m15.5m18.4m

Preferred Stock

Additional Paid-in Capital

186.3m196.2m210.4m213.6m218.0m220.6m228.7m240.7m241.2m243.5m282.8m282.6m290.7m291.0m

Retained Earnings

(97.2m)(109.6m)(192.7m)(201.2m)(213.1m)(200.8m)(211.6m)(216.9m)(227.3m)(234.3m)(273.6m)(277.2m)

Total Equity

109.9m114.2m104.9m20.4m16.7m40.0m29.7m26.7m60.3m53.3m22.0m18.0m

Financial Leverage

1.1 x1.1 x1.1 x1.9 x2 x1.1 x1.3 x1.3 x1.3 x1.4 x1.7 x2 x

FORM Holdings Cash Flow

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016

Net Income

(52.4m)(109.7m)(11.3m)

Depreciation and Amortization

5.2m4.0m3.5m1.8m

Accounts Receivable

(132.0k)

Inventories

16.0k

Accounts Payable

(2.9m)

Cash From Operating Activities

(23.5m)(28.4m)(2.6m)(8.4m)

Purchases of PP&E

(641.0k)

Cash From Investing Activities

(1.6m)(2.6m)(104.0k)3.5m

Cash From Financing Activities

1.6m13.5m11.6m(2.1m)

Interest Paid

40.0k

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q1, 2018Q2, 2018

Net Income

(33.5m)(11.1m)(21.2m)(33.5m)(7.0m)(15.5m)(27.4m)(4.0m)(10.8m)(5.3m)

Depreciation and Amortization

3.9m1.1m2.1m1.0m1.8m851.0k1.9m1.7m3.5m

Accounts Receivable

(814.0k)530.0k1.8m1.7m

Inventories

260.0k408.0k2.9m109.0k72.0k

Cash From Operating Activities

(17.4m)(8.5m)(13.0m)(20.2m)(3.5m)(7.7m)(13.6m)(5.4m)(2.3m)(3.6m)

Purchases of PP&E

(27.0k)(72.0k)(145.0k)(246.0k)(1.2m)(2.1m)

Cash From Investing Activities

(692.0k)(72.0k)(2.4m)(2.5m)(278.0k)(287.0k)(272.0k)1.1m(194.0k)(1.1m)

Cash From Financing Activities

1.5m2.8m13.5m13.5m12.2m12.2m(50.0k)(220.0k)3.0m

Interest Paid

150.0k588.0k

Income Taxes Paid

22.0k

FORM Holdings Ratios

USDY, 2018

Financial Leverage

2 x
Report incorrect company information