NBC ACQUISITION CORP

EDGAR

58 filing records in this dataset, filed from 1998-08-24 to 2012-02-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

76.4 million USD

2011-12-31 · USD

Exact inputs and evidence

Operating margin

-10.7%

2011-12-31 · %

Exact inputs and evidence
  • Operating Income: -8178595 USD Source
  • Revenue: 76443129 USD Source

Operating cash flow

-63.1 million USD

2011-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -111094066 USD Source
  • Operating Cash Flow: -47998721 USD Source

Free cash flow

-64.8 million USD

2011-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -111094066 USD Source
  • Operating Cash Flow: -47998721 USD Source
  • Capital Expenditure: 5214777 USD Source
  • Capital Expenditure: 3541365 USD Source
Cash and cash equivalents
53.3 million USD Source
Exact value

53313758 USD

Long-term debt including current maturities
Not available
Shares outstanding
554 thousand shares Source
Exact value

554094 shares

Reported share-count change

0.76% · 4.2 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
  • 549894 shares · 2010-12-31· Source
  • 554094 shares · 2011-12-31· 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: 2012-02-14.

Financial data available through: 2011-03-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-03-31
  • Operating income: 11 of 11 periods available· newest 2011-03-31
  • Net income: 11 of 11 periods available· newest 2011-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2011-03-31
  • Capital expenditure: 11 of 11 periods available· newest 2011-03-31
  • Total assets: 11 of 11 periods available· newest 2011-03-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2011-03-31
  • Current liabilities: 11 of 11 periods available· newest 2011-03-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-03-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-03-31

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

    -1.2%

    Prior period

    USD 605.49 million

    –

    Current period

    USD 598.43 million

    –

    Exact inputs and evidence

    598430167 − 605493613 = -7063446 USD

    605493613 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    598430167 USD · 2010-04-01 – 2011-03-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -4,353.5%

    Prior period

    USD 2.31 million

    –

    Current period

    −USD 98.31 million

    –

    Exact inputs and evidence

    -98309733 − 2311287 = -100621020 USD

    2311287 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    -98309733 USD · 2010-04-01 – 2011-03-31

    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

    -58.4%

    Prior period

    USD 30.83 million

    –

    Current period

    USD 12.83 million

    –

    Exact inputs and evidence

    12827100 − 30831230 = -18004130 USD

    30831230 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    12827100 USD · 2010-04-01 – 2011-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +4.7%

    Prior period

    USD 5.41 million

    –

    Current period

    USD 5.66 million

    –

    Exact inputs and evidence

    5663780 − 5410976 = 252804 USD

    5410976 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    5663780 USD · 2010-04-01 – 2011-03-31

    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.

2011 2010-04-01 – 2011-03-31

  • Revenue USD 598.43 million 100% of revenue
  • Cost of revenue USD 366.16 million 61% of revenue
  • Operating expenses USD 283.05 million 47% of revenue
  • Operating income −USD 50.78 million −8.5% of revenue
  • Tax, interest and other Derived USD 47.53 million 7.9% of revenue
  • Net income −USD 98.31 million −16% of revenue

Cash

  • Operating cash flow USD 12.83 million 2.1% of revenue
  • Capital expenditure USD 5.66 million 0.9% of revenue
  • Free cash flow Derived USD 7.16 million 1.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 9.5%87%
  • 2003 9.2%86%
  • 2004 Operating loss: operating costs were 130% of revenue.
  • 2005 9.5%88%
  • 2006 9.4%89%
  • 2007 90%
  • 2008 91%
  • 2009 Operating loss: operating costs were 109% of revenue.
  • 2010 91%
  • 2011 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-31338916409 295438246 Derived 43478163 32322859 Derived 11155304 28761108 Derived
Source
2003 2002-04-01 – 2003-03-31370509849 318991933 Derived 51517916 34037002 Derived 17480914 33624267 Derived
Source
2004 2003-04-01 – 2004-03-3113317394 17307379 Derived -3989985 245701 Derived -4235686 -22231844 Derived
Source
2005 2004-04-01 – 2005-03-31402154340 354317504 Derived 47836836 38390200 Derived 9446636 19521515 Derived
Source
2006 2005-04-01 – 2006-03-31420107899 372579995 Derived 47527904 39657697 Derived 7870207 15261538 Derived
Source
2007 2006-04-01 – 2007-03-31544427964 491843447 Derived 52584517 44691130 Derived 7893387 20973104 Derived
Source
2008 2007-04-01 – 2008-03-31581247786 528948682 Derived 52299104 45082653 Derived 7216451 13839724 Derived
Source
2009 2008-04-01 – 2009-03-31610716181 665642502 Derived -54926321 45567702 Derived -100494023 18376580 Derived
Source
2010 2009-04-01 – 2010-03-31605493613 551424442 Derived 54069171 51757884 Derived 2311287 25420254 Derived
Source
2011 2010-04-01 – 2011-03-31598430167 649209124 Derived -50778957 47530776 Derived -98309733 7163320 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 598.4M 2011
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.659.6M494.7M329.8M164.9M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue338916409
2003Revenue370509849
2004Revenue13317394
2005Revenue402154340
2006Revenue420107899
2007Revenue544427964
2008Revenue581247786
2009Revenue610716181
2010Revenue605493613
2011Revenue598430167

Revenue growth

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

-1.2% 2011
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.3,161%2,286%1,412%537%-338%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year12.3%
2003Year over year9.3%
2004Year over year-96.4%
2005Year over year2,919.8%
2006Year over year4.5%
2007Year over year29.6%
2008Year over year6.8%
2009Year over year5.1%
2010Year over year-0.9%
2011Year over year-1.2%

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 -8.5% 2011
Net margin -16.4% 2011
Free cash flow margin 1.2% 2011
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.28%-24%-77%-129%-181%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin12.8%
2003Operating margin13.9%
2004Operating margin-30%
2005Operating margin11.9%
2006Operating margin11.3%
2007Operating margin9.7%
2008Operating margin9%
2009Operating margin-9%
2010Operating margin8.9%
2011Operating margin-8.5%
2002Net margin3.3%
2003Net margin4.7%
2004Net margin-31.8%
2005Net margin2.3%
2006Net margin1.9%
2007Net margin1.4%
2008Net margin1.2%
2009Net margin-16.5%
2010Net margin0.4%
2011Net margin-16.4%
2002Free cash flow margin8.5%
2003Free cash flow margin9.1%
2004Free cash flow margin-166.9%
2005Free cash flow margin4.9%
2006Free cash flow margin3.6%
2007Free cash flow margin3.9%
2008Free cash flow margin2.4%
2009Free cash flow margin3%
2010Free cash flow margin4.2%
2011Free cash flow margin1.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 12.8M 2011
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.42.0M25.0M7.9M-9.2M-26.2M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow31038000
2003Operating cash flow37332000
2004Operating cash flow-21512000
2005Operating cash flow27187190
2006Operating cash flow22573232
2007Operating cash flow27516178
2008Operating cash flow21100633
2009Operating cash flow26355951
2010Operating cash flow30831230
2011Operating cash flow12827100

Free cash flow

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

USD 7.2M 2011
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.38.1M21.9M5.7M-10.5M-26.7M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow28761108
2003Free cash flow33624267
2004Free cash flow-22231844
2005Free cash flow19521515
2006Free cash flow15261538
2007Free cash flow20973104
2008Free cash flow13839724
2009Free cash flow18376580
2010Free cash flow25420254
2011Free cash flow7163320

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
2002-03-31Liabilities / assetsNot reported
2003-03-31Liabilities / assetsNot reported
2004-03-31Liabilities / assetsNot reported
2005-03-31Liabilities / assetsNot reported
2006-03-31Liabilities / assetsNot reported
2007-03-31Liabilities / assetsNot reported
2008-03-31Liabilities / assetsNot reported
2009-03-31Liabilities / assetsNot reported
2010-03-31Liabilities / assetsNot reported
2011-03-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.44× 2011
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.4.13×3.10×2.06×1.03×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities2.95×
2003Current assets / current liabilities2.38×
2004Current assets / current liabilities2.59×
2005Current assets / current liabilities3.82×
2006Current assets / current liabilities3.57×
2007Current assets / current liabilities3.2×
2008Current assets / current liabilities3.37×
2009Current assets / current liabilities3.49×
2010Current assets / current liabilities3.76×
2011Current assets / current liabilities0.44×

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
2002 2001-04-01 – 2002-03-31
USD 11.16 million
Exact value

Exact value: 11155304 USD

2001-04-01 – 2002-03-31: 11155304 USD Inspect Net Income Open source
Share or cite

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

USD 31.04 million
Exact value

Exact value: 31038000 USD

2001-04-01 – 2002-03-31: 31038000 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 2.28 million
Exact value

Exact value: 2276892 USD

2001-04-01 – 2002-03-31: 2276892 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28.76 million
Calculation and evidence

31038000 − 2276892 USD

Exact free cash flow: 28761108 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
USD 17.48 million
Exact value

Exact value: 17480914 USD

2002-04-01 – 2003-03-31: 17480914 USD Inspect Net Income Open source
Share or cite

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

USD 37.33 million
Exact value

Exact value: 37332000 USD

2002-04-01 – 2003-03-31: 37332000 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 3.71 million
Exact value

Exact value: 3707733 USD

2002-04-01 – 2003-03-31: 3707733 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 33.62 million
Calculation and evidence

37332000 − 3707733 USD

Exact free cash flow: 33624267 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 4.24 million
Exact value

Exact value: -4235686 USD

2003-04-01 – 2004-03-31: -4235686 USD Inspect Net Income Open source
Share or cite

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

−USD 21.51 million
Exact value

Exact value: -21512000 USD

2003-04-01 – 2004-03-31: -21512000 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 719,844
Exact value

Exact value: 719844 USD

2003-04-01 – 2004-03-31: 719844 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.23 million
Calculation and evidence

-21512000 − 719844 USD

Exact free cash flow: -22231844 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
USD 9.45 million
Exact value

Exact value: 9446636 USD

2004-04-01 – 2005-03-31: 9446636 USD Inspect Net Income Open source
Share or cite

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

USD 27.19 million
Exact value

Exact value: 27187190 USD

2004-04-01 – 2005-03-31: 27187190 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 7.67 million
Exact value

Exact value: 7665675 USD

2004-04-01 – 2005-03-31: 7665675 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.52 million
Calculation and evidence

27187190 − 7665675 USD

Exact free cash flow: 19521515 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
USD 7.87 million
Exact value

Exact value: 7870207 USD

2005-04-01 – 2006-03-31: 7870207 USD Inspect Net Income Open source
Share or cite

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

USD 22.57 million
Exact value

Exact value: 22573232 USD

2005-04-01 – 2006-03-31: 22573232 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 7.31 million
Exact value

Exact value: 7311694 USD

2005-04-01 – 2006-03-31: 7311694 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.26 million
Calculation and evidence

22573232 − 7311694 USD

Exact free cash flow: 15261538 USD

Share or cite

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

2007 2006-04-01 – 2007-03-31
USD 7.89 million
Exact value

Exact value: 7893387 USD

2006-04-01 – 2007-03-31: 7893387 USD Inspect Net Income Open source
Share or cite

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

USD 27.52 million
Exact value

Exact value: 27516178 USD

2006-04-01 – 2007-03-31: 27516178 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 6.54 million
Exact value

Exact value: 6543074 USD

2006-04-01 – 2007-03-31: 6543074 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.97 million
Calculation and evidence

27516178 − 6543074 USD

Exact free cash flow: 20973104 USD

Share or cite

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

2008 2007-04-01 – 2008-03-31
USD 7.22 million
Exact value

Exact value: 7216451 USD

2007-04-01 – 2008-03-31: 7216451 USD Inspect Net Income Open source
Share or cite

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

USD 21.1 million
Exact value

Exact value: 21100633 USD

2007-04-01 – 2008-03-31: 21100633 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 7.26 million
Exact value

Exact value: 7260909 USD

2007-04-01 – 2008-03-31: 7260909 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.84 million
Calculation and evidence

21100633 − 7260909 USD

Exact free cash flow: 13839724 USD

Share or cite

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

2009 2008-04-01 – 2009-03-31
−USD 100.49 million
Exact value

Exact value: -100494023 USD

2008-04-01 – 2009-03-31: -100494023 USD Inspect Net Income Open source
Share or cite

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

USD 26.36 million
Exact value

Exact value: 26355951 USD

2008-04-01 – 2009-03-31: 26355951 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 7.98 million
Exact value

Exact value: 7979371 USD

2008-04-01 – 2009-03-31: 7979371 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.38 million
Calculation and evidence

26355951 − 7979371 USD

Exact free cash flow: 18376580 USD

Share or cite

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

2010 2009-04-01 – 2010-03-31
USD 2.31 million
Exact value

Exact value: 2311287 USD

2009-04-01 – 2010-03-31: 2311287 USD Inspect Net Income Open source
Share or cite

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

USD 30.83 million
Exact value

Exact value: 30831230 USD

2009-04-01 – 2010-03-31: 30831230 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 5.41 million
Exact value

Exact value: 5410976 USD

2009-04-01 – 2010-03-31: 5410976 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.42 million
Calculation and evidence

30831230 − 5410976 USD

Exact free cash flow: 25420254 USD

Share or cite

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

2011 2010-04-01 – 2011-03-31
−USD 98.31 million
Exact value

Exact value: -98309733 USD

2010-04-01 – 2011-03-31: -98309733 USD Inspect Net Income Open source
Share or cite

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

USD 12.83 million
Exact value

Exact value: 12827100 USD

2010-04-01 – 2011-03-31: 12827100 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 5.66 million
Exact value

Exact value: 5663780 USD

2010-04-01 – 2011-03-31: 5663780 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.16 million
Calculation and evidence

12827100 − 5663780 USD

Exact free cash flow: 7163320 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.

58 filings · 449 latest values · 449 originally reported values

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

Identifiers: 0001056756, 1056756, edgar:1056756