NEXT LEVEL COMMUNICATIONS INC

EDGAR

15 filing records in this dataset, filed from 2000-03-30 to 2003-04-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.2 million USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

-99.26%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -55181000 USD Source
  • Operating Income: -41134000 USD Source
  • Revenue: 57352000 USD Source
  • Revenue: 43200000 USD Source
Cash and cash equivalents
33.4 million USD Source
Exact value

33394000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

57.4 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 14078000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 16778000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 12344000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 57352000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 43200000 USD · 2002-01-01 – 2002-09-30 Source

Net income

-78.5 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -21518000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -21118000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -20456000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -78511000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -63091000 USD · 2002-01-01 – 2002-09-30 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: 2003-04-16.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-12-31
  • Operating income: 4 of 11 periods available· newest 2002-12-31
  • Net income: 4 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-12-31
  • Total assets: 4 of 11 periods available· newest 2002-12-31
  • Total liabilities: 1 of 11 periods available· newest 2000-12-31
  • Current assets: 4 of 11 periods available· newest 2002-12-31
  • Current liabilities: 4 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2002-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -38.5%

    Prior period

    USD 93.25 million

    –

    Current period

    USD 57.35 million

    –

    Exact inputs and evidence

    57352000 − 93245000 = -35893000 USD

    93245000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    57352000 USD · 2002-01-01 – 2002-12-31

    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 130.1 million

    Prior period

    −USD 208.61 million

    –

    Current period

    −USD 78.51 million

    –

    Exact inputs and evidence

    -78511000 − -208606000 = 130095000 USD

    -208606000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -78511000 USD · 2002-01-01 – 2002-12-31

    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 93.66 million

    Prior period

    −USD 127.81 million

    –

    Current period

    −USD 34.15 million

    –

    Exact inputs and evidence

    -34145000 − -127806000 = 93661000 USD

    -127806000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -34145000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -61.3%

    Prior period

    USD 5.05 million

    –

    Current period

    USD 1.95 million

    –

    Exact inputs and evidence

    1950000 − 5045000 = -3095000 USD

    5045000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1950000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 57.35 million 100% of revenue
  • Cost of revenue USD 51.44 million 90% of revenue
  • Operating expenses USD 61.09 million 107% of revenue
  • Operating income −USD 55.18 million −96% of revenue
  • Tax, interest and other Derived USD 23.33 million 41% of revenue
  • Net income −USD 78.51 million −137% of revenue

Cash

  • Operating cash flow −USD 34.15 million −60% of revenue
  • Capital expenditure USD 1.95 million 3.4% of revenue
  • Free cash flow Derived −USD 36.1 million −63% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 449% of revenue.
  • 2000 Operating loss: operating costs were 153% of revenue.
  • 2001 Operating loss: operating costs were 286% of revenue.
  • 2002 Operating loss: operating costs were 196% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3157597000 258806000 Derived -201209000 3863000 Derived -205072000 -90152000 Derived
Source
2000 2000-01-01 – 2000-12-31150091000 230356000 Derived -80265000 -5427000 Derived -74838000 -118829000 Derived
Source
2001 2001-01-01 – 2001-12-3193245000 266612000 Derived -173367000 35239000 Derived -208606000 -132851000 Derived
Source
2002 2002-01-01 – 2002-12-3157352000 112533000 Derived -55181000 23330000 Derived -78511000 -36095000 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 57.4M 2002
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.162.1M121.6M81.0M40.5M0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue57597000
2000Revenue150091000
2001Revenue93245000
2002Revenue57352000

Revenue growth

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

-38.5% 2002
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.177%119%61%3%-54%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year160.6%
2001Year over year-37.9%
2002Year over year-38.5%

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 -96.2% 2002
Net margin -136.9% 2002
Free cash flow margin -62.9% 2002
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%-75%-178%-281%-385%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-349.3%
2000Operating margin-53.5%
2001Operating margin-185.9%
2002Operating margin-96.2%
1999Net margin-356%
2000Net margin-49.9%
2001Net margin-223.7%
2002Net margin-136.9%
1999Free cash flow margin-156.5%
2000Free cash flow margin-79.2%
2001Free cash flow margin-142.5%
2002Free cash flow margin-62.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -34.1M 2002
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.10.2M-26.8M-63.9M-101.0M-138.0M1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-56567000
2000Operating cash flow-103314000
2001Operating cash flow-127806000
2002Operating cash flow-34145000

Free cash flow

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

USD -36.1M 2002
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.10.6M-27.9M-66.4M-105.0M-143.5M1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-90152000
2000Free cash flow-118829000
2001Free cash flow-132851000
2002Free cash flow-36095000

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.

42.4% 2000
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.46%34%23%11%0%1999-12-3120002001-12-312002-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reported
2000Liabilities / assets42.4%
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.75× 2002
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.5.47×4.10×2.74×1.37×0.00×1999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities5.07×
2000Current assets / current liabilities1.84×
2001Current assets / current liabilities1.83×
2002Current assets / current liabilities2.75×

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
1999 1999-01-01 – 1999-12-31
−USD 205.07 million
Exact value

Exact value: -205072000 USD

1999-01-01 – 1999-12-31: -205072000 USD Inspect Net Income Open source
Share or cite

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

−USD 56.57 million
Exact value

Exact value: -56567000 USD

1999-01-01 – 1999-12-31: -56567000 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 33.59 million
Exact value

Exact value: 33585000 USD

1999-01-01 – 1999-12-31: 33585000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 90.15 million
Calculation and evidence

-56567000 − 33585000 USD

Exact free cash flow: -90152000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 74.84 million
Exact value

Exact value: -74838000 USD

2000-01-01 – 2000-12-31: -74838000 USD Inspect Net Income Open source
Share or cite

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

−USD 103.31 million
Exact value

Exact value: -103314000 USD

2000-01-01 – 2000-12-31: -103314000 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 15.52 million
Exact value

Exact value: 15515000 USD

2000-01-01 – 2000-12-31: 15515000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 118.83 million
Calculation and evidence

-103314000 − 15515000 USD

Exact free cash flow: -118829000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 208.61 million
Exact value

Exact value: -208606000 USD

2001-01-01 – 2001-12-31: -208606000 USD Inspect Net Income Open source
Share or cite

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

−USD 127.81 million
Exact value

Exact value: -127806000 USD

2001-01-01 – 2001-12-31: -127806000 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 5.05 million
Exact value

Exact value: 5045000 USD

2001-01-01 – 2001-12-31: 5045000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 132.85 million
Calculation and evidence

-127806000 − 5045000 USD

Exact free cash flow: -132851000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 78.51 million
Exact value

Exact value: -78511000 USD

2002-01-01 – 2002-12-31: -78511000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.15 million
Exact value

Exact value: -34145000 USD

2002-01-01 – 2002-12-31: -34145000 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 1.95 million
Exact value

Exact value: 1950000 USD

2002-01-01 – 2002-12-31: 1950000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.1 million
Calculation and evidence

-34145000 − 1950000 USD

Exact free cash flow: -36095000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001093802, 1093802, edgar:1093802