NEPTUNE INDUSTRIES, INC.

EDGAR

43 filing records in this dataset, filed from 2001-07-31 to 2008-11-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

237 thousand USD

2008-09-30 · USD

Exact inputs and evidence

Net margin

-225.44%

2008-09-30 · %

Exact inputs and evidence

Operating cash flow

-244 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -244354 USD Source

Free cash flow

-322 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -244354 USD Source
  • Capital Expenditure: 77797 USD Source
Cash and cash equivalents
116 thousand USD Source
Exact value

116421 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

764 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 128444 USD · 2007-10-01 – 2007-12-31 Source
  • Revenue: 397840 USD · 2007-07-01 – 2008-03-31 Source
  • Revenue: 239347 USD · 2007-07-01 – 2007-12-31 Source
  • Revenue: 638599 USD · 2007-07-01 – 2008-06-30 Source
  • Revenue: 397840 USD · 2007-07-01 – 2008-03-31 Source
  • Revenue: 236501 USD · 2008-07-01 – 2008-09-30 Source

Net income

-2.04 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -526071 USD · 2007-10-01 – 2007-12-31 Source
  • Net income: -1363374 USD · 2007-07-01 – 2008-03-31 Source
  • Net income: -917809 USD · 2007-07-01 – 2007-12-31 Source
  • Net income: -1896031 USD · 2007-07-01 – 2008-06-30 Source
  • Net income: -1363374 USD · 2007-07-01 – 2008-03-31 Source
  • Net income: -533159 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-1.08 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -655582 USD · 2007-07-01 – 2007-12-31 Source
  • Operating cash flow: -259614 USD · 2007-07-01 – 2007-09-30 Source
  • Operating cash flow: -975752 USD · 2007-07-01 – 2008-03-31 Source
  • Operating cash flow: -655582 USD · 2007-07-01 – 2007-12-31 Source
  • Operating cash flow: -1097874 USD · 2007-07-01 – 2008-06-30 Source
  • Operating cash flow: -975752 USD · 2007-07-01 – 2008-03-31 Source
  • Operating cash flow: -244354 USD · 2008-07-01 – 2008-09-30 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: 2008-11-20.

Financial data available through: 2008-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2008-06-30
  • operating income: No compatible figures in this window
  • Net income: 6 of 11 periods available· newest 2008-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2008-06-30
  • Capital expenditure: 5 of 11 periods available· newest 2008-06-30
  • Total assets: 6 of 11 periods available· newest 2008-06-30
  • Total liabilities: 5 of 11 periods available· newest 2008-06-30
  • Current assets: 5 of 11 periods available· newest 2008-06-30
  • Current liabilities: 5 of 11 periods available· newest 2008-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2008-06-30
  • 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

    -25%

    Prior period

    USD 851,141

    –

    Current period

    USD 638,599

    –

    Exact inputs and evidence

    638599 − 851141 = -212542 USD

    851141 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    638599 USD · 2007-07-01 – 2008-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 260,709

    Prior period

    −USD 2.16 million

    –

    Current period

    −USD 1.9 million

    –

    Exact inputs and evidence

    -1896031 − -2156740 = 260709 USD

    -2156740 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    -1896031 USD · 2007-07-01 – 2008-06-30

    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

    −USD 119,000

    Prior period

    −USD 978,874

    –

    Current period

    −USD 1.1 million

    –

    Exact inputs and evidence

    -1097874 − -978874 = -119000 USD

    -978874 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    -1097874 USD · 2007-07-01 – 2008-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,630.3%

    Prior period

    USD 21,836

    –

    Current period

    USD 377,837

    –

    Exact inputs and evidence

    377837 − 21836 = 356001 USD

    21836 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    377837 USD · 2007-07-01 – 2008-06-30

    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.

2008 2007-07-01 – 2008-06-30

  • Revenue USD 638,599 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 1.9 million −297% of revenue

Cash

  • Operating cash flow −USD 1.1 million −172% of revenue
  • Capital expenditure USD 377,837 59% of revenue
  • Free cash flow Derived −USD 1.48 million −231% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-310 UnavailableUnavailableUnavailable0 Unavailable
Source
2004 2003-07-01 – 2004-06-30320838 UnavailableUnavailableUnavailable-778253 -579806 Derived
Source
2005 2004-07-01 – 2005-06-30629233 UnavailableUnavailableUnavailable-819279 -746509 Derived
Source
2006 2005-07-01 – 2006-06-30527155 UnavailableUnavailableUnavailable-1044421 -780700 Derived
Source
2007 2006-07-01 – 2007-06-30851141 UnavailableUnavailableUnavailable-2156740 -1000710 Derived
Source
2008 2007-07-01 – 2008-06-30638599 UnavailableUnavailableUnavailable-1896031 -1475711 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 638.6K 2008
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.919.2K689.4K459.6K229.8K0.0200320062008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue0
2004Revenue320838
2005Revenue629233
2006Revenue527155
2007Revenue851141
2008Revenue638599

Revenue growth

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

-25% 2008
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.106%71%36%0%-35%200320062008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over year96.1%
2006Year over year-16.2%
2007Year over year61.5%
2008Year over year-25%

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.

Net margin -296.9% 2008
Free cash flow margin -231.1% 2008
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.24%-62%-148%-235%-321%2003-12-312006-06-302008-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Operating marginNot reported
2004-06-30Operating marginNot reported
2005-06-30Operating marginNot reported
2006-06-30Operating marginNot reported
2007-06-30Operating marginNot reported
2008-06-30Operating marginNot reported
2003Net marginNot reported
2004Net margin-242.6%
2005Net margin-130.2%
2006Net margin-198.1%
2007Net margin-253.4%
2008Net margin-296.9%
2003Free cash flow marginNot reported
2004Free cash flow margin-180.7%
2005Free cash flow margin-118.6%
2006Free cash flow margin-148.1%
2007Free cash flow margin-117.6%
2008Free cash flow margin-231.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2008
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.87.8K-230.6K-548.9K-867.3K-1.2M200320062008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow0
2004Operating cash flow-441422
2005Operating cash flow-672959
2006Operating cash flow-766123
2007Operating cash flow-978874
2008Operating cash flow-1097874

Free cash flow

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

USD -1.5M 2008
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.118.1K-309.9K-737.9K-1.2M-1.6M200320062008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flow-579806
2005Free cash flow-746509
2006Free cash flow-780700
2007Free cash flow-1000710
2008Free cash flow-1475711

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.

176.8% 2008
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.191%143%95%48%0%2003-12-3120062008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004Liabilities / assets146.1%
2005Liabilities / assets47.1%
2006Liabilities / assets126.2%
2007Liabilities / assets170.9%
2008Liabilities / assets176.8%

Current assets to current liabilities

Current assets divided by current liabilities.

5× 2008
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.5.40×4.05×2.70×1.35×0.00×2003-12-3120062008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.29×
2005Current assets / current liabilities1.19×
2006Current assets / current liabilities0.76×
2007Current assets / current liabilities1.92×
2008Current assets / current liabilities5×

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
2003 2003-01-01 – 2003-12-31
USD 0
Exact value

Exact value: 0 USD

2003-01-01 – 2003-12-31: 0 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

2003-01-01 – 2003-12-31: 0 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2003-07-01 – 2004-06-30
−USD 778,253
Exact value

Exact value: -778253 USD

2003-07-01 – 2004-06-30: -778253 USD Inspect Net Income Open source
Share or cite

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

−USD 441,422
Exact value

Exact value: -441422 USD

2003-07-01 – 2004-06-30: -441422 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 138,384
Exact value

Exact value: 138384 USD

2003-07-01 – 2004-06-30: 138384 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 579,806
Calculation and evidence

-441422 − 138384 USD

Exact free cash flow: -579806 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 819,279
Exact value

Exact value: -819279 USD

2004-07-01 – 2005-06-30: -819279 USD Inspect Net Income Open source
Share or cite

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

−USD 672,959
Exact value

Exact value: -672959 USD

2004-07-01 – 2005-06-30: -672959 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 73,550
Exact value

Exact value: 73550 USD

2004-07-01 – 2005-06-30: 73550 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 746,509
Calculation and evidence

-672959 − 73550 USD

Exact free cash flow: -746509 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
−USD 1.04 million
Exact value

Exact value: -1044421 USD

2005-07-01 – 2006-06-30: -1044421 USD Inspect Net Income Open source
Share or cite

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

−USD 766,123
Exact value

Exact value: -766123 USD

2005-07-01 – 2006-06-30: -766123 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 14,577
Exact value

Exact value: 14577 USD

2005-07-01 – 2006-06-30: 14577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 780,700
Calculation and evidence

-766123 − 14577 USD

Exact free cash flow: -780700 USD

Share or cite

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

2007 2006-07-01 – 2007-06-30
−USD 2.16 million
Exact value

Exact value: -2156740 USD

2006-07-01 – 2007-06-30: -2156740 USD Inspect Net Income Open source
Share or cite

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

−USD 978,874
Exact value

Exact value: -978874 USD

2006-07-01 – 2007-06-30: -978874 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 21,836
Exact value

Exact value: 21836 USD

2006-07-01 – 2007-06-30: 21836 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1 million
Calculation and evidence

-978874 − 21836 USD

Exact free cash flow: -1000710 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
−USD 1.9 million
Exact value

Exact value: -1896031 USD

2007-07-01 – 2008-06-30: -1896031 USD Inspect Net Income Open source
Share or cite

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

−USD 1.1 million
Exact value

Exact value: -1097874 USD

2007-07-01 – 2008-06-30: -1097874 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 377,837
Exact value

Exact value: 377837 USD

2007-07-01 – 2008-06-30: 377837 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

-1097874 − 377837 USD

Exact free cash flow: -1475711 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001138659, 1138659, edgar:1138659

Also known as EXPRESSO EXPRESS INC, ILN PELHAM CORP, MOVE FILMS INC