NEW FRONTIER ENERGY INC

EDGAR

37 filing records in this dataset, filed from 2004-06-16 to 2011-07-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

69.7 thousand USD

2009-11-30 · USD

Exact inputs and evidence

Operating margin

-1,185.34%

2009-11-30 · %

Exact inputs and evidence
  • Operating Income: -826314 USD Source
  • Revenue: 69711 USD Source

Operating cash flow

-185 thousand USD

2009-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1287632 USD Source
  • Operating Cash Flow: -1102370 USD Source

Free cash flow

-185 thousand USD

2009-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1287632 USD Source
  • Operating Cash Flow: -1102370 USD Source
  • Capital Expenditure: 19708 USD Source
  • Capital Expenditure: 19708 USD Source
Cash and cash equivalents
10.9 million USD Source
Exact value

10907502 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

451 thousand USD

2008-12-01 – 2009-11-30

Exact inputs and evidence
  • Revenue: 1355682 USD · 2008-03-01 – 2009-02-28 Source
  • Revenue: 1165032 USD · 2008-03-01 – 2008-11-30 Source
  • Revenue: 125654 USD · 2009-03-01 – 2009-05-31 Source
  • Revenue: 64667 USD · 2009-06-01 – 2009-08-31 Source
  • Revenue: 69711 USD · 2009-09-01 – 2009-11-30 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: 2011-07-18.

Financial data available through: 2009-02-28.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2009-02-28
  • Operating income: 8 of 11 periods available· newest 2009-02-28
  • Net income: 8 of 11 periods available· newest 2009-02-28
  • Operating cash flow: 7 of 11 periods available· newest 2009-02-28
  • Capital expenditure: 8 of 11 periods available· newest 2009-02-28
  • Total assets: 6 of 11 periods available· newest 2009-02-28
  • Total liabilities: 1 of 11 periods available· newest 2009-02-28
  • Current assets: 6 of 11 periods available· newest 2009-02-28
  • Current liabilities: 6 of 11 periods available· newest 2009-02-28
  • Cash and cash equivalents: 7 of 11 periods available· newest 2009-02-28
  • 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

    +78.9%

    Prior period

    USD 757,739

    –

    Current period

    USD 1.36 million

    –

    Exact inputs and evidence

    1355682 − 757739 = 597943 USD

    757739 USD · 2007-03-01 – 2008-02-29

    Inspect prior input Prior source

    1355682 USD · 2008-03-01 – 2009-02-28

    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 6.07 million

    Prior period

    −USD 6.4 million

    –

    Current period

    −USD 12.47 million

    –

    Exact inputs and evidence

    -12469361 − -6402002 = -6067359 USD

    -6402002 USD · 2007-03-01 – 2008-02-29

    Inspect prior input Prior source

    -12469361 USD · 2008-03-01 – 2009-02-28

    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 1.32 million

    Prior period

    −USD 3.05 million

    –

    Current period

    −USD 1.72 million

    –

    Exact inputs and evidence

    -1723756 − -3048539 = 1324783 USD

    -3048539 USD · 2007-03-01 – 2008-02-29

    Inspect prior input Prior source

    -1723756 USD · 2008-03-01 – 2009-02-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58.8%

    Prior period

    USD 5.49 million

    –

    Current period

    USD 2.26 million

    –

    Exact inputs and evidence

    2261686 − 5493729 = -3232043 USD

    5493729 USD · 2007-03-01 – 2008-02-29

    Inspect prior input Prior source

    2261686 USD · 2008-03-01 – 2009-02-28

    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.

2009 2008-03-01 – 2009-02-28

  • Revenue USD 1.36 million 100% of revenue
  • Operating costs Derived USD 13.77 million 1,016% of revenue
  • Operating income −USD 12.42 million −916% of revenue
  • Tax, interest and other Derived USD 52,019 3.8% of revenue
  • Net income −USD 12.47 million −920% of revenue

Cash

  • Operating cash flow −USD 1.72 million −127% of revenue
  • Capital expenditure USD 2.26 million 167% of revenue
  • Free cash flow Derived −USD 3.99 million −294% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 9,449% of revenue.
  • 2004 Operating loss: operating costs were 2,424% of revenue.
  • 2005 Operating loss: operating costs were 2,513% of revenue.
  • 2006 Operating loss: operating costs were 1,629% of revenue.
  • 2007 Operating loss: operating costs were 1,137% of revenue.
  • 2008 Operating loss: operating costs were 926% of revenue.
  • 2009 Operating loss: operating costs were 1,016% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-05-01 – 2003-04-305300 500796 Derived -495496 22232 Derived -517728 -282564 Derived
Source
2004 2003-05-01 – 2004-04-3025204 610923 Derived -585719 88056 Derived -673775 -711860 Derived
Source
2005 2004-03-01 – 2005-02-2828132 707001 Derived -678869 41917 Derived -720786 -920405 Derived
Source
2006 2005-03-01 – 2006-02-28159452 2597561 Derived -2438109 573447 Derived -3011556 -4818583 Derived
Source
2007 2006-03-01 – 2007-02-28361181 4106781 Derived -3745600 828169 Derived -4573769 -11443980 Derived
Source
2008 2007-03-01 – 2008-02-29757739 7015140 Derived -6257401 144601 Derived -6402002 -8542268 Derived
Source
2009 2008-03-01 – 2009-02-281355682 13773024 Derived -12417342 52019 Derived -12469361 -3985442 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 1.4M 2009
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.1.5M1.1M732.1K366.0K0.0200320062009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue5300
2004Revenue25204
2005Revenue28132
2006Revenue159452
2007Revenue361181
2008Revenue757739
2009Revenue1355682

Revenue growth

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

78.9% 2009
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.504%378%252%126%0%200320062009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year375.5%
2005Year over yearNo prior comparable period
2006Year over year466.8%
2007Year over year126.5%
2008Year over year109.8%
2009Year over year78.9%

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 -915.9% 2009
Net margin -919.8% 2009
Free cash flow margin -294% 2009
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.781%-2,051%-4,884%-7,717%-10,550%200320062009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-9,349%
2004Operating margin-2,323.9%
2005Operating margin-2,413.2%
2006Operating margin-1,529.1%
2007Operating margin-1,037%
2008Operating margin-825.8%
2009Operating margin-915.9%
2003Net margin-9,768.5%
2004Net margin-2,673.3%
2005Net margin-2,562.2%
2006Net margin-1,888.7%
2007Net margin-1,266.3%
2008Net margin-844.9%
2009Net margin-919.8%
2003Free cash flow margin-5,331.4%
2004Free cash flow margin-2,824.4%
2005Free cash flow margin-3,271.7%
2006Free cash flow margin-3,022%
2007Free cash flow margin-3,168.5%
2008Free cash flow margin-1,127.3%
2009Free cash flow margin-294%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 2009
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.243.9K-640.2K-1.5M-2.4M-3.3M200320062009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-237620
2004Operating cash flow-664742
2005Operating cash flow-271265
2006Operating cash flow-1441338
2007Operating cash flow-2520065
2008Operating cash flow-3048539
2009Operating cash flow-1723756

Free cash flow

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

USD -4M 2009
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.915.5K-2.4M-5.7M-9.0M-12.4M200320062009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-282564
2004Free cash flow-711860
2005Free cash flow-920405
2006Free cash flow-4818583
2007Free cash flow-11443980
2008Free cash flow-8542268
2009Free cash flow-3985442

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.

28.6% 2009
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.30.9%23.2%15.4%7.7%0.0%2003-04-302006-02-282009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-04-30Liabilities / assetsNot reportedNo source recorded
2004-04-30Liabilities / assetsNot reported
2005-02-28Liabilities / assetsNot reported
2006-02-28Liabilities / assetsNot reported
2007-02-28Liabilities / assetsNot reported
2008-02-29Liabilities / assetsNot reported
2009Liabilities / assets28.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 2009
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.3.15×2.36×1.57×0.79×0.00×2003-04-3020062009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-04-30Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.22×
2005Current assets / current liabilities2.23×
2006Current assets / current liabilities0.88×
2007Current assets / current liabilities2.91×
2008Current assets / current liabilities1.38×
2009Current assets / current liabilities0.37×

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 2002-05-01 – 2003-04-30
−USD 517,728
Exact value

Exact value: -517728 USD

2002-05-01 – 2003-04-30: -517728 USD Inspect Net Income Open source
Share or cite

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

−USD 237,620
Exact value

Exact value: -237620 USD

2002-05-01 – 2003-04-30: -237620 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 44,944
Exact value

Exact value: 44944 USD

2002-05-01 – 2003-04-30: 44944 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 282,564
Calculation and evidence

-237620 − 44944 USD

Exact free cash flow: -282564 USD

Share or cite

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

2004 2003-02-28 – 2004-02-28
−USD 673,775
Exact value

Exact value: -673775 USD

2003-02-28 – 2004-02-28: -673775 USD Inspect Net Income 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.
USD 47,118
Exact value

Exact value: 47118 USD

2003-02-28 – 2004-02-28: 47118 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2004 2003-05-01 – 2004-04-30
−USD 673,775
Exact value

Exact value: -673775 USD

2003-05-01 – 2004-04-30: -673775 USD Inspect Net Income Open source
Share or cite

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

−USD 664,742
Exact value

Exact value: -664742 USD

2003-05-01 – 2004-04-30: -664742 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 47,118
Exact value

Exact value: 47118 USD

2003-05-01 – 2004-04-30: 47118 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 711,860
Calculation and evidence

-664742 − 47118 USD

Exact free cash flow: -711860 USD

Share or cite

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

2005 2004-03-01 – 2005-02-28
−USD 720,786
Exact value

Exact value: -720786 USD

2004-03-01 – 2005-02-28: -720786 USD Inspect Net Income Open source
Share or cite

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

−USD 271,265
Exact value

Exact value: -271265 USD

2004-03-01 – 2005-02-28: -271265 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 649,140
Exact value

Exact value: 649140 USD

2004-03-01 – 2005-02-28: 649140 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 920,405
Calculation and evidence

-271265 − 649140 USD

Exact free cash flow: -920405 USD

Share or cite

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

2006 2005-03-01 – 2006-02-28
−USD 3.01 million
Exact value

Exact value: -3011556 USD

2005-03-01 – 2006-02-28: -3011556 USD Inspect Net Income Open source
Share or cite

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

−USD 1.44 million
Exact value

Exact value: -1441338 USD

2005-03-01 – 2006-02-28: -1441338 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 3.38 million
Exact value

Exact value: 3377245 USD

2005-03-01 – 2006-02-28: 3377245 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.82 million
Calculation and evidence

-1441338 − 3377245 USD

Exact free cash flow: -4818583 USD

Share or cite

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

2007 2006-03-01 – 2007-02-28
−USD 4.57 million
Exact value

Exact value: -4573769 USD

2006-03-01 – 2007-02-28: -4573769 USD Inspect Net Income Open source
Share or cite

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

−USD 2.52 million
Exact value

Exact value: -2520065 USD

2006-03-01 – 2007-02-28: -2520065 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 8.92 million
Exact value

Exact value: 8923915 USD

2006-03-01 – 2007-02-28: 8923915 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.44 million
Calculation and evidence

-2520065 − 8923915 USD

Exact free cash flow: -11443980 USD

Share or cite

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

2008 2007-03-01 – 2008-02-29
−USD 6.4 million
Exact value

Exact value: -6402002 USD

2007-03-01 – 2008-02-29: -6402002 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: -3048539 USD

2007-03-01 – 2008-02-29: -3048539 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 5.49 million
Exact value

Exact value: 5493729 USD

2007-03-01 – 2008-02-29: 5493729 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.54 million
Calculation and evidence

-3048539 − 5493729 USD

Exact free cash flow: -8542268 USD

Share or cite

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

2009 2008-03-01 – 2009-02-28
−USD 12.47 million
Exact value

Exact value: -12469361 USD

2008-03-01 – 2009-02-28: -12469361 USD Inspect Net Income Open source
Share or cite

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

−USD 1.72 million
Exact value

Exact value: -1723756 USD

2008-03-01 – 2009-02-28: -1723756 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 2.26 million
Exact value

Exact value: 2261686 USD

2008-03-01 – 2009-02-28: 2261686 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.99 million
Calculation and evidence

-1723756 − 2261686 USD

Exact free cash flow: -3985442 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001140586, 1140586, edgar:1140586