NEXT10, INC

EDGAR

15 filing records in this dataset, filed from 2003-09-22 to 2006-08-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

80.5 thousand USD

2006-02-28 · USD

Exact inputs and evidence

Operating margin

-1,667%

2006-02-28 · %

Exact inputs and evidence
  • Operating Income: -1341586 USD Source
  • Revenue: 80479 USD Source
Cash and cash equivalents
150 thousand USD Source
Exact value

150263 USD

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

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-08-22.

Financial data available through: 2005-08-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2005-08-31
  • Operating income: 3 of 11 periods available· newest 2005-08-31
  • Net income: 3 of 11 periods available· newest 2005-08-31
  • Operating cash flow: 3 of 11 periods available· newest 2005-08-31
  • Capital expenditure: 3 of 11 periods available· newest 2005-08-31
  • Total assets: 2 of 11 periods available· newest 2005-08-31
  • Total liabilities: 1 of 11 periods available· newest 2005-08-31
  • Current assets: 2 of 11 periods available· newest 2005-08-31
  • Current liabilities: 2 of 11 periods available· newest 2005-08-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2005-08-31
  • 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

    +USD 322,924

    Prior period

    USD 0

    –

    Current period

    USD 322,924

    –

    Exact inputs and evidence

    322924 − 0 = 322924 USD

    0 USD · 2003-09-01 – 2004-08-31

    Inspect prior input Prior source

    322924 USD · 2004-09-01 – 2005-08-31

    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 2.57 million

    Prior period

    −USD 1.01 million

    –

    Current period

    −USD 3.59 million

    –

    Exact inputs and evidence

    -3586447 − -1014759 = -2571688 USD

    -1014759 USD · 2003-09-01 – 2004-08-31

    Inspect prior input Prior source

    -3586447 USD · 2004-09-01 – 2005-08-31

    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 2.18 million

    Prior period

    −USD 1.5 million

    –

    Current period

    −USD 3.68 million

    –

    Exact inputs and evidence

    -3680945 − -1497666 = -2183279 USD

    -1497666 USD · 2003-09-01 – 2004-08-31

    Inspect prior input Prior source

    -3680945 USD · 2004-09-01 – 2005-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +25.3%

    Prior period

    USD 286,816

    –

    Current period

    USD 359,349

    –

    Exact inputs and evidence

    359349 − 286816 = 72533 USD

    286816 USD · 2003-09-01 – 2004-08-31

    Inspect prior input Prior source

    359349 USD · 2004-09-01 – 2005-08-31

    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.

2005 2004-09-01 – 2005-08-31

  • Revenue USD 322,924 100% of revenue
  • Operating costs Derived USD 4.54 million 1,406% of revenue
  • Operating income −USD 4.22 million −1,306% of revenue
  • Tax, interest and other Derived −USD 631,492 −196% of revenue
  • Net income −USD 3.59 million −1,111% of revenue

Cash

  • Operating cash flow −USD 3.68 million −1,140% of revenue
  • Capital expenditure USD 359,349 111% of revenue
  • Free cash flow Derived −USD 4.04 million −1,251% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 1,406% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-09-01 – 2004-08-310 3379454 Derived -3379454 -2364695 Derived -1014759 -1784482 Derived
Source
2005 2004-09-01 – 2005-08-31322924 4540863 Derived -4217939 -631492 Derived -3586447 -4040294 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 322.9K 2005
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.348.8K261.6K174.4K87.2K0.020042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue322924

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period

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 -1,306.2% 2005
Net margin -1,110.6% 2005
Free cash flow margin -1,251.2% 2005
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.104%-274%-653%-1,032%-1,411%20042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating marginNot reported
2005Operating margin-1,306.2%
2004Net marginNot reported
2005Net margin-1,110.6%
2004Free cash flow marginNot reported
2005Free cash flow margin-1,251.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.7M 2005
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.294.5K-773.0K-1.8M-2.9M-4.0M20042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-1497666
2005Operating cash flow-3680945

Free cash flow

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

USD -4M 2005
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.323.2K-848.5K-2.0M-3.2M-4.4M20042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-1784482
2005Free cash flow-4040294

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.

37.9% 2005
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.41%31%20%10%0%2004-08-312005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-08-31Liabilities / assetsNot reported
2005Liabilities / assets37.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.87× 2005
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.2.05×1.54×1.03×0.51×0.00×20042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.9×
2005Current assets / current liabilities1.87×

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 2002-09-01 – 2003-08-31
−USD 312,840
Exact value

Exact value: -312840 USD

2002-09-01 – 2003-08-31: -312840 USD Inspect Net Income Open source
Share or cite

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

USD 63,672
Exact value

Exact value: 63672 USD

2002-09-01 – 2003-08-31: 63672 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 1,914
Exact value

Exact value: 1914 USD

2002-09-01 – 2003-08-31: 1914 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61,758
Calculation and evidence

63672 − 1914 USD

Exact free cash flow: 61758 USD

Share or cite

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

2004 2003-09-01 – 2004-08-31
−USD 1.01 million
Exact value

Exact value: -1014759 USD

2003-09-01 – 2004-08-31: -1014759 USD Inspect Net Income Open source
Share or cite

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

−USD 1.5 million
Exact value

Exact value: -1497666 USD

2003-09-01 – 2004-08-31: -1497666 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 286,816
Exact value

Exact value: 286816 USD

2003-09-01 – 2004-08-31: 286816 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.78 million
Calculation and evidence

-1497666 − 286816 USD

Exact free cash flow: -1784482 USD

Share or cite

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

2005 2004-09-01 – 2005-08-31
−USD 3.59 million
Exact value

Exact value: -3586447 USD

2004-09-01 – 2005-08-31: -3586447 USD Inspect Net Income Open source
Share or cite

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

−USD 3.68 million
Exact value

Exact value: -3680945 USD

2004-09-01 – 2005-08-31: -3680945 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 359,349
Exact value

Exact value: 359349 USD

2004-09-01 – 2005-08-31: 359349 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.04 million
Calculation and evidence

-3680945 − 359349 USD

Exact free cash flow: -4040294 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: 0001193158, 1193158, NXTN, edgar:1193158

Also known as BULLDOG TECHNOLOGIES INC, NORTHWARD VENTURES INC