LITTLE SIOUX CORN PROCESSORS LLC

EDGAR

24 filing records in this dataset, filed from 2003-08-19 to 2008-08-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

33.2 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-0.99%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -327803 USD Source
  • Revenue: 33213669 USD Source

Operating cash flow

8.65 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 35596173 USD Source
  • Operating Cash Flow: 26943754 USD Source

Free cash flow

-7.08 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 35596173 USD Source
  • Operating Cash Flow: 26943754 USD Source
  • Capital Expenditure: 40817200 USD Source
  • Capital Expenditure: 25085254 USD Source
Cash and cash equivalents
55.5 million USD Source
Exact value

55545661 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

132 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 113785666 USD · 2005-10-01 – 2006-09-30 Source
  • Revenue: 81786517 USD · 2005-10-01 – 2006-06-30 Source
  • Revenue: 33605049 USD · 2006-10-01 – 2006-12-31 Source
  • Revenue: 33074991 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 33213669 USD · 2007-04-01 – 2007-06-30 Source

Net income

35.9 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: 23063000 USD · 2006-10-01 – 2007-09-30 Source
  • Net income: 19164605 USD · 2006-10-01 – 2007-06-30 Source
  • Net income: 6014168 USD · 2007-10-01 – 2007-12-31 Source
  • Net income: 9210433 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 16793277 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

47.8 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 49738138 USD · 2006-10-01 – 2007-09-30 Source
  • Operating cash flow: 35596173 USD · 2006-10-01 – 2007-06-30 Source
  • Operating cash flow: -1038711 USD · 2007-10-01 – 2007-12-31 Source
  • Operating cash flow: 4515039 USD · 2007-10-01 – 2008-03-31 Source
  • Operating cash flow: -1038711 USD · 2007-10-01 – 2007-12-31 Source
  • Operating cash flow: 33669720 USD · 2007-10-01 – 2008-06-30 Source
  • Operating cash flow: 4515039 USD · 2007-10-01 – 2008-03-31 Source

Capital expenditure

26.3 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 53806853 USD · 2006-10-01 – 2007-09-30 Source
  • Capital expenditure: 40817200 USD · 2006-10-01 – 2007-06-30 Source
  • Capital expenditure: 6112997 USD · 2007-10-01 – 2007-12-31 Source
  • Capital expenditure: 11552453 USD · 2007-10-01 – 2008-03-31 Source
  • Capital expenditure: 6112997 USD · 2007-10-01 – 2007-12-31 Source
  • Capital expenditure: 13307848 USD · 2007-10-01 – 2008-06-30 Source
  • Capital expenditure: 11552453 USD · 2007-10-01 – 2008-03-31 Source

Free cash flow

21.5 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: 49738138 USD · 2006-10-01 – 2007-09-30 Source
  • Operating cash flow: 35596173 USD · 2006-10-01 – 2007-06-30 Source
  • Operating cash flow: -1038711 USD · 2007-10-01 – 2007-12-31 Source
  • Operating cash flow: 4515039 USD · 2007-10-01 – 2008-03-31 Source
  • Operating cash flow: -1038711 USD · 2007-10-01 – 2007-12-31 Source
  • Operating cash flow: 33669720 USD · 2007-10-01 – 2008-06-30 Source
  • Operating cash flow: 4515039 USD · 2007-10-01 – 2008-03-31 Source
  • Capital expenditure: 53806853 USD · 2006-10-01 – 2007-09-30 Source
  • Capital expenditure: 40817200 USD · 2006-10-01 – 2007-06-30 Source
  • Capital expenditure: 6112997 USD · 2007-10-01 – 2007-12-31 Source
  • Capital expenditure: 11552453 USD · 2007-10-01 – 2008-03-31 Source
  • Capital expenditure: 6112997 USD · 2007-10-01 – 2007-12-31 Source
  • Capital expenditure: 13307848 USD · 2007-10-01 – 2008-06-30 Source
  • Capital expenditure: 11552453 USD · 2007-10-01 – 2008-03-31 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: 2008-08-19.

Financial data available through: 2006-09-30.

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: 3 of 11 periods available· newest 2006-09-30
  • Operating income: 3 of 11 periods available· newest 2006-09-30
  • Net income: 3 of 11 periods available· newest 2006-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2006-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2006-09-30
  • Total assets: 3 of 11 periods available· newest 2006-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2006-09-30
  • Current liabilities: 3 of 11 periods available· newest 2006-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2006-09-30
  • 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

    +18.7%

    Prior period

    USD 95.88 million

    –

    Current period

    USD 113.79 million

    –

    Exact inputs and evidence

    113785666 − 95881420 = 17904246 USD

    95881420 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    113785666 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +57.5%

    Prior period

    USD 14.1 million

    –

    Current period

    USD 22.21 million

    –

    Exact inputs and evidence

    22211834 − 14098701 = 8113133 USD

    14098701 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    22211834 USD · 2005-10-01 – 2006-09-30

    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

    -3.3%

    Prior period

    USD 34.09 million

    –

    Current period

    USD 32.96 million

    –

    Exact inputs and evidence

    32957631 − 34093417 = -1135786 USD

    34093417 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    32957631 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,619.6%

    Prior period

    USD 374,450

    –

    Current period

    USD 6.44 million

    –

    Exact inputs and evidence

    6439043 − 374450 = 6064593 USD

    374450 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    6439043 USD · 2005-10-01 – 2006-09-30

    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.

2006 2005-10-01 – 2006-09-30

  • Revenue USD 113.79 million 100% of revenue
  • Operating costs Derived USD 76.68 million 67% of revenue
  • Operating income USD 37.11 million 33% of revenue
  • Tax, interest and other Derived USD 14.89 million 13% of revenue
  • Net income USD 22.21 million 20% of revenue

Cash

  • Operating cash flow USD 32.96 million 29% of revenue
  • Capital expenditure USD 6.44 million 5.7% of revenue
  • Free cash flow Derived USD 26.52 million 23% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 9.2%90%
  • 2005 15%10%75%
  • 2006 20%13%67%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-10-01 – 2004-09-3085540934 77383562 Derived 8157372 303541 Derived 7853831 15249040 Derived
Source
2005 2004-10-01 – 2005-09-3095881420 71799394 Derived 24082026 9983325 Derived 14098701 33718967 Derived
Source
2006 2005-10-01 – 2006-09-30113785666 76679289 Derived 37106377 14894543 Derived 22211834 26518588 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 113.8M 2006
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.122.9M92.2M61.4M30.7M0.0200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue85540934
2005Revenue95881420
2006Revenue113785666

Revenue growth

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

18.7% 2006
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.20.2%15.1%10.1%5.0%0.0%200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year12.1%
2006Year over year18.7%

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 32.6% 2006
Net margin 19.5% 2006
Free cash flow margin 23.3% 2006
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.38.0%28.5%19.0%9.5%0.0%200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin9.5%
2005Operating margin25.1%
2006Operating margin32.6%
2004Net margin9.2%
2005Net margin14.7%
2006Net margin19.5%
2004Free cash flow margin17.8%
2005Free cash flow margin35.2%
2006Free cash flow margin23.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 33M 2006
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.36.8M27.6M18.4M9.2M0.0200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow17479109
2005Operating cash flow34093417
2006Operating cash flow32957631

Free cash flow

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

USD 26.5M 2006
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.36.4M27.3M18.2M9.1M0.0200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow15249040
2005Free cash flow33718967
2006Free cash flow26518588

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
2004-09-30Liabilities / assetsNot reported
2005-09-30Liabilities / assetsNot reported
2006-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

6.54× 2006
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.7.06×5.29×3.53×1.76×0.00×200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities2.41×
2005Current assets / current liabilities2.5×
2006Current assets / current liabilities6.54×

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
2004 2003-10-01 – 2004-09-30
USD 7.85 million
Exact value

Exact value: 7853831 USD

2003-10-01 – 2004-09-30: 7853831 USD Inspect Net Income Open source
Share or cite

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

USD 17.48 million
Exact value

Exact value: 17479109 USD

2003-10-01 – 2004-09-30: 17479109 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 2.23 million
Exact value

Exact value: 2230069 USD

2003-10-01 – 2004-09-30: 2230069 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.25 million
Calculation and evidence

17479109 − 2230069 USD

Exact free cash flow: 15249040 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
USD 14.1 million
Exact value

Exact value: 14098701 USD

2004-10-01 – 2005-09-30: 14098701 USD Inspect Net Income Open source
Share or cite

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

USD 34.09 million
Exact value

Exact value: 34093417 USD

2004-10-01 – 2005-09-30: 34093417 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 374,450
Exact value

Exact value: 374450 USD

2004-10-01 – 2005-09-30: 374450 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 33.72 million
Calculation and evidence

34093417 − 374450 USD

Exact free cash flow: 33718967 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
USD 22.21 million
Exact value

Exact value: 22211834 USD

2005-10-01 – 2006-09-30: 22211834 USD Inspect Net Income Open source
Share or cite

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

USD 32.96 million
Exact value

Exact value: 32957631 USD

2005-10-01 – 2006-09-30: 32957631 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 6.44 million
Exact value

Exact value: 6439043 USD

2005-10-01 – 2006-09-30: 6439043 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.52 million
Calculation and evidence

32957631 − 6439043 USD

Exact free cash flow: 26518588 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001229899, 1229899, edgar:1229899