NEDAK ETHANOL, LLC

EDGAR

32 filing records in this dataset, filed from 2006-08-18 to 2012-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

42 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-2.83%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: -1188389 USD Source
  • Revenue: 42042633 USD Source
Cash and cash equivalents
797 thousand USD Source
Exact value

796670 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

142 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 94777441 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 66821910 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 35088344 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 36974654 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 42042633 USD · 2011-07-01 – 2011-09-30 Source

Net income

-2.04 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -2086586 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -3616195 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: 248000 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -2280680 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -1533328 USD · 2011-07-01 – 2011-09-30 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: 2012-05-15.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 5 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2010-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2010-12-31
  • Current liabilities: 4 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2010-12-31
  • 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

    +40.3%

    Prior period

    USD 67.54 million

    –

    Current period

    USD 94.78 million

    –

    Exact inputs and evidence

    94777441 − 67536108 = 27241333 USD

    67536108 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    94777441 USD · 2010-01-01 – 2010-12-31

    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 7.15 million

    Prior period

    −USD 9.24 million

    –

    Current period

    −USD 2.09 million

    –

    Exact inputs and evidence

    -2086586 − -9235248 = 7148662 USD

    -9235248 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -2086586 USD · 2010-01-01 – 2010-12-31

    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 9.71 million

    Prior period

    −USD 4.94 million

    –

    Current period

    USD 4.77 million

    –

    Exact inputs and evidence

    4766368 − -4941283 = 9707651 USD

    -4941283 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    4766368 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -32.3%

    Prior period

    USD 181,922

    –

    Current period

    USD 123,089

    –

    Exact inputs and evidence

    123089 − 181922 = -58833 USD

    181922 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    123089 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 94.78 million 100% of revenue
  • Operating costs Derived USD 96.76 million 102% of revenue
  • Operating income −USD 1.99 million −2.1% of revenue
  • Tax, interest and other Derived USD 101,374 0.1% of revenue
  • Net income −USD 2.09 million −2.2% of revenue

Cash

  • Operating cash flow USD 4.77 million 5% of revenue
  • Capital expenditure USD 123,089 0.1% of revenue
  • Free cash flow Derived USD 4.64 million 4.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 114% of revenue.
  • 2010 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 1474347 Derived -1474347 -597981 Derived -876366 -1701635 Derived
Source
2008 2008-01-01 – 2008-12-310 4755272 Derived -4755272 -513645 Derived -4241627 -4089291 Derived
Source
2009 2009-01-01 – 2009-12-3167536108 77124989 Derived -9588881 -353633 Derived -9235248 -5123205 Derived
Source
2010 2010-01-01 – 2010-12-3194777441 96762653 Derived -1985212 101374 Derived -2086586 4643279 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 94.8M 2010
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.102.4M76.8M51.2M25.6M0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue67536108
2010Revenue94777441

Revenue growth

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

40.3% 2010
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.44%33%22%11%0%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year40.3%

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 -2.1% 2010
Net margin -2.2% 2010
Free cash flow margin 4.9% 2010
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.6.4%0.9%-4.6%-10.2%-15.7%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating margin-14.2%
2010Operating margin-2.1%
2007Net marginNot reported
2008Net marginNot reported
2009Net margin-13.7%
2010Net margin-2.2%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin-7.6%
2010Free cash flow margin4.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.8M 2010
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.5.5M2.7M-87.5K-2.9M-5.7M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-1619208
2008Operating cash flow-3633438
2009Operating cash flow-4941283
2010Operating cash flow4766368

Free cash flow

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

USD 4.6M 2010
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.5.4M2.6M-240.0K-3.1M-5.9M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-1701635
2008Free cash flow-4089291
2009Free cash flow-5123205
2010Free cash flow4643279

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
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.22× 2010
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.0.83×0.63×0.42×0.21×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.22×
2008Current assets / current liabilities0.77×
2009Current assets / current liabilities0.16×
2010Current assets / current liabilities0.22×

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
2006 2006-01-01 – 2006-12-31
−USD 1.14 million
Exact value

Exact value: -1137796 USD

2006-01-01 – 2006-12-31: -1137796 USD Inspect Net Income Open source
Share or cite

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

−USD 949,511
Exact value

Exact value: -949511 USD

2006-01-01 – 2006-12-31: -949511 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 12,836
Exact value

Exact value: 12836 USD

2006-01-01 – 2006-12-31: 12836 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 962,347
Calculation and evidence

-949511 − 12836 USD

Exact free cash flow: -962347 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 876,366
Exact value

Exact value: -876366 USD

2007-01-01 – 2007-12-31: -876366 USD Inspect Net Income Open source
Share or cite

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

−USD 1.62 million
Exact value

Exact value: -1619208 USD

2007-01-01 – 2007-12-31: -1619208 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 82,427
Exact value

Exact value: 82427 USD

2007-01-01 – 2007-12-31: 82427 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.7 million
Calculation and evidence

-1619208 − 82427 USD

Exact free cash flow: -1701635 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 4.24 million
Exact value

Exact value: -4241627 USD

2008-01-01 – 2008-12-31: -4241627 USD Inspect Net Income Open source
Share or cite

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

−USD 3.63 million
Exact value

Exact value: -3633438 USD

2008-01-01 – 2008-12-31: -3633438 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 455,853
Exact value

Exact value: 455853 USD

2008-01-01 – 2008-12-31: 455853 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.09 million
Calculation and evidence

-3633438 − 455853 USD

Exact free cash flow: -4089291 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 9.24 million
Exact value

Exact value: -9235248 USD

2009-01-01 – 2009-12-31: -9235248 USD Inspect Net Income Open source
Share or cite

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

−USD 4.94 million
Exact value

Exact value: -4941283 USD

2009-01-01 – 2009-12-31: -4941283 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 181,922
Exact value

Exact value: 181922 USD

2009-01-01 – 2009-12-31: 181922 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.12 million
Calculation and evidence

-4941283 − 181922 USD

Exact free cash flow: -5123205 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 2.09 million
Exact value

Exact value: -2086586 USD

2010-01-01 – 2010-12-31: -2086586 USD Inspect Net Income Open source
Share or cite

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

USD 4.77 million
Exact value

Exact value: 4766368 USD

2010-01-01 – 2010-12-31: 4766368 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 123,089
Exact value

Exact value: 123089 USD

2010-01-01 – 2010-12-31: 123089 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.64 million
Calculation and evidence

4766368 − 123089 USD

Exact free cash flow: 4643279 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001337226, 1337226, edgar:1337226