Microphase Corp

EDGAR

15 filing records in this dataset, filed from 2015-05-20 to 2017-05-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.07 million USD

2017 Q3 · USD

Exact inputs and evidence

Net margin

-108.65%

2017 Q3 · %

Exact inputs and evidence

Operating cash flow

-316 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -208718 USD Source
  • Operating Cash Flow: 107271 USD Source

Free cash flow

-316 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -208718 USD Source
  • Operating Cash Flow: 107271 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
17.7 thousand USD Source
Exact value

17723 USD

Long-term debt including current maturities
1.22 million USD Source
Exact value

1217098 USD

Shares outstanding
2.44 million shares Source
Exact value

2436485 shares

Reported share-count change

-59.26% · -3.54 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 5980789 shares · 2016-03-31· Source
  • 2436485 shares · 2017-03-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

5.7 million USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Revenue: 9121307 USD · 2015-07-01 – 2016-06-30 Source
  • Revenue: 7002891 USD · 2015-07-01 – 2016-03-31 Source
  • Revenue: 1373064 USD · 2016-07-01 – 2016-09-30 Source
  • Revenue: 1143733 USD · 2016-10-01 – 2016-12-31 Source
  • Revenue: 1065661 USD · 2017-01-01 – 2017-03-31 Source

Net income

-3.57 million USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Net income: -1084431 USD · 2015-07-01 – 2016-06-30 Source
  • Net income: -829170 USD · 2015-07-01 – 2016-03-31 Source
  • Net income: -666273 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -1493668 USD · 2016-10-01 – 2016-12-31 Source
  • Net income: -1157868 USD · 2017-01-01 – 2017-03-31 Source

Operating cash flow

-712 thousand USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Operating cash flow: -156112 USD · 2015-07-01 – 2016-06-30 Source
  • Operating cash flow: 347102 USD · 2015-07-01 – 2016-03-31 Source
  • Operating cash flow: 225495 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: 107271 USD · 2016-07-01 – 2016-12-31 Source
  • Operating cash flow: 225495 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: -208718 USD · 2016-07-01 – 2017-03-31 Source
  • Operating cash flow: 107271 USD · 2016-07-01 – 2016-12-31 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: 2017-05-22.

Financial data available through: 2016-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2016-06-30
  • operating income: No compatible figures in this window
  • Net income: 3 of 11 periods available· newest 2016-06-30
  • Operating cash flow: 3 of 11 periods available· newest 2016-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2016-06-30
  • Total assets: 3 of 11 periods available· newest 2016-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2016-06-30
  • Current liabilities: 3 of 11 periods available· newest 2016-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2016-06-30
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2016-06-30
  • Shares outstanding: 3 of 11 periods available· newest 2016-06-30

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

    +11.6%

    Prior period

    USD 8.18 million

    –

    Current period

    USD 9.12 million

    –

    Exact inputs and evidence

    9121307 − 8176352 = 944955 USD

    8176352 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    9121307 USD · 2015-07-01 – 2016-06-30

    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 393,877

    Prior period

    −USD 1.48 million

    –

    Current period

    −USD 1.08 million

    –

    Exact inputs and evidence

    -1084431 − -1478308 = 393877 USD

    -1478308 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    -1084431 USD · 2015-07-01 – 2016-06-30

    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 68,987

    Prior period

    −USD 87,125

    –

    Current period

    −USD 156,112

    –

    Exact inputs and evidence

    -156112 − -87125 = -68987 USD

    -87125 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    -156112 USD · 2015-07-01 – 2016-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +233.1%

    Prior period

    USD 14,170

    –

    Current period

    USD 47,202

    –

    Exact inputs and evidence

    47202 − 14170 = 33032 USD

    14170 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    47202 USD · 2015-07-01 – 2016-06-30

    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.

2016 2015-07-01 – 2016-06-30

  • Revenue USD 9.12 million 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 1.08 million −12% of revenue

Cash

  • Operating cash flow −USD 156,112 −1.7% of revenue
  • Capital expenditure USD 47,202 0.5% of revenue
  • Free cash flow Derived −USD 203,314 −2.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 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
2014 2013-07-01 – 2014-06-307198816 UnavailableUnavailableUnavailable1496125 -808474 Derived
Source
2015 2014-07-01 – 2015-06-308176352 UnavailableUnavailableUnavailable-1478308 -101295 Derived
Source
2016 2015-07-01 – 2016-06-309121307 UnavailableUnavailableUnavailable-1084431 -203314 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 9.1M 2016
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.9.9M7.4M4.9M2.5M0.0201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue7198816
2015Revenue8176352
2016Revenue9121307

Revenue growth

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

11.6% 2016
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.14.7%11.0%7.3%3.7%0.0%201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year13.6%
2016Year over year11.6%

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 -11.9% 2016
Free cash flow margin -2.2% 2016
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%13%1%-10%-21%2014-06-302015-06-302016-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014-06-30Operating marginNot reported
2015-06-30Operating marginNot reported
2016-06-30Operating marginNot reported
2014Net margin20.8%
2015Net margin-18.1%
2016Net margin-11.9%
2014Free cash flow margin-11.2%
2015Free cash flow margin-1.2%
2016Free cash flow margin-2.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -156.1K 2016
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.64.7K-169.8K-404.2K-638.7K-873.2K201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow-808474
2015Operating cash flow-87125
2016Operating cash flow-156112

Free cash flow

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

USD -203.3K 2016
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.64.7K-169.8K-404.2K-638.7K-873.2K201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow-808474
2015Free cash flow-101295
2016Free cash flow-203314

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
2014-06-30Liabilities / assetsNot reported
2015-06-30Liabilities / assetsNot reported
2016-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.48× 2016
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.0.72×0.54×0.36×0.18×0.00×201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities0.67×
2015Current assets / current liabilities0.57×
2016Current assets / current liabilities0.48×

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
2014 2013-07-01 – 2014-06-30
USD 1.5 million
Exact value

Exact value: 1496125 USD

2013-07-01 – 2014-06-30: 1496125 USD Inspect Net Income Open source
Share or cite

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

−USD 808,474
Exact value

Exact value: -808474 USD

2013-07-01 – 2014-06-30: -808474 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 0
Exact value

Exact value: 0 USD

2013-07-01 – 2014-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 808,474
Calculation and evidence

-808474 − 0 USD

Exact free cash flow: -808474 USD

Share or cite

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

2015 2014-07-01 – 2015-06-30
−USD 1.48 million
Exact value

Exact value: -1478308 USD

2014-07-01 – 2015-06-30: -1478308 USD Inspect Net Income Open source
Share or cite

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

−USD 87,125
Exact value

Exact value: -87125 USD

2014-07-01 – 2015-06-30: -87125 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 14,170
Exact value

Exact value: 14170 USD

2014-07-01 – 2015-06-30: 14170 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 101,295
Calculation and evidence

-87125 − 14170 USD

Exact free cash flow: -101295 USD

Share or cite

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

2016 2015-07-01 – 2016-06-30
−USD 1.08 million
Exact value

Exact value: -1084431 USD

2015-07-01 – 2016-06-30: -1084431 USD Inspect Net Income Open source
Share or cite

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

−USD 156,112
Exact value

Exact value: -156112 USD

2015-07-01 – 2016-06-30: -156112 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 47,202
Exact value

Exact value: 47202 USD

2015-07-01 – 2016-06-30: 47202 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 203,314
Calculation and evidence

-156112 − 47202 USD

Exact free cash flow: -203314 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 · 812 latest values · 812 originally reported values

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

Identifiers: 0001574969, 1574969, CIK0001574969, edgar:1574969

Also known as Microphase Corp