Northern Power Systems Corp.

EDGAR

22 filing records in this dataset, filed from 2014-05-29 to 2018-08-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

11.1 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Revenue: 11100000 iso4217-usd Source

Operating margin

11.71%

2017 Q4 · %

Exact inputs and evidence
  • Operating Income: 1300000 iso4217-usd Source
  • Revenue: 11100000 iso4217-usd Source

Operating cash flow

-1.55 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: -3795000 iso4217-usd Source
  • Operating Cash Flow: -2248000 iso4217-usd Source

Free cash flow

-1.55 million iso4217-usd

2017 Q4 · iso4217-usd

Exact inputs and evidence
  • Operating Cash Flow: -3795000 iso4217-usd Source
  • Operating Cash Flow: -2248000 iso4217-usd Source
  • Capital Expenditure: 251000 iso4217-usd Source
  • Capital Expenditure: 250000 iso4217-usd Source
Cash and cash equivalents
670 thousand iso4217-usd Source
Exact value

670000 iso4217-usd

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

1900000 USD

Shares outstanding
23.9 million xbrli-shares Source
Exact value

23853884 xbrli-shares

Reported share-count change

0.51% · 120 thousand xbrli-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
  • 23733884 xbrli-shares · 2017-06-30· Source
  • 23853884 xbrli-shares · 2018-06-30· 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: 2018-08-16.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2017-12-31
  • Operating income: 2 of 11 periods available· newest 2017-12-31
  • Net income: 2 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2017-12-31
  • Total assets: 2 of 11 periods available· newest 2017-12-31
  • Total liabilities: 2 of 11 periods available· newest 2017-12-31
  • Current assets: 2 of 11 periods available· newest 2017-12-31
  • Current liabilities: 2 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2017-12-31

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

    +7.4%

    Prior period

    iso4217-usd 35.9 million

    –

    Current period

    iso4217-usd 38.57 million

    –

    Exact inputs and evidence

    38567000 − 35901000 = 2666000 iso4217-usd

    35901000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    38567000 iso4217-usd · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +iso4217-usd 9.01 million

    Prior period

    −iso4217-usd 8.95 million

    –

    Current period

    iso4217-usd 59,000

    –

    Exact inputs and evidence

    59000 − -8949000 = 9008000 iso4217-usd

    -8949000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    59000 iso4217-usd · 2017-01-01 – 2017-12-31

    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

    −iso4217-usd 3 million

    Prior period

    −iso4217-usd 797,000

    –

    Current period

    −iso4217-usd 3.8 million

    –

    Exact inputs and evidence

    -3795000 − -797000 = -2998000 iso4217-usd

    -797000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -3795000 iso4217-usd · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -11.9%

    Prior period

    iso4217-usd 285,000

    –

    Current period

    iso4217-usd 251,000

    –

    Exact inputs and evidence

    251000 − 285000 = -34000 iso4217-usd

    285000 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    251000 iso4217-usd · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue iso4217-usd 38.57 million 100% of revenue
  • Cost of revenue iso4217-usd 27.47 million 71% of revenue
  • Operating expenses iso4217-usd 7.03 million 18% of revenue
  • Other operating costs Derived iso4217-usd 3.42 million 8.9% of revenue
  • Operating income iso4217-usd 645,000 1.7% of revenue
  • Tax, interest and other Derived iso4217-usd 586,000 1.5% of revenue
  • Net income iso4217-usd 59,000 0.2% of revenue

Cash

  • Operating cash flow −iso4217-usd 3.8 million −9.8% of revenue
  • Capital expenditure iso4217-usd 251,000 0.7% of revenue
  • Free cash flow Derived −iso4217-usd 4.05 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 Operating loss: operating costs were 125% of revenue.
  • 2017 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-3135901000 44869000 Derived -8968000 -19000 Derived -8949000 -1082000 Derived
Source
2017 2017-01-01 – 2017-12-3138567000 37922000 Derived 645000 586000 Derived 59000 -4046000 Derived
Source

Amounts are exact, in iso4217-usd.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

iso4217-usd 38.6M 2017
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.41.7M31.2M20.8M10.4M0.020162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Revenue35901000
2017Revenue38567000

Revenue growth

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

7.4% 2017
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.8.0%6.0%4.0%2.0%0.0%20162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year7.4%

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 1.7% 2017
Net margin 0.2% 2017
Free cash flow margin -10.5% 2017
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.3.8%-3.9%-11.7%-19.4%-27.1%20162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin-25%
2017Operating margin1.7%
2016Net margin-24.9%
2017Net margin0.2%
2016Free cash flow margin-3%
2017Free cash flow margin-10.5%

Operating cash flow

Cash generated by the company’s normal business operations.

iso4217-usd -3.8M 2017
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.303.6K-797.0K-1.9M-3.0M-4.1M20162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Operating cash flow-797000
2017Operating cash flow-3795000

Free cash flow

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

iso4217-usd -4M 2017
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.323.7K-849.7K-2.0M-3.2M-4.4M20162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2016Free cash flow-1082000
2017Free cash flow-4046000

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.

115.7% 2017
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.125%94%62%31%0%20162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016Liabilities / assets113.7%
2017Liabilities / assets115.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.83× 2017
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.0.97×0.72×0.48×0.24×0.00×20162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities0.89×
2017Current assets / current liabilities0.83×

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
2016 2016-01-01 – 2016-12-31
−iso4217-usd 8.95 million
Exact value

Exact value: -8949000 iso4217-usd

2016-01-01 – 2016-12-31: -8949000 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 797,000
Exact value

Exact value: -797000 iso4217-usd

2016-01-01 – 2016-12-31: -797000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 285,000
Exact value

Exact value: 285000 iso4217-usd

2016-01-01 – 2016-12-31: 285000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 1.08 million
Calculation and evidence

-797000 − 285000 iso4217-usd

Exact free cash flow: -1082000 iso4217-usd

Share or cite

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

2017 2017-01-01 – 2017-12-31
iso4217-usd 59,000
Exact value

Exact value: 59000 iso4217-usd

2017-01-01 – 2017-12-31: 59000 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 3.8 million
Exact value

Exact value: -3795000 iso4217-usd

2017-01-01 – 2017-12-31: -3795000 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 251,000
Exact value

Exact value: 251000 iso4217-usd

2017-01-01 – 2017-12-31: 251000 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 4.05 million
Calculation and evidence

-3795000 − 251000 iso4217-usd

Exact free cash flow: -4046000 iso4217-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.

22 filings · 2,254 latest values · 2,254 originally reported values

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

Identifiers: 0001605997, 1605997, NPS, NPS.TO, NRTHF, edgar:1605997, nps

Also known as Northern Power Systems Corp.