NXXI Inc.

EDGAR

88 filing records in this dataset, filed from 1995-09-18 to 2011-10-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.87 million USD

2011-06-30 · USD

Exact inputs and evidence

Operating margin

19.34%

2011-06-30 · %

Exact inputs and evidence
  • Operating Income: 959000 USD Source
  • Operating Income: 598000 USD Source
  • Revenue: 6681000 USD Source
  • Revenue: 4814000 USD Source

Operating cash flow

423 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 902000 USD Source
  • Operating Cash Flow: 479000 USD Source
Cash and cash equivalents
1.67 million USD Source
Exact value

1673000 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

6.68 million USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Revenue: 1621000 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 1867000 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 1326000 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 6681000 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 4814000 USD · 2010-07-01 – 2011-03-31 Source

Net income

-2.97 million USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Net income: -898000 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -614000 USD · 2010-10-01 – 2010-12-31 Source
  • Net income: -830000 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -2972000 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: -2342000 USD · 2010-07-01 – 2011-03-31 Source

Operating cash flow

902 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Operating cash flow: 293000 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: 361000 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: 293000 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: 479000 USD · 2010-07-01 – 2011-03-31 Source
  • Operating cash flow: 361000 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: 902000 USD · 2010-07-01 – 2011-06-30 Source
  • Operating cash flow: 479000 USD · 2010-07-01 – 2011-03-31 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: 2011-10-13.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-06-30
  • Operating income: 11 of 11 periods available· newest 2011-06-30
  • Net income: 11 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 11 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 11 of 11 periods available· newest 2011-06-30
  • Total assets: 11 of 11 periods available· newest 2011-06-30
  • Total liabilities: 11 of 11 periods available· newest 2011-06-30
  • Current assets: 11 of 11 periods available· newest 2011-06-30
  • Current liabilities: 9 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-06-30
  • 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

    -23.8%

    Prior period

    USD 8.76 million

    –

    Current period

    USD 6.68 million

    –

    Exact inputs and evidence

    6681000 − 8763000 = -2082000 USD

    8763000 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    6681000 USD · 2010-07-01 – 2011-06-30

    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 684,000

    Prior period

    −USD 3.66 million

    –

    Current period

    −USD 2.97 million

    –

    Exact inputs and evidence

    -2972000 − -3656000 = 684000 USD

    -3656000 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -2972000 USD · 2010-07-01 – 2011-06-30

    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

    -78.5%

    Prior period

    USD 4.19 million

    –

    Current period

    USD 902,000

    –

    Exact inputs and evidence

    902000 − 4190000 = -3288000 USD

    4190000 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    902000 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -4.3%

    Prior period

    USD 23,000

    –

    Current period

    USD 22,000

    –

    Exact inputs and evidence

    22000 − 23000 = -1000 USD

    23000 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    22000 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 6.68 million 100% of revenue
  • Operating costs Derived USD 5.72 million 86% of revenue
  • Operating income USD 959,000 14% of revenue
  • Tax, interest and other Derived USD 3.93 million 59% of revenue
  • Net income −USD 2.97 million −44% of revenue

Cash

  • Operating cash flow USD 902,000 14% of revenue
  • Capital expenditure USD 22,000 0.3% of revenue
  • Free cash flow Derived USD 880,000 13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 153% of revenue.
  • 2003 Operating loss: operating costs were 204% of revenue.
  • 2004 Operating loss: operating costs were 157% of revenue.
  • 2005 Operating loss: operating costs were 162% of revenue.
  • 2006 Operating loss: operating costs were 172% of revenue.
  • 2007 Operating loss: operating costs were 142% of revenue.
  • 2008 Operating loss: operating costs were 144% of revenue.
  • 2009 Operating loss: operating costs were 100% of revenue.
  • 2010 Net loss: net income was −42% of revenue.
  • 2011 Net loss: net income was −44% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-07-01 – 2002-06-3014668000 22457000 Derived -7789000 -1778000 Derived -6011000 4178000 Derived
Source
2003 2002-07-01 – 2003-06-3010615000 21696000 Derived -11081000 -575000 Derived -10506000 -422000 Derived
Source
2004 2003-07-01 – 2004-06-3010232000 16086000 Derived -5854000 47000 Derived -5901000 -2498000 Derived
Source
2005 2004-07-01 – 2005-06-3010711000 17330000 Derived -6619000 425000 Derived -7044000 -3064000 Derived
Source
2006 2005-07-01 – 2006-06-3010664000 18351000 Derived -7687000 2630000 Derived -10317000 -6025000 Derived
Source
2007 2006-07-01 – 2007-06-3041177000 58616000 Derived -17439000 1709000 Derived -19148000 -10294000 Derived
Source
2008 2007-07-01 – 2008-06-308457000 12160000 Derived -3703000 13239000 Derived -16942000 -14862000 Derived
Source
2009 2008-07-01 – 2009-06-307684000 7700000 Derived -16000 20793000 Derived -20809000 -1348000 Derived
Source
2010 2009-07-01 – 2010-06-308763000 6820000 Derived 1943000 5599000 Derived -3656000 4167000 Derived
Source
2011 2010-07-01 – 2011-06-306681000 5722000 Derived 959000 3931000 Derived -2972000 880000 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 6.7M 2011
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.44.5M33.4M22.2M11.1M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue14668000
2003Revenue10615000
2004Revenue10232000
2005Revenue10711000
2006Revenue10664000
2007Revenue41177000
2008Revenue8457000
2009Revenue7684000
2010Revenue8763000
2011Revenue6681000

Revenue growth

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

-23.8% 2011
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.315%209%103%-3%-109%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-36.9%
2003Year over year-27.6%
2004Year over year-3.6%
2005Year over year4.7%
2006Year over year-0.4%
2007Year over year286.1%
2008Year over year-79.5%
2009Year over year-9.1%
2010Year over year14%
2011Year over year-23.8%

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 14.4% 2011
Net margin -44.5% 2011
Free cash flow margin 13.2% 2011
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.73%-19%-112%-204%-296%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-53.1%
2003Operating margin-104.4%
2004Operating margin-57.2%
2005Operating margin-61.8%
2006Operating margin-72.1%
2007Operating margin-42.4%
2008Operating margin-43.8%
2009Operating margin-0.2%
2010Operating margin22.2%
2011Operating margin14.4%
2002Net margin-41%
2003Net margin-99%
2004Net margin-57.7%
2005Net margin-65.8%
2006Net margin-96.7%
2007Net margin-46.5%
2008Net margin-200.3%
2009Net margin-270.8%
2010Net margin-41.7%
2011Net margin-44.5%
2002Free cash flow margin28.5%
2003Free cash flow margin-4%
2004Free cash flow margin-24.4%
2005Free cash flow margin-28.6%
2006Free cash flow margin-56.5%
2007Free cash flow margin-25%
2008Free cash flow margin-175.7%
2009Free cash flow margin-17.5%
2010Free cash flow margin47.6%
2011Free cash flow margin13.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 902K 2011
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.6.0M404.9K-5.2M-10.8M-16.4M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow4452000
2003Operating cash flow-336000
2004Operating cash flow-2486000
2005Operating cash flow-2948000
2006Operating cash flow-5989000
2007Operating cash flow-10287000
2008Operating cash flow-14820000
2009Operating cash flow-1338000
2010Operating cash flow4190000
2011Operating cash flow902000

Free cash flow

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

USD 880K 2011
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.5.7M179.6K-5.3M-10.9M-16.4M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow4178000
2003Free cash flow-422000
2004Free cash flow-2498000
2005Free cash flow-3064000
2006Free cash flow-6025000
2007Free cash flow-10294000
2008Free cash flow-14862000
2009Free cash flow-1348000
2010Free cash flow4167000
2011Free cash flow880000

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.

521.7% 2011
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.563%423%282%141%0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets7.7%
2003Liabilities / assets18.4%
2004Liabilities / assets22.8%
2005Liabilities / assets47%
2006Liabilities / assets39.1%
2007Liabilities / assets54.1%
2008Liabilities / assets81.3%
2009Liabilities / assets174.7%
2010Liabilities / assets431.8%
2011Liabilities / assets521.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.15× 2011
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.5.10×3.82×2.55×1.27×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities4.72×
2003Current assets / current liabilitiesNot reported
2004Current assets / current liabilities1.91×
2005Current assets / current liabilitiesNot reported
2006Current assets / current liabilities3.68×
2007Current assets / current liabilities0.96×
2008Current assets / current liabilities0.74×
2009Current assets / current liabilities0.78×
2010Current assets / current liabilities1.44×
2011Current assets / current liabilities0.15×

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
2002 2001-07-01 – 2002-06-30
−USD 6.01 million
Exact value

Exact value: -6011000 USD

2001-07-01 – 2002-06-30: -6011000 USD Inspect Net Income Open source
Share or cite

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

USD 4.45 million
Exact value

Exact value: 4452000 USD

2001-07-01 – 2002-06-30: 4452000 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 274,000
Exact value

Exact value: 274000 USD

2001-07-01 – 2002-06-30: 274000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.18 million
Calculation and evidence

4452000 − 274000 USD

Exact free cash flow: 4178000 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 10.51 million
Exact value

Exact value: -10506000 USD

2002-07-01 – 2003-06-30: -10506000 USD Inspect Net Income Open source
Share or cite

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

−USD 336,000
Exact value

Exact value: -336000 USD

2002-07-01 – 2003-06-30: -336000 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 86,000
Exact value

Exact value: 86000 USD

2002-07-01 – 2003-06-30: 86000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 422,000
Calculation and evidence

-336000 − 86000 USD

Exact free cash flow: -422000 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
−USD 5.9 million
Exact value

Exact value: -5901000 USD

2003-07-01 – 2004-06-30: -5901000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.49 million
Exact value

Exact value: -2486000 USD

2003-07-01 – 2004-06-30: -2486000 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 12,000
Exact value

Exact value: 12000 USD

2003-07-01 – 2004-06-30: 12000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.5 million
Calculation and evidence

-2486000 − 12000 USD

Exact free cash flow: -2498000 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 7.04 million
Exact value

Exact value: -7044000 USD

2004-07-01 – 2005-06-30: -7044000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.95 million
Exact value

Exact value: -2948000 USD

2004-07-01 – 2005-06-30: -2948000 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 116,000
Exact value

Exact value: 116000 USD

2004-07-01 – 2005-06-30: 116000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.06 million
Calculation and evidence

-2948000 − 116000 USD

Exact free cash flow: -3064000 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
−USD 10.32 million
Exact value

Exact value: -10317000 USD

2005-07-01 – 2006-06-30: -10317000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.99 million
Exact value

Exact value: -5989000 USD

2005-07-01 – 2006-06-30: -5989000 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 36,000
Exact value

Exact value: 36000 USD

2005-07-01 – 2006-06-30: 36000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.03 million
Calculation and evidence

-5989000 − 36000 USD

Exact free cash flow: -6025000 USD

Share or cite

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

2007 2006-07-01 – 2007-06-30
−USD 19.15 million
Exact value

Exact value: -19148000 USD

2006-07-01 – 2007-06-30: -19148000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.29 million
Exact value

Exact value: -10287000 USD

2006-07-01 – 2007-06-30: -10287000 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 7,000
Exact value

Exact value: 7000 USD

2006-07-01 – 2007-06-30: 7000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.29 million
Calculation and evidence

-10287000 − 7000 USD

Exact free cash flow: -10294000 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
−USD 16.94 million
Exact value

Exact value: -16942000 USD

2007-07-01 – 2008-06-30: -16942000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.82 million
Exact value

Exact value: -14820000 USD

2007-07-01 – 2008-06-30: -14820000 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 42,000
Exact value

Exact value: 42000 USD

2007-07-01 – 2008-06-30: 42000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.86 million
Calculation and evidence

-14820000 − 42000 USD

Exact free cash flow: -14862000 USD

Share or cite

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

2009 2008-07-01 – 2009-06-30
−USD 20.81 million
Exact value

Exact value: -20809000 USD

2008-07-01 – 2009-06-30: -20809000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.34 million
Exact value

Exact value: -1338000 USD

2008-07-01 – 2009-06-30: -1338000 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 10,000
Exact value

Exact value: 10000 USD

2008-07-01 – 2009-06-30: 10000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1338000 − 10000 USD

Exact free cash flow: -1348000 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
−USD 3.66 million
Exact value

Exact value: -3656000 USD

2009-07-01 – 2010-06-30: -3656000 USD Inspect Net Income Open source
Share or cite

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

USD 4.19 million
Exact value

Exact value: 4190000 USD

2009-07-01 – 2010-06-30: 4190000 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 23,000
Exact value

Exact value: 23000 USD

2009-07-01 – 2010-06-30: 23000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.17 million
Calculation and evidence

4190000 − 23000 USD

Exact free cash flow: 4167000 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
−USD 2.97 million
Exact value

Exact value: -2972000 USD

2010-07-01 – 2011-06-30: -2972000 USD Inspect Net Income Open source
Share or cite

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

USD 902,000
Exact value

Exact value: 902000 USD

2010-07-01 – 2011-06-30: 902000 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 22,000
Exact value

Exact value: 22000 USD

2010-07-01 – 2011-06-30: 22000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 880,000
Calculation and evidence

902000 − 22000 USD

Exact free cash flow: 880000 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.

88 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000744962, 744962, edgar:744962

Also known as AMBI INC, APPLIED MICROBIOLOGY INC, NUTRITION 21 INC