NEW FRONTIER MEDIA INC

EDGAR

75 filing records in this dataset, filed from 1996-12-30 to 2012-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

10.3 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

2.38%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 245000 USD Source
  • Revenue: 10305000 USD Source

Operating cash flow

1.55 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1384000 USD Source
  • Operating Cash Flow: -165000 USD Source

Free cash flow

678 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1384000 USD Source
  • Operating Cash Flow: -165000 USD Source
  • Capital Expenditure: 3356000 USD Source
  • Capital Expenditure: 2485000 USD Source
Cash and cash equivalents
13.5 million USD Source
Exact value

13464000 USD

Long-term debt including current maturities
Not available
Shares outstanding
16.3 million shares Source
Exact value

16264000 shares

Reported share-count change

-12.19% · -2.26 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
  • 18522000 shares · 2011-09-30· Source
  • 16264000 shares · 2012-09-30· 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

45.8 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 14173000 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 48709000 USD · 2010-04-01 – 2011-03-31 Source
  • Revenue: 37789000 USD · 2010-04-01 – 2010-12-31 Source
  • Revenue: 10428000 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 10305000 USD · 2011-07-01 – 2011-09-30 Source

Net income

-1.05 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 241000 USD · 2010-10-01 – 2010-12-31 Source
  • Net income: -725000 USD · 2010-04-01 – 2011-03-31 Source
  • Net income: 595000 USD · 2010-04-01 – 2010-12-31 Source
  • Net income: -108000 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 133000 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

2.56 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: 746000 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: 1384000 USD · 2011-04-01 – 2011-09-30 Source
  • Operating cash flow: 2449000 USD · 2011-04-01 – 2012-03-31 Source
  • Operating cash flow: 746000 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: -13000 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: 1492000 USD · 2012-04-01 – 2012-09-30 Source
  • Operating cash flow: -13000 USD · 2012-04-01 – 2012-06-30 Source

Capital expenditure

1.51 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Capital expenditure: 3825000 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 3356000 USD · 2011-04-01 – 2011-09-30 Source
  • Capital expenditure: 3988000 USD · 2011-04-01 – 2012-03-31 Source
  • Capital expenditure: 3825000 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 734000 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 881000 USD · 2012-04-01 – 2012-09-30 Source
  • Capital expenditure: 734000 USD · 2012-04-01 – 2012-06-30 Source

Free cash flow

1.04 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: 746000 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: 1384000 USD · 2011-04-01 – 2011-09-30 Source
  • Operating cash flow: 2449000 USD · 2011-04-01 – 2012-03-31 Source
  • Operating cash flow: 746000 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: -13000 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: 1492000 USD · 2012-04-01 – 2012-09-30 Source
  • Operating cash flow: -13000 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 3825000 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 3356000 USD · 2011-04-01 – 2011-09-30 Source
  • Capital expenditure: 3988000 USD · 2011-04-01 – 2012-03-31 Source
  • Capital expenditure: 3825000 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 734000 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 881000 USD · 2012-04-01 – 2012-09-30 Source
  • Capital expenditure: 734000 USD · 2012-04-01 – 2012-06-30 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: 2012-11-13.

Financial data available through: 2011-03-31.

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: 11 of 11 periods available· newest 2011-03-31
  • Operating income: 11 of 11 periods available· newest 2011-03-31
  • Net income: 11 of 11 periods available· newest 2011-03-31
  • Operating cash flow: 8 of 11 periods available· newest 2011-03-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-03-31
  • Total assets: 11 of 11 periods available· newest 2011-03-31
  • Total liabilities: 11 of 11 periods available· newest 2011-03-31
  • Current assets: 11 of 11 periods available· newest 2011-03-31
  • Current liabilities: 11 of 11 periods available· newest 2011-03-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-03-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2011-03-31

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

    -3.4%

    Prior period

    USD 50.43 million

    –

    Current period

    USD 48.71 million

    –

    Exact inputs and evidence

    48709000 − 50428000 = -1719000 USD

    50428000 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    48709000 USD · 2010-04-01 – 2011-03-31

    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 1.01 million

    Prior period

    −USD 1.74 million

    –

    Current period

    −USD 725,000

    –

    Exact inputs and evidence

    -725000 − -1738000 = 1013000 USD

    -1738000 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    -725000 USD · 2010-04-01 – 2011-03-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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 2010-04-01 – 2011-03-31

  • Revenue USD 48.71 million 100% of revenue
  • Operating costs Derived USD 49.87 million 102% of revenue
  • Operating income −USD 1.16 million −2.4% of revenue
  • Tax, interest and other Derived −USD 439,000 −0.9% of revenue
  • Net income −USD 725,000 −1.5% of revenue

Cash

  • Operating cash flow USD 7.57 million 16% of revenue
  • Capital expenditure USD 5.01 million 10% of revenue
  • Free cash flow Derived USD 2.56 million 5.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 101% of revenue.
  • 2003 Operating loss: operating costs were 114% of revenue.
  • 2004 25%73%
  • 2005 24%10%66%
  • 2006 24%10%66%
  • 2007 19%11%70%
  • 2008 15%76%
  • 2009 Net loss: net income was −9.9% of revenue.
  • 2010 Operating loss: operating costs were 100% of revenue.
  • 2011 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
2002 2001-03-31 – 2002-03-3052435000 53063000 Derived -628000 -46000 Derived -582000 3038000 Derived
Source
2003 2002-04-01 – 2003-03-3136747000 41740000 Derived -4993000 6902000 Derived -11895000 -614000 Derived
Source
2004 2003-04-01 – 2004-03-3142878000 31162000 Derived 11716000 803000 Derived 10913000 Unavailable
Source
2005 2004-04-01 – 2005-03-3146277000 30460000 Derived 15817000 4695000 Derived 11122000 Unavailable
Source
2006 2005-04-01 – 2006-03-3146851000 30851000 Derived 16000000 4717000 Derived 11283000 Unavailable
Source
2007 2006-04-01 – 2007-03-3163271000 44042000 Derived 19229000 6920000 Derived 12309000 Unavailable
Source
2008 2007-04-01 – 2008-03-3155911000 42542000 Derived 13369000 4709000 Derived 8660000 Unavailable
Source
2009 2008-04-01 – 2009-03-3152595000 52087000 Derived 508000 5696000 Derived -5188000 Unavailable
Source
2010 2009-04-01 – 2010-03-3150428000 50521000 Derived -93000 1645000 Derived -1738000 Unavailable
Source
2011 2010-04-01 – 2011-03-3148709000 49873000 Derived -1164000 -439000 Derived -725000 2555000 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 48.7M 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.68.3M51.2M34.2M17.1M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue52435000
2003Revenue36747000
2004Revenue42878000
2005Revenue46277000
2006Revenue46851000
2007Revenue63271000
2008Revenue55911000
2009Revenue52595000
2010Revenue50428000
2011Revenue48709000

Revenue growth

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

-3.4% 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.40%21%3%-16%-35%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-10.6%
2003Year over year-29.9%
2004Year over year16.7%
2005Year over year7.9%
2006Year over year1.2%
2007Year over year35%
2008Year over year-11.6%
2009Year over year-5.9%
2010Year over year-4.1%
2011Year over year-3.4%

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 -2.4% 2011
Net margin -1.5% 2011
Free cash flow margin 5.2% 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.40%20%1%-18%-38%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-1.2%
2003Operating margin-13.6%
2004Operating margin27.3%
2005Operating margin34.2%
2006Operating margin34.2%
2007Operating margin30.4%
2008Operating margin23.9%
2009Operating margin1%
2010Operating margin-0.2%
2011Operating margin-2.4%
2002Net margin-1.1%
2003Net margin-32.4%
2004Net margin25.5%
2005Net margin24%
2006Net margin24.1%
2007Net margin19.5%
2008Net margin15.5%
2009Net margin-9.9%
2010Net margin-3.4%
2011Net margin-1.5%
2002Free cash flow margin5.8%
2003Free cash flow margin-1.7%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow margin5.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.6M 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.20.4M15.3M10.2M5.1M0.0200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow5810000
2003Operating cash flow53000
2004Operating cash flow13895000
2005Operating cash flow14992000
2006Operating cash flow12312000
2007Operating cash flow18876000
2008Operating cash flow8184000
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow7569000

Free cash flow

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

USD 2.6M 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.3.3M2.3M1.2M152.9K-906.2K200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow3038000
2003Free cash flow-614000
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free cash flow2555000

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.

15.9% 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.38.8%29.1%19.4%9.7%0.0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets29.5%
2003Liabilities / assets35.9%
2004Liabilities / assets17.3%
2005Liabilities / assets11%
2006Liabilities / assets17.9%
2007Liabilities / assets18.7%
2008Liabilities / assets21.1%
2009Liabilities / assets21.8%
2010Liabilities / assets15.7%
2011Liabilities / assets15.9%

Current assets to current liabilities

Current assets divided by current liabilities.

3.35× 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.7.10×5.32×3.55×1.77×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities1.12×
2003Current assets / current liabilities1.32×
2004Current assets / current liabilities3.34×
2005Current assets / current liabilities6.57×
2006Current assets / current liabilities4.44×
2007Current assets / current liabilities3.38×
2008Current assets / current liabilities2.29×
2009Current assets / current liabilities2.22×
2010Current assets / current liabilities3.47×
2011Current assets / current liabilities3.35×

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 2001-03-31 – 2002-03-30
−USD 582,000
Exact value

Exact value: -582000 USD

2001-03-31 – 2002-03-30: -582000 USD Inspect Net Income Open source
Share or cite

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

USD 5.81 million
Exact value

Exact value: 5810000 USD

2001-03-31 – 2002-03-30: 5810000 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 2.77 million
Exact value

Exact value: 2772000 USD

2001-03-31 – 2002-03-30: 2772000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.04 million
Calculation and evidence

5810000 − 2772000 USD

Exact free cash flow: 3038000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 11.9 million
Exact value

Exact value: -11895000 USD

2002-04-01 – 2003-03-31: -11895000 USD Inspect Net Income Open source
Share or cite

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

USD 53,000
Exact value

Exact value: 53000 USD

2002-04-01 – 2003-03-31: 53000 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 667,000
Exact value

Exact value: 667000 USD

2002-04-01 – 2003-03-31: 667000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 614,000
Calculation and evidence

53000 − 667000 USD

Exact free cash flow: -614000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
USD 10.91 million
Exact value

Exact value: 10913000 USD

2003-04-01 – 2004-03-31: 10913000 USD Inspect Net Income Open source
Share or cite

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

USD 13.9 million
Exact value

Exact value: 13895000 USD

2003-04-01 – 2004-03-31: 13895000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2004-04-01 – 2005-03-31
USD 11.12 million
Exact value

Exact value: 11122000 USD

2004-04-01 – 2005-03-31: 11122000 USD Inspect Net Income Open source
Share or cite

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

USD 14.99 million
Exact value

Exact value: 14992000 USD

2004-04-01 – 2005-03-31: 14992000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2005-04-01 – 2006-03-31
USD 11.28 million
Exact value

Exact value: 11283000 USD

2005-04-01 – 2006-03-31: 11283000 USD Inspect Net Income Open source
Share or cite

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

USD 12.31 million
Exact value

Exact value: 12312000 USD

2005-04-01 – 2006-03-31: 12312000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2006-04-01 – 2007-03-31
USD 12.31 million
Exact value

Exact value: 12309000 USD

2006-04-01 – 2007-03-31: 12309000 USD Inspect Net Income Open source
Share or cite

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

USD 18.88 million
Exact value

Exact value: 18876000 USD

2006-04-01 – 2007-03-31: 18876000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2007-04-01 – 2008-03-31
USD 8.66 million
Exact value

Exact value: 8660000 USD

2007-04-01 – 2008-03-31: 8660000 USD Inspect Net Income Open source
Share or cite

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

USD 8.18 million
Exact value

Exact value: 8184000 USD

2007-04-01 – 2008-03-31: 8184000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2008-04-01 – 2009-03-31
−USD 5.19 million
Exact value

Exact value: -5188000 USD

2008-04-01 – 2009-03-31: -5188000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2009-04-01 – 2010-03-31
−USD 1.74 million
Exact value

Exact value: -1738000 USD

2009-04-01 – 2010-03-31: -1738000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2011 2010-04-01 – 2011-03-31
−USD 725,000
Exact value

Exact value: -725000 USD

2010-04-01 – 2011-03-31: -725000 USD Inspect Net Income Open source
Share or cite

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

USD 7.57 million
Exact value

Exact value: 7569000 USD

2010-04-01 – 2011-03-31: 7569000 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 5.01 million
Exact value

Exact value: 5014000 USD

2010-04-01 – 2011-03-31: 5014000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.56 million
Calculation and evidence

7569000 − 5014000 USD

Exact free cash flow: 2555000 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.

75 filings · 533 latest values · 533 originally reported values

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

Identifiers: 0000847383, 847383, edgar:847383

Also known as NEW FRONTIER MEDIA INC, NEW FRONTIER MEDIA INC /CO/, NEW FRONTIER MEDIA INC/CO