PYR ENERGY CORP

EDGAR

50 filing records in this dataset, filed from 1996-11-26 to 2007-04-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

113 thousand USD

2005-02-28 · USD

Exact inputs and evidence

Operating margin

78.65%

2005-02-28 · %

Exact inputs and evidence

Operating cash flow

-393 thousand USD

2005-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2000 USD Source
  • Operating Cash Flow: 395000 USD Source
Cash and cash equivalents
6.25 million USD Source
Exact value

6254000 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.

Net income

2.48 million USD

2006-03-01 – 2007-02-28

Exact inputs and evidence
  • Net income: 1535000 USD · 2006-03-01 – 2006-05-31 Source
  • Net income: 2270000 USD · 2005-09-01 – 2006-08-31 Source
  • Net income: 2166000 USD · 2005-09-01 – 2006-05-31 Source
  • Net income: 383000 USD · 2006-09-01 – 2006-11-30 Source
  • Net income: 458000 USD · 2006-12-01 – 2007-02-28 Source

Operating cash flow

5.17 million USD

2006-03-01 – 2007-02-28

Exact inputs and evidence
  • Operating cash flow: 3187000 USD · 2005-09-01 – 2006-05-31 Source
  • Operating cash flow: 1810000 USD · 2005-09-01 – 2006-02-28 Source
  • Operating cash flow: 4435000 USD · 2005-09-01 – 2006-08-31 Source
  • Operating cash flow: 3187000 USD · 2005-09-01 – 2006-05-31 Source
  • Operating cash flow: 1415000 USD · 2006-09-01 – 2006-11-30 Source
  • Operating cash flow: 2549000 USD · 2006-09-01 – 2007-02-28 Source
  • Operating cash flow: 1415000 USD · 2006-09-01 – 2006-11-30 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: 2007-04-09.

Financial data available through: 2006-08-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2004-08-31
  • Operating income: 6 of 11 periods available· newest 2006-08-31
  • Net income: 9 of 11 periods available· newest 2006-08-31
  • Operating cash flow: 8 of 11 periods available· newest 2006-08-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2006-08-31
  • Total liabilities: 3 of 11 periods available· newest 2000-08-31
  • Current assets: 9 of 11 periods available· newest 2006-08-31
  • Current liabilities: 9 of 11 periods available· newest 2006-08-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-08-31
  • 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.

  • Net income

    +18,816.7%

    Prior period

    USD 12,000

    –

    Current period

    USD 2.27 million

    –

    Exact inputs and evidence

    2270000 − 12000 = 2258000 USD

    12000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    2270000 USD · 2005-09-01 – 2006-08-31

    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

    +129.9%

    Prior period

    USD 1.93 million

    –

    Current period

    USD 4.44 million

    –

    Exact inputs and evidence

    4435000 − 1929000 = 2506000 USD

    1929000 USD · 2004-09-01 – 2005-08-31

    Inspect prior input Prior source

    4435000 USD · 2005-09-01 – 2006-08-31

    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: Revenue, 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.

2004 2003-09-01 – 2004-08-31

  • Revenue USD 863,087 100% of revenue
  • Operating costs Derived USD 1.93 million 224% of revenue
  • Operating income −USD 1.07 million −124% of revenue
  • Tax, interest and other Derived USD 290,000 34% of revenue
  • Net income −USD 1.36 million −157% of revenue

Cash

  • Operating cash flow −USD 1.09 million −126% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 1,229% of revenue.
  • 2002 Operating loss: operating costs were 10,051% of revenue.
  • 2003 Operating loss: operating costs were 2,477% of revenue.
  • 2004 Operating loss: operating costs were 224% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-09-01 – 1998-08-3146145 UnavailableUnavailableUnavailable-110807 Unavailable
Source
1999 1998-09-01 – 1999-08-31116713 UnavailableUnavailableUnavailable-1140407 Unavailable
Source
2000 1999-09-01 – 2000-08-31165411 UnavailableUnavailableUnavailable-982547 Unavailable
Source
2001 2000-09-01 – 2001-08-311201979 14766387 Derived -13564408 -12250179 Derived -1314229 Unavailable
Source
2002 2001-09-01 – 2002-08-31132569 13325148 Derived -13192579 -62751 Derived -13129828 Unavailable
Source
2003 2002-09-01 – 2003-08-31195167 4834668 Derived -4639501 598112 Derived -5237613 Unavailable
Source
2004 2003-09-01 – 2004-08-31863087 1932087 Derived -1069000 290000 Derived -1359000 Unavailable
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 863.1K 2004
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.1.3M973.6K649.1K324.5K0.0199820012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue46145
1999Revenue116713
2000Revenue165411
2001Revenue1201979
2002Revenue132569
2003Revenue195167
2004Revenue863087

Revenue growth

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

342.2% 2004
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.684%476%269%61%-146%199820012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year152.9%
2000Year over year41.7%
2001Year over year626.7%
2002Year over year-89%
2003Year over year47.2%
2004Year over year342.2%

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 -123.9% 2004
Net margin -157.5% 2004
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.796%-2,090%-4,976%-7,862%-10,748%1998-08-3120012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-08-31Operating marginNot reported
1999-08-31Operating marginNot reported
2000-08-31Operating marginNot reported
2001Operating margin-1,128.5%
2002Operating margin-9,951.5%
2003Operating margin-2,377.2%
2004Operating margin-123.9%
1998Net margin-240.1%
1999Net margin-977.1%
2000Net margin-594%
2001Net margin-109.3%
2002Net margin-9,904.1%
2003Net margin-2,683.7%
2004Net margin-157.5%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2004
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.95.3K-250.1K-595.5K-940.8K-1.3M199820012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-547243
2000Operating cash flow-547243
2001Operating cash flow-987860
2002Operating cash flow-1190948
2003Operating cash flow-1180944
2004Operating cash flow-1087000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable

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.

0.8% 2000
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.49%37%24%12%0%19982001-08-312004-08-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets45.3%
1999Liabilities / assets1.7%
2000Liabilities / assets0.8%
2001-08-31Liabilities / assetsNot reported
2002-08-31Liabilities / assetsNot reportedNo source recorded
2003-08-31Liabilities / assetsNot reported
2004-08-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

5.64× 2004
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.56.00×42.00×28.00×14.00×0.00×199820012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.29×
1999Current assets / current liabilities28.89×
2000Current assets / current liabilities51.86×
2001Current assets / current liabilities4.88×
2002Current assets / current liabilities12.32×
2003Current assets / current liabilities3.57×
2004Current assets / current liabilities5.64×

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
1998 1997-09-01 – 1998-08-31
−USD 110,807
Exact value

Exact value: -110807 USD

1997-09-01 – 1998-08-31: -110807 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.

1999 1998-09-01 – 1999-08-31
−USD 1.14 million
Exact value

Exact value: -1140407 USD

1998-09-01 – 1999-08-31: -1140407 USD Inspect Net Income Open source
Share or cite

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

−USD 547,243
Exact value

Exact value: -547243 USD

1998-09-01 – 1999-08-31: -547243 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.

2000 1999-09-01 – 2000-08-31
−USD 982,547
Exact value

Exact value: -982547 USD

1999-09-01 – 2000-08-31: -982547 USD Inspect Net Income Open source
Share or cite

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

−USD 547,243
Exact value

Exact value: -547243 USD

1999-09-01 – 2000-08-31: -547243 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.

2001 2000-09-01 – 2001-08-31
−USD 1.31 million
Exact value

Exact value: -1314229 USD

2000-09-01 – 2001-08-31: -1314229 USD Inspect Net Income Open source
Share or cite

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

−USD 987,860
Exact value

Exact value: -987860 USD

2000-09-01 – 2001-08-31: -987860 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.

2002 2001-09-01 – 2002-08-31
−USD 13.13 million
Exact value

Exact value: -13129828 USD

2001-09-01 – 2002-08-31: -13129828 USD Inspect Net Income Open source
Share or cite

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

−USD 1.19 million
Exact value

Exact value: -1190948 USD

2001-09-01 – 2002-08-31: -1190948 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.

2003 2002-09-01 – 2003-08-31
−USD 5.24 million
Exact value

Exact value: -5237613 USD

2002-09-01 – 2003-08-31: -5237613 USD Inspect Net Income Open source
Share or cite

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

−USD 1.18 million
Exact value

Exact value: -1180944 USD

2002-09-01 – 2003-08-31: -1180944 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.

2004 2003-09-01 – 2004-08-31
−USD 1.36 million
Exact value

Exact value: -1359000 USD

2003-09-01 – 2004-08-31: -1359000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1087000 USD

2003-09-01 – 2004-08-31: -1087000 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 2004-09-01 – 2005-08-31
USD 12,000
Exact value

Exact value: 12000 USD

2004-09-01 – 2005-08-31: 12000 USD Inspect Net Income Open source
Share or cite

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

USD 1.93 million
Exact value

Exact value: 1929000 USD

2004-09-01 – 2005-08-31: 1929000 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 2005-09-01 – 2006-08-31
USD 2.27 million
Exact value

Exact value: 2270000 USD

2005-09-01 – 2006-08-31: 2270000 USD Inspect Net Income Open source
Share or cite

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

USD 4.44 million
Exact value

Exact value: 4435000 USD

2005-09-01 – 2006-08-31: 4435000 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.

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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001016289, 1016289, edgar:1016289

Also known as MAR VENTURES INC