MIRENCO INC

EDGAR

49 filing records in this dataset, filed from 2001-05-18 to 2011-12-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

99.2 thousand USD

2011-06-30 · USD

Exact inputs and evidence

Operating margin

-145.35%

2011-06-30 · %

Exact inputs and evidence
  • Operating Income: -311538 USD Source
  • Operating Income: -167307 USD Source
  • Revenue: 146822 USD Source
  • Revenue: 47595 USD Source

Operating cash flow

-112 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -248916 USD Source
  • Operating Cash Flow: -136898 USD Source
Cash and cash equivalents
7.36 thousand USD Source
Exact value

7363 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

450 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Revenue: 53859 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 442329 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 193460 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 47595 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 146822 USD · 2011-01-01 – 2011-06-30 Source
  • Revenue: 47595 USD · 2011-01-01 – 2011-03-31 Source

Net income

-546 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Net income: -176569 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -520747 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -511802 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -190888 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -360182 USD · 2011-01-01 – 2011-06-30 Source
  • Net income: -190888 USD · 2011-01-01 – 2011-03-31 Source

Operating cash flow

-243 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -317709 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -358449 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -136898 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -248916 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -136898 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -283459 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -248916 USD · 2011-01-01 – 2011-06-30 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: 2011-12-22.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2010-12-31
  • Operating income: 9 of 11 periods available· newest 2010-12-31
  • Net income: 9 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2010-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • Total liabilities: 2 of 11 periods available· newest 2010-12-31
  • Current assets: 9 of 11 periods available· newest 2010-12-31
  • Current liabilities: 9 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-12-31
  • 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.

  • Revenue

    +31.4%

    Prior period

    USD 336,724

    –

    Current period

    USD 442,329

    –

    Exact inputs and evidence

    442329 − 336724 = 105605 USD

    336724 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    442329 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 57,745

    Prior period

    −USD 578,492

    –

    Current period

    −USD 520,747

    –

    Exact inputs and evidence

    -520747 − -578492 = 57745 USD

    -578492 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -520747 USD · 2010-01-01 – 2010-12-31

    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

    +USD 100,180

    Prior period

    −USD 417,889

    –

    Current period

    −USD 317,709

    –

    Exact inputs and evidence

    -317709 − -417889 = 100180 USD

    -417889 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -317709 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 921

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 921 = -921 USD

    921 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    0 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 442,329 100% of revenue
  • Cost of revenue USD 330,327 75% of revenue
  • Operating expenses USD 555,215 126% of revenue
  • Operating income −USD 443,213 −100% of revenue
  • Tax, interest and other Derived USD 77,534 18% of revenue
  • Net income −USD 520,747 −118% of revenue

Cash

  • Operating cash flow −USD 317,709 −72% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 317,709 −72% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 1,060% of revenue.
  • 2001 Operating loss: operating costs were 2,465% of revenue.
  • 2004 Operating loss: operating costs were 444% of revenue.
  • 2005 Operating loss: operating costs were 197% of revenue.
  • 2006 Operating loss: operating costs were 204% of revenue.
  • 2007 Operating loss: operating costs were 174% of revenue.
  • 2008 Operating loss: operating costs were 141% of revenue.
  • 2009 Operating loss: operating costs were 262% of revenue.
  • 2010 Operating loss: operating costs were 200% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31110128 1167456 Derived -1057328 -211185 Derived -846143 -1624201 Derived
Source
2001 2001-01-01 – 2001-12-3177795 1917652 Derived -1839857 -220415 Derived -1619442 -2248284 Derived
Source
2004 2004-01-01 – 2004-12-31353834 1572110 Derived -1218276 10906 Derived -1229182 -1043386 Derived
Source
2005 2005-01-01 – 2005-12-31720122 1419226 Derived -699104 20518 Derived -719622 -476292 Derived
Source
2006 2006-01-01 – 2006-12-31591253 1208870 Derived -617617 2233 Derived -619850 -515756 Derived
Source
2007 2007-01-01 – 2007-12-31616307 1070348 Derived -454041 17127 Derived -471168 -270133 Derived
Source
2008 2008-01-01 – 2008-12-31845205 1193093 Derived -347888 26254 Derived -374142 -405105 Derived
Source
2009 2009-01-01 – 2009-12-31336724 882768 Derived -546044 32448 Derived -578492 -418810 Derived
Source
2010 2010-01-01 – 2010-12-31442329 885542 Derived -443213 77534 Derived -520747 -317709 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 442.3K 2010
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.912.8K684.6K456.4K228.2K0.0200020062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue110128
2001Revenue77795
2004Revenue353834
2005Revenue720122
2006Revenue591253
2007Revenue616307
2008Revenue845205
2009Revenue336724
2010Revenue442329

Revenue growth

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

31.4% 2010
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.117%69%22%-26%-73%200020062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-29.4%
2004Year over yearNo prior comparable period
2005Year over year103.5%
2006Year over year-17.9%
2007Year over year4.2%
2008Year over year37.1%
2009Year over year-60.2%
2010Year over year31.4%

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 -100.2% 2010
Net margin -117.7% 2010
Free cash flow margin -71.8% 2010
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.231%-607%-1,445%-2,283%-3,121%200020062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-960.1%
2001Operating margin-2,365%
2004Operating margin-344.3%
2005Operating margin-97.1%
2006Operating margin-104.5%
2007Operating margin-73.7%
2008Operating margin-41.2%
2009Operating margin-162.2%
2010Operating margin-100.2%
2000Net margin-768.3%
2001Net margin-2,081.7%
2004Net margin-347.4%
2005Net margin-99.9%
2006Net margin-104.8%
2007Net margin-76.5%
2008Net margin-44.3%
2009Net margin-171.8%
2010Net margin-117.7%
2000Free cash flow margin-1,474.8%
2001Free cash flow margin-2,890%
2004Free cash flow margin-294.9%
2005Free cash flow margin-66.1%
2006Free cash flow margin-87.2%
2007Free cash flow margin-43.8%
2008Free cash flow margin-47.9%
2009Free cash flow margin-124.4%
2010Free cash flow margin-71.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -317.7K 2010
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.119.0K-312.4K-743.8K-1.2M-1.6M200020062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-974492
2001Operating cash flow-1487526
2004Operating cash flow-1042107
2005Operating cash flow-465895
2006Operating cash flow-515756
2007Operating cash flow-270133
2008Operating cash flow-373464
2009Operating cash flow-417889
2010Operating cash flow-317709

Free cash flow

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

USD -317.7K 2010
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.179.9K-472.1K-1.1M-1.8M-2.4M200020062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-1624201
2001Free cash flow-2248284
2004Free cash flow-1043386
2005Free cash flow-476292
2006Free cash flow-515756
2007Free cash flow-270133
2008Free cash flow-405105
2009Free cash flow-418810
2010Free cash flow-317709

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.

224.9% 2010
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.243%182%121%61%0%2000-12-312006-12-312010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reportedNo source recorded
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets164.9%
2010Liabilities / assets224.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.43× 2010
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.92.62×69.46×46.31×23.15×0.00×200020062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities85.76×
2001Current assets / current liabilities56.47×
2004Current assets / current liabilities0.86×
2005Current assets / current liabilities0.45×
2006Current assets / current liabilities0.39×
2007Current assets / current liabilities0.33×
2008Current assets / current liabilities0.68×
2009Current assets / current liabilities0.28×
2010Current assets / current liabilities0.43×

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
2000 2000-01-01 – 2000-12-31
−USD 846,143
Exact value

Exact value: -846143 USD

2000-01-01 – 2000-12-31: -846143 USD Inspect Net Income Open source
Share or cite

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

−USD 974,492
Exact value

Exact value: -974492 USD

2000-01-01 – 2000-12-31: -974492 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 649,709
Exact value

Exact value: 649709 USD

2000-01-01 – 2000-12-31: 649709 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.62 million
Calculation and evidence

-974492 − 649709 USD

Exact free cash flow: -1624201 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 1.62 million
Exact value

Exact value: -1619442 USD

2001-01-01 – 2001-12-31: -1619442 USD Inspect Net Income Open source
Share or cite

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

−USD 1.49 million
Exact value

Exact value: -1487526 USD

2001-01-01 – 2001-12-31: -1487526 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 760,758
Exact value

Exact value: 760758 USD

2001-01-01 – 2001-12-31: 760758 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.25 million
Calculation and evidence

-1487526 − 760758 USD

Exact free cash flow: -2248284 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.23 million
Exact value

Exact value: -1229182 USD

2004-01-01 – 2004-12-31: -1229182 USD Inspect Net Income Open source
Share or cite

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

−USD 1.04 million
Exact value

Exact value: -1042107 USD

2004-01-01 – 2004-12-31: -1042107 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 1,279
Exact value

Exact value: 1279 USD

2004-01-01 – 2004-12-31: 1279 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.04 million
Calculation and evidence

-1042107 − 1279 USD

Exact free cash flow: -1043386 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 719,622
Exact value

Exact value: -719622 USD

2005-01-01 – 2005-12-31: -719622 USD Inspect Net Income Open source
Share or cite

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

−USD 465,895
Exact value

Exact value: -465895 USD

2005-01-01 – 2005-12-31: -465895 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 10,397
Exact value

Exact value: 10397 USD

2005-01-01 – 2005-12-31: 10397 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 476,292
Calculation and evidence

-465895 − 10397 USD

Exact free cash flow: -476292 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 619,850
Exact value

Exact value: -619850 USD

2006-01-01 – 2006-12-31: -619850 USD Inspect Net Income Open source
Share or cite

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

−USD 515,756
Exact value

Exact value: -515756 USD

2006-01-01 – 2006-12-31: -515756 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

2006-01-01 – 2006-12-31: 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 515,756
Calculation and evidence

-515756 − 0 USD

Exact free cash flow: -515756 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 471,168
Exact value

Exact value: -471168 USD

2007-01-01 – 2007-12-31: -471168 USD Inspect Net Income Open source
Share or cite

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

−USD 270,133
Exact value

Exact value: -270133 USD

2007-01-01 – 2007-12-31: -270133 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

2007-01-01 – 2007-12-31: 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 270,133
Calculation and evidence

-270133 − 0 USD

Exact free cash flow: -270133 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 374,142
Exact value

Exact value: -374142 USD

2008-01-01 – 2008-12-31: -374142 USD Inspect Net Income Open source
Share or cite

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

−USD 373,464
Exact value

Exact value: -373464 USD

2008-01-01 – 2008-12-31: -373464 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 31,641
Exact value

Exact value: 31641 USD

2008-01-01 – 2008-12-31: 31641 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 405,105
Calculation and evidence

-373464 − 31641 USD

Exact free cash flow: -405105 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 578,492
Exact value

Exact value: -578492 USD

2009-01-01 – 2009-12-31: -578492 USD Inspect Net Income Open source
Share or cite

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

−USD 417,889
Exact value

Exact value: -417889 USD

2009-01-01 – 2009-12-31: -417889 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 921
Exact value

Exact value: 921 USD

2009-01-01 – 2009-12-31: 921 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 418,810
Calculation and evidence

-417889 − 921 USD

Exact free cash flow: -418810 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 520,747
Exact value

Exact value: -520747 USD

2010-01-01 – 2010-12-31: -520747 USD Inspect Net Income Open source
Share or cite

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

−USD 317,709
Exact value

Exact value: -317709 USD

2010-01-01 – 2010-12-31: -317709 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

2010-01-01 – 2010-12-31: 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 317,709
Calculation and evidence

-317709 − 0 USD

Exact free cash flow: -317709 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001041609, 1041609, edgar:1041609