APOLLO RESOURCES INTERNATIONAL INC

EDGAR

35 filing records in this dataset, filed from 1999-08-20 to 2006-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.2 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-115%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -20886028 USD Source
  • Revenue: 18161494 USD Source

Operating cash flow

-16.7 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -29611921 USD Source
  • Operating Cash Flow: -12926713 USD Source

Free cash flow

-26.3 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -29611921 USD Source
  • Operating Cash Flow: -12926713 USD Source
  • Capital Expenditure: 15632243 USD Source
  • Capital Expenditure: 6033096 USD Source
Cash and cash equivalents
1 million USD Source
Exact value

1002359 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-11-21.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2005-12-31
  • Operating income: 2 of 11 periods available· newest 2005-12-31
  • Net income: 5 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2005-12-31
  • Total assets: 2 of 11 periods available· newest 2005-12-31
  • Total liabilities: 2 of 11 periods available· newest 2005-12-31
  • Current assets: 2 of 11 periods available· newest 2005-12-31
  • Current liabilities: 2 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2005-12-31
  • 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

    +5,644.7%

    Prior period

    USD 69,544

    –

    Current period

    USD 4 million

    –

    Exact inputs and evidence

    3995084 − 69544 = 3925540 USD

    69544 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    3995084 USD · 2005-01-01 – 2005-12-31

    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 31.71 million

    Prior period

    −USD 1.63 million

    –

    Current period

    −USD 33.34 million

    –

    Exact inputs and evidence

    -33343789 − -1629593 = -31714196 USD

    -1629593 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -33343789 USD · 2005-01-01 – 2005-12-31

    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 6.2 million

    Prior period

    −USD 342,250

    –

    Current period

    −USD 6.54 million

    –

    Exact inputs and evidence

    -6542010 − -342250 = -6199760 USD

    -342250 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -6542010 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 274,594

    Prior period

    USD 0

    –

    Current period

    USD 274,594

    –

    Exact inputs and evidence

    274594 − 0 = 274594 USD

    0 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    274594 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 4 million 100% of revenue
  • Operating costs Derived USD 37.92 million 949% of revenue
  • Operating income −USD 33.93 million −849% of revenue
  • Tax, interest and other Derived −USD 585,071 −15% of revenue
  • Net income −USD 33.34 million −835% of revenue

Cash

  • Operating cash flow −USD 6.54 million −164% of revenue
  • Capital expenditure USD 274,594 6.9% of revenue
  • Free cash flow Derived −USD 6.82 million −171% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Operating loss: operating costs were 2,409% of revenue.
  • 2005 Operating loss: operating costs were 949% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-3169544 1675518 Derived -1605974 23619 Derived -1629593 -342250 Derived
Source
2005 2005-01-01 – 2005-12-313995084 37923944 Derived -33928860 -585071 Derived -33343789 -6816604 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 4M 2005
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.4.3M3.2M2.2M1.1M0.020042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue69544
2005Revenue3995084

Revenue growth

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

5,644.7% 2005
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.6,096%4,572%3,048%1,524%0%20042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year5,644.7%

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 -849.3% 2005
Net margin -834.6% 2005
Free cash flow margin -170.6% 2005
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.187%-492%-1,172%-1,851%-2,531%20042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-2,309.3%
2005Operating margin-849.3%
2004Net margin-2,343.3%
2005Net margin-834.6%
2004Free cash flow margin-492.1%
2005Free cash flow margin-170.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 2005
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.523.4K-1.4M-3.3M-5.2M-7.1M20042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-342250
2005Operating cash flow-6542010

Free cash flow

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

USD -6.8M 2005
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.545.3K-1.4M-3.4M-5.4M-7.4M20042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-342250
2005Free cash flow-6816604

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.

38.5% 2005
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.145%109%73%36%0%20042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets134.6%
2005Liabilities / assets38.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.68× 2005
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.0.73×0.55×0.37×0.18×0.00×20042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.07×
2005Current assets / current liabilities0.68×

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 441,243
Exact value

Exact value: -441243 USD

2000-01-01 – 2000-12-31: -441243 USD Inspect Net Income Open source
Share or cite

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

−USD 33,836
Exact value

Exact value: -33836 USD

2000-01-01 – 2000-12-31: -33836 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 2001-01-01 – 2001-12-31
−USD 435,095
Exact value

Exact value: -435095 USD

2001-01-01 – 2001-12-31: -435095 USD Inspect Net Income Open source
Share or cite

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

−USD 370,968
Exact value

Exact value: -370968 USD

2001-01-01 – 2001-12-31: -370968 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 2002-01-01 – 2002-12-31
−USD 848,233
Exact value

Exact value: -848233 USD

2002-01-01 – 2002-12-31: -848233 USD Inspect Net Income Open source
Share or cite

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

−USD 614,750
Exact value

Exact value: -614750 USD

2002-01-01 – 2002-12-31: -614750 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 2004-01-01 – 2004-12-31
−USD 1.63 million
Exact value

Exact value: -1629593 USD

2004-01-01 – 2004-12-31: -1629593 USD Inspect Net Income Open source
Share or cite

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

−USD 342,250
Exact value

Exact value: -342250 USD

2004-01-01 – 2004-12-31: -342250 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

2004-01-01 – 2004-12-31: 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 342,250
Calculation and evidence

-342250 − 0 USD

Exact free cash flow: -342250 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 33.34 million
Exact value

Exact value: -33343789 USD

2005-01-01 – 2005-12-31: -33343789 USD Inspect Net Income Open source
Share or cite

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

−USD 6.54 million
Exact value

Exact value: -6542010 USD

2005-01-01 – 2005-12-31: -6542010 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 274,594
Exact value

Exact value: 274594 USD

2005-01-01 – 2005-12-31: 274594 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.82 million
Calculation and evidence

-6542010 − 274594 USD

Exact free cash flow: -6816604 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001048237, 1048237, edgar:1048237

Also known as NATEX CORP, NATEX CORP/UT, POWERBALL INTERNATIONAL INC