MILLER EXPLORATION CO

EDGAR

28 filing records in this dataset, filed from 1998-03-31 to 2003-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.48 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-12.62%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -313000 USD Source
  • Revenue: 2480000 USD Source

Operating cash flow

1.3 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5074000 USD Source
  • Operating Cash Flow: 3779000 USD Source
Cash and cash equivalents
5.87 million USD Source
Exact value

5872000 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

11.4 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 10280000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 7771000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 3653000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 2755000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 2480000 USD · 2003-07-01 – 2003-09-30 Source

Net income

2.62 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -358000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -2869000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 437000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 4000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -337000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

7.37 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 3220000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 926000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 1260000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 3779000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 1260000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 5074000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 3779000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-13.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-12-31
  • Operating income: 8 of 11 periods available· newest 2002-12-31
  • Net income: 8 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-12-31
  • 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

    -43.1%

    Prior period

    USD 18.07 million

    –

    Current period

    USD 10.28 million

    –

    Exact inputs and evidence

    10280000 − 18068000 = -7788000 USD

    18068000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    10280000 USD · 2002-01-01 – 2002-12-31

    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 16.03 million

    Prior period

    −USD 16.39 million

    –

    Current period

    −USD 358,000

    –

    Exact inputs and evidence

    -358000 − -16392000 = 16034000 USD

    -16392000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -358000 USD · 2002-01-01 – 2002-12-31

    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

    -76%

    Prior period

    USD 13.39 million

    –

    Current period

    USD 3.22 million

    –

    Exact inputs and evidence

    3220000 − 13393000 = -10173000 USD

    13393000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    3220000 USD · 2002-01-01 – 2002-12-31

    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: 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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 10.28 million 100% of revenue
  • Operating costs Derived USD 18.18 million 177% of revenue
  • Operating income −USD 7.9 million −77% of revenue
  • Tax, interest and other Derived −USD 7.54 million −73% of revenue
  • Net income −USD 358,000 −3.5% of revenue

Cash

  • Operating cash flow USD 3.22 million 31% 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
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 16%75%
  • 1997 17%83%
  • 1998 Operating loss: operating costs were 270% of revenue.
  • 1999 Net loss: net income was −9.5% of revenue.
  • 2000 Net loss: net income was −3.7% of revenue.
  • 2001 Operating loss: operating costs were 187% of revenue.
  • 2002 Operating loss: operating costs were 177% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-313759000 3713000 Derived 46000 -2504000 Derived 2550000 Unavailable
Source
1996 1996-01-01 – 1996-12-317110000 5343000 Derived 1767000 1139000 Derived 628000 Unavailable
Source
1997 1997-01-01 – 1997-12-317178000 5950000 Derived 1228000 1200000 Derived 28000 Unavailable
Source
1998 1998-01-01 – 1998-12-3121151000 57196000 Derived -36045000 5755000 Derived -41800000 Unavailable
Source
1999 1999-01-01 – 1999-12-3120931000 20546000 Derived 385000 2367000 Derived -1982000 Unavailable
Source
2000 2000-01-01 – 2000-12-3126567000 22584000 Derived 3983000 4960000 Derived -977000 Unavailable
Source
2001 2001-01-01 – 2001-12-3118068000 33735000 Derived -15667000 725000 Derived -16392000 Unavailable
Source
2002 2002-01-01 – 2002-12-3110280000 18182000 Derived -7902000 -7544000 Derived -358000 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 10.3M 2002
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.28.7M21.5M14.3M7.2M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue3759000
1996Revenue7110000
1997Revenue7178000
1998Revenue21151000
1999Revenue20931000
2000Revenue26567000
2001Revenue18068000
2002Revenue10280000

Revenue growth

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

-43.1% 2002
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.214%145%76%7%-62%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year89.1%
1997Year over year1%
1998Year over year194.7%
1999Year over year-1%
2000Year over year26.9%
2001Year over year-32%
2002Year over year-43.1%

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 -76.9% 2002
Net margin -3.5% 2002
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.89%12%-65%-142%-219%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin1.2%
1996Operating margin24.9%
1997Operating margin17.1%
1998Operating margin-170.4%
1999Operating margin1.8%
2000Operating margin15%
2001Operating margin-86.7%
2002Operating margin-76.9%
1995Net margin67.8%
1996Net margin8.8%
1997Net margin0.4%
1998Net margin-197.6%
1999Net margin-9.5%
2000Net margin-3.7%
2001Net margin-90.7%
2002Net margin-3.5%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.2M 2002
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.20.4M15.3M10.2M5.1M0.0199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow511000
1996Operating cash flow2162000
1997Operating cash flow1990000
1998Operating cash flow18849000
1999Operating cash flow12886000
2000Operating cash flow16083000
2001Operating cash flow13393000
2002Operating cash flow3220000

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
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.48× 2002
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.0.90×0.68×0.45×0.23×0.00×1995-12-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.54×
1997Current assets / current liabilities0.51×
1998Current assets / current liabilities0.24×
1999Current assets / current liabilities0.68×
2000Current assets / current liabilities0.84×
2001Current assets / current liabilities0.49×
2002Current assets / current liabilities0.48×

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
1995 1995-01-01 – 1995-12-31
USD 2.55 million
Exact value

Exact value: 2550000 USD

1995-01-01 – 1995-12-31: 2550000 USD Inspect Net Income Open source
Share or cite

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

USD 511,000
Exact value

Exact value: 511000 USD

1995-01-01 – 1995-12-31: 511000 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.

1996 1996-01-01 – 1996-12-31
USD 628,000
Exact value

Exact value: 628000 USD

1996-01-01 – 1996-12-31: 628000 USD Inspect Net Income Open source
Share or cite

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

USD 2.16 million
Exact value

Exact value: 2162000 USD

1996-01-01 – 1996-12-31: 2162000 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.

1997 1997-01-01 – 1997-12-31
USD 28,000
Exact value

Exact value: 28000 USD

1997-01-01 – 1997-12-31: 28000 USD Inspect Net Income Open source
Share or cite

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

USD 1.99 million
Exact value

Exact value: 1990000 USD

1997-01-01 – 1997-12-31: 1990000 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.

1998 1998-01-01 – 1998-12-31
−USD 41.8 million
Exact value

Exact value: -41800000 USD

1998-01-01 – 1998-12-31: -41800000 USD Inspect Net Income Open source
Share or cite

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

USD 18.85 million
Exact value

Exact value: 18849000 USD

1998-01-01 – 1998-12-31: 18849000 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.

1999 1999-01-01 – 1999-12-31
−USD 1.98 million
Exact value

Exact value: -1982000 USD

1999-01-01 – 1999-12-31: -1982000 USD Inspect Net Income Open source
Share or cite

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

USD 12.89 million
Exact value

Exact value: 12886000 USD

1999-01-01 – 1999-12-31: 12886000 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 2000-01-01 – 2000-12-31
−USD 977,000
Exact value

Exact value: -977000 USD

2000-01-01 – 2000-12-31: -977000 USD Inspect Net Income Open source
Share or cite

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

USD 16.08 million
Exact value

Exact value: 16083000 USD

2000-01-01 – 2000-12-31: 16083000 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 16.39 million
Exact value

Exact value: -16392000 USD

2001-01-01 – 2001-12-31: -16392000 USD Inspect Net Income Open source
Share or cite

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

USD 13.39 million
Exact value

Exact value: 13393000 USD

2001-01-01 – 2001-12-31: 13393000 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 358,000
Exact value

Exact value: -358000 USD

2002-01-01 – 2002-12-31: -358000 USD Inspect Net Income Open source
Share or cite

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

USD 3.22 million
Exact value

Exact value: 3220000 USD

2002-01-01 – 2002-12-31: 3220000 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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001048740, 1048740, edgar:1048740