BAYOU CITY EXPLORATION, INC.

EDGAR

67 filing records in this dataset, filed from 1999-11-10 to 2013-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.15 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

17.49%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 200732 USD Source
  • Revenue: 1147541 USD Source

Operating cash flow

-480 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1207734 USD Source
  • Operating Cash Flow: -727346 USD Source
Cash and cash equivalents
984 thousand USD Source
Exact value

983789 USD

Long-term debt including current maturities
Not available
Shares outstanding
990 thousand shares Source
Exact value

990217 shares

Reported share-count change

0.00% · 41 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
  • 990176 shares · 2012-09-30· Source
  • 990217 shares · 2013-09-30· 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

3.26 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 3312772 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 1944182 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 452174 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 290894 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 1147541 USD · 2013-07-01 – 2013-09-30 Source

Net income

649 thousand USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: 816410 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: 384393 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: 67048 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -79729 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: 229561 USD · 2013-07-01 – 2013-09-30 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: 2013-11-13.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2012-12-31
  • Operating income: 11 of 11 periods available· newest 2012-12-31
  • Net income: 11 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2011-12-31
  • Total assets: 11 of 11 periods available· newest 2012-12-31
  • Total liabilities: 11 of 11 periods available· newest 2012-12-31
  • Current assets: 11 of 11 periods available· newest 2012-12-31
  • Current liabilities: 11 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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

    +67.9%

    Prior period

    USD 1.97 million

    –

    Current period

    USD 3.31 million

    –

    Exact inputs and evidence

    3312772 − 1973269 = 1339503 USD

    1973269 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    3312772 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +217.5%

    Prior period

    USD 257,114

    –

    Current period

    USD 816,410

    –

    Exact inputs and evidence

    816410 − 257114 = 559296 USD

    257114 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    816410 USD · 2012-01-01 – 2012-12-31

    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

    -22%

    Prior period

    USD 1.2 million

    –

    Current period

    USD 932,744

    –

    Exact inputs and evidence

    932744 − 1195483 = -262739 USD

    1195483 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    932744 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 3.31 million 100% of revenue
  • Operating costs Derived USD 2.59 million 78% of revenue
  • Operating income USD 721,982 22% of revenue
  • Tax, interest and other Derived −USD 94,428 −2.9% of revenue
  • Net income USD 816,410 25% of revenue

Cash

  • Operating cash flow USD 932,744 28% 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
  • 2003 Operating loss: operating costs were 127% of revenue.
  • 2004 Operating loss: operating costs were 309% of revenue.
  • 2005 Operating loss: operating costs were 366% of revenue.
  • 2006 Operating loss: operating costs were 101% of revenue.
  • 2007 Operating loss: operating costs were 3,028% of revenue.
  • 2008 Operating loss: operating costs were 124% of revenue.
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 13%87%
  • 2012 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-311835300 2331417 Derived -496117 -59611 Derived -436506 Unavailable
Source
2004 2004-01-01 – 2004-12-31623644 1923960 Derived -1300316 14565 Derived -1314881 Unavailable
Source
2005 2005-01-01 – 2005-12-31644300 2358155 Derived -1713855 38028 Derived -1751883 Unavailable
Source
2006 2006-01-01 – 2006-12-31298525 302594.224 Derived -4069.224 3887093.776 Derived -3891163 Unavailable
Source
2007 2007-01-01 – 2007-12-3149946 1512401 Derived -1462455 1400 Derived -1463855 Unavailable
Source
2008 2008-01-01 – 2008-12-31345558 427950 Derived -82392 92473 Derived -174865 Unavailable
Source
2009 2009-01-01 – 2009-12-311025300 584573 Derived 440727 -342346 Derived 783073 Unavailable
Source
2010 2010-01-01 – 2010-12-311446168 926314 Derived 519854 -12541 Derived 532395 Unavailable
Source
2011 2011-01-01 – 2011-12-311973269 1708786 Derived 264483 7369 Derived 257114 1170436 Derived
Source
2012 2012-01-01 – 2012-12-313312772 2590790 Derived 721982 -94428 Derived 816410 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 3.3M 2012
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.3.6M2.7M1.8M894.4K0.0200320082012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue1835300
2004Revenue623644
2005Revenue644300
2006Revenue298525
2007Revenue49946
2008Revenue345558
2009Revenue1025300
2010Revenue1446168
2011Revenue1973269
2012Revenue3312772

Revenue growth

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

67.9% 2012
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.646%450%254%59%-137%200320082012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over year10.7%
2004Year over year-66%
2005Year over year3.3%
2006Year over year-53.7%
2007Year over year-83.3%
2008Year over year591.9%
2009Year over year196.7%
2010Year over year41%
2011Year over year36.4%
2012Year over year67.9%

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 21.8% 2012
Net margin 24.6% 2012
Free cash flow margin 59.3% 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.317%-555%-1,427%-2,299%-3,171%200320082012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-27%
2004Operating margin-208.5%
2005Operating margin-266%
2006Operating margin-1.4%
2007Operating margin-2,928.1%
2008Operating margin-23.8%
2009Operating margin43%
2010Operating margin35.9%
2011Operating margin13.4%
2012Operating margin21.8%
2003Net margin-23.8%
2004Net margin-210.8%
2005Net margin-271.9%
2006Net margin-1,303.5%
2007Net margin-2,930.9%
2008Net margin-50.6%
2009Net margin76.4%
2010Net margin36.8%
2011Net margin13%
2012Net margin24.6%
2003Free cash flow marginNot reported
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 margin59.3%
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 932.7K 2012
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.1.4M609.4K-199.8K-1.0M-1.8M200320082012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow223618
2004Operating cash flow-978435
2005Operating cash flow-1348894
2006Operating cash flow-1066345
2007Operating cash flow-1595162
2008Operating cash flow-480679
2009Operating cash flow489473
2010Operating cash flow-279420
2011Operating cash flow1195483
2012Operating cash flow932744

Free cash flow

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

USD 1.2M 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.1.3M948.1K632.0K316.0K0.0200320082012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flow1170436
2012Free 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.

43.3% 2012
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.604%453%302%151%0%200320082012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets45.8%
2004Liabilities / assets26.3%
2005Liabilities / assets37.1%
2006Liabilities / assets78.2%
2007Liabilities / assets269.7%
2008Liabilities / assets559.6%
2009Liabilities / assets141.1%
2010Liabilities / assets43%
2011Liabilities / assets71.3%
2012Liabilities / assets43.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.71× 2012
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.10.46×7.85×5.23×2.62×0.00×200320082012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.56×
2004Current assets / current liabilities9.69×
2005Current assets / current liabilities2.16×
2006Current assets / current liabilities1.03×
2007Current assets / current liabilities0.03×
2008Current assets / current liabilities0.18×
2009Current assets / current liabilities0.29×
2010Current assets / current liabilities1.9×
2011Current assets / current liabilities1.12×
2012Current assets / current liabilities1.71×

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
2003 2003-01-01 – 2003-12-31
−USD 436,506
Exact value

Exact value: -436506 USD

2003-01-01 – 2003-12-31: -436506 USD Inspect Net Income Open source
Share or cite

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

USD 223,618
Exact value

Exact value: 223618 USD

2003-01-01 – 2003-12-31: 223618 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 1.31 million
Exact value

Exact value: -1314881 USD

2004-01-01 – 2004-12-31: -1314881 USD Inspect Net Income Open source
Share or cite

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

−USD 978,435
Exact value

Exact value: -978435 USD

2004-01-01 – 2004-12-31: -978435 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 2005-01-01 – 2005-12-31
−USD 1.75 million
Exact value

Exact value: -1751883 USD

2005-01-01 – 2005-12-31: -1751883 USD Inspect Net Income Open source
Share or cite

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

−USD 1.35 million
Exact value

Exact value: -1348894 USD

2005-01-01 – 2005-12-31: -1348894 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 2006-01-01 – 2006-12-31
−USD 3.89 million
Exact value

Exact value: -3891163 USD

2006-01-01 – 2006-12-31: -3891163 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1066345 USD

2006-01-01 – 2006-12-31: -1066345 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 2007-01-01 – 2007-12-31
−USD 1.46 million
Exact value

Exact value: -1463855 USD

2007-01-01 – 2007-12-31: -1463855 USD Inspect Net Income Open source
Share or cite

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

−USD 1.6 million
Exact value

Exact value: -1595162 USD

2007-01-01 – 2007-12-31: -1595162 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 2008-01-01 – 2008-12-31
−USD 174,865
Exact value

Exact value: -174865 USD

2008-01-01 – 2008-12-31: -174865 USD Inspect Net Income Open source
Share or cite

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

−USD 480,679
Exact value

Exact value: -480679 USD

2008-01-01 – 2008-12-31: -480679 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 2009-01-01 – 2009-12-31
USD 783,073
Exact value

Exact value: 783073 USD

2009-01-01 – 2009-12-31: 783073 USD Inspect Net Income Open source
Share or cite

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

USD 489,473
Exact value

Exact value: 489473 USD

2009-01-01 – 2009-12-31: 489473 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.

2010 2010-01-01 – 2010-12-31
USD 532,395
Exact value

Exact value: 532395 USD

2010-01-01 – 2010-12-31: 532395 USD Inspect Net Income Open source
Share or cite

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

−USD 279,420
Exact value

Exact value: -279420 USD

2010-01-01 – 2010-12-31: -279420 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.

2011 2011-01-01 – 2011-12-31
USD 257,114
Exact value

Exact value: 257114 USD

2011-01-01 – 2011-12-31: 257114 USD Inspect Net Income Open source
Share or cite

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

USD 1.2 million
Exact value

Exact value: 1195483 USD

2011-01-01 – 2011-12-31: 1195483 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 25,047
Exact value

Exact value: 25047 USD

2011-01-01 – 2011-12-31: 25047 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.17 million
Calculation and evidence

1195483 − 25047 USD

Exact free cash flow: 1170436 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 816,410
Exact value

Exact value: 816410 USD

2012-01-01 – 2012-12-31: 816410 USD Inspect Net Income Open source
Share or cite

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

USD 932,744
Exact value

Exact value: 932744 USD

2012-01-01 – 2012-12-31: 932744 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.

67 filings · 656 latest values · 656 originally reported values

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

Identifiers: 0001050957, 1050957, edgar:1050957

Also known as BAYOU CITY EXPLORATION, INC., BLUE RIDGE ENERGY INC