MARINE SHUTTLE OPERATIONS INC

EDGAR

13 filing records in this dataset, filed from 1999-03-29 to 2001-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

50.8 thousand USD

2001-03-31 · USD

Exact inputs and evidence

Net margin

-3,031.7%

2001-03-31 · %

Exact inputs and evidence
Cash and cash equivalents
195 thousand USD Source
Exact value

194698 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: 2001-11-14.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2000-12-31
  • operating income: No compatible figures in this window
  • Net income: 4 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2000-12-31
  • Total assets: 4 of 11 periods available· newest 2000-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2000-12-31
  • Current liabilities: 4 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2000-12-31
  • 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

    +107.4%

    Prior period

    USD 105,136

    –

    Current period

    USD 218,088

    –

    Exact inputs and evidence

    218088 − 105136 = 112952 USD

    105136 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    218088 USD · 2000-01-01 – 2000-12-31

    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 1 million

    Prior period

    −USD 7.36 million

    –

    Current period

    −USD 6.36 million

    –

    Exact inputs and evidence

    -6362150 − -7363850 = 1001700 USD

    -7363850 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -6362150 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -78.6%

    Prior period

    USD 4.16 million

    –

    Current period

    USD 888,832

    –

    Exact inputs and evidence

    888832 − 4158657 = -3269825 USD

    4158657 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    888832 USD · 2000-01-01 – 2000-12-31

    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: Operating cash flow.

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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 218,088 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 6.36 million −2,917% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 888,832 408% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Not shown: operating income or net income is not reported.
  • 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31339601 UnavailableUnavailableUnavailable-18933079 -11628966 Derived
Source
1998 1998-01-01 – 1998-12-3116376 UnavailableUnavailableUnavailable-5042148 -3042270 Derived
Source
1999 1999-01-01 – 1999-12-31105136 UnavailableUnavailableUnavailable-7363850 -7552879 Derived
Source
2000 2000-01-01 – 2000-12-31218088 UnavailableUnavailableUnavailable-6362150 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 218.1K 2000
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.366.8K275.1K183.4K91.7K0.01997199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue339601
1998Revenue16376
1999Revenue105136
2000Revenue218088

Revenue growth

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

107.4% 2000
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.593%408%223%39%-146%1997199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-95.2%
1999Year over year542%
2000Year over year107.4%

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.

Net margin -2,917.2% 2000
Free cash flow margin -7,183.9% 1999
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.2,463%-6,466%-15,395%-24,324%-33,253%1997-12-311998-12-311999-12-312000-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
1997Net margin-5,575.1%
1998Net margin-30,789.9%
1999Net margin-7,004.1%
2000Net margin-2,917.2%
1997Free cash flow margin-3,424.3%
1998Free cash flow margin-18,577.6%
1999Free cash flow margin-7,183.9%
2000Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.4M 1999
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.469.3K-1.2M-2.9M-4.6M-6.3M1997199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-5865802
1998Operating cash flow-2326595
1999Operating cash flow-3394222
2000Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -7.6M 1999
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.930.3K-2.4M-5.8M-9.2M-12.6M1997199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-11628966
1998Free cash flow-3042270
1999Free cash flow-7552879
2000Free 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
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.05× 2000
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.0.49×0.37×0.24×0.12×0.00×1997199819992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.45×
1998Current assets / current liabilities0.25×
1999Current assets / current liabilities0.35×
2000Current assets / current liabilities0.05×

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
1997 1997-01-01 – 1997-12-31
−USD 18.93 million
Exact value

Exact value: -18933079 USD

1997-01-01 – 1997-12-31: -18933079 USD Inspect Net Income Open source
Share or cite

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

−USD 5.87 million
Exact value

Exact value: -5865802 USD

1997-01-01 – 1997-12-31: -5865802 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 5.76 million
Exact value

Exact value: 5763164 USD

1997-01-01 – 1997-12-31: 5763164 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.63 million
Calculation and evidence

-5865802 − 5763164 USD

Exact free cash flow: -11628966 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 5.04 million
Exact value

Exact value: -5042148 USD

1998-01-01 – 1998-12-31: -5042148 USD Inspect Net Income Open source
Share or cite

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

−USD 2.33 million
Exact value

Exact value: -2326595 USD

1998-01-01 – 1998-12-31: -2326595 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 715,675
Exact value

Exact value: 715675 USD

1998-01-01 – 1998-12-31: 715675 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.04 million
Calculation and evidence

-2326595 − 715675 USD

Exact free cash flow: -3042270 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 7.36 million
Exact value

Exact value: -7363850 USD

1999-01-01 – 1999-12-31: -7363850 USD Inspect Net Income Open source
Share or cite

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

−USD 3.39 million
Exact value

Exact value: -3394222 USD

1999-01-01 – 1999-12-31: -3394222 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 4.16 million
Exact value

Exact value: 4158657 USD

1999-01-01 – 1999-12-31: 4158657 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.55 million
Calculation and evidence

-3394222 − 4158657 USD

Exact free cash flow: -7552879 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 6.36 million
Exact value

Exact value: -6362150 USD

2000-01-01 – 2000-12-31: -6362150 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.
USD 888,832
Exact value

Exact value: 888832 USD

2000-01-01 – 2000-12-31: 888832 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001064469, 1064469, edgar:1064469