BIMS RENEWABLE ENERGY INC

EDGAR

15 filing records in this dataset, filed from 2001-05-15 to 2004-08-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2004-06-30 · USD

Exact inputs and evidence

Operating cash flow

-251 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -771141 USD Source
  • Operating Cash Flow: -519981 USD Source
Cash and cash equivalents
32.3 thousand USD Source
Exact value

32345 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.

Net income

-4.32 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: -3247413 USD · 2002-10-01 – 2003-09-30 Source
  • Net income: -314734 USD · 2002-10-01 – 2003-06-30 Source
  • Net income: -389983 USD · 2003-10-01 – 2003-12-31 Source
  • Net income: -786145 USD · 2003-10-01 – 2004-03-31 Source
  • Net income: -389983 USD · 2003-10-01 – 2003-12-31 Source
  • Net income: -604572 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

-884 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -90655 USD · 2002-10-01 – 2003-09-30 Source
  • Operating cash flow: 22009 USD · 2002-10-01 – 2003-06-30 Source
  • Operating cash flow: -120327 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: -519981 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: -120327 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: -771141 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: -519981 USD · 2003-10-01 – 2004-03-31 Source

Capital expenditure

60.3 thousand USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Capital expenditure: 3644 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 3563 USD · 2002-10-01 – 2003-03-31 Source
  • Capital expenditure: 43357 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 3644 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 13877 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 20543 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 13877 USD · 2003-10-01 – 2003-12-31 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: 2004-08-16.

Financial data available through: 2003-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2003-09-30
  • Operating income: 3 of 11 periods available· newest 2003-09-30
  • Net income: 3 of 11 periods available· newest 2003-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2003-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2003-09-30
  • Total assets: 3 of 11 periods available· newest 2003-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2003-09-30
  • Current liabilities: 3 of 11 periods available· newest 2003-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2003-09-30
  • 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

    -87.5%

    Prior period

    USD 15,284

    –

    Current period

    USD 1,915

    –

    Exact inputs and evidence

    1915 − 15284 = -13369 USD

    15284 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    1915 USD · 2002-10-01 – 2003-09-30

    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 2.14 million

    Prior period

    −USD 1.11 million

    –

    Current period

    −USD 3.25 million

    –

    Exact inputs and evidence

    -3247413 − -1107033 = -2140380 USD

    -1107033 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    -3247413 USD · 2002-10-01 – 2003-09-30

    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 170,263

    Prior period

    −USD 260,918

    –

    Current period

    −USD 90,655

    –

    Exact inputs and evidence

    -90655 − -260918 = 170263 USD

    -260918 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    -90655 USD · 2002-10-01 – 2003-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +8,270.1%

    Prior period

    USD 518

    –

    Current period

    USD 43,357

    –

    Exact inputs and evidence

    43357 − 518 = 42839 USD

    518 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    43357 USD · 2002-10-01 – 2003-09-30

    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.

2003 2002-10-01 – 2003-09-30

  • Revenue USD 1,915 100% of revenue
  • Cost of revenue USD 0 0% of revenue
  • Operating expenses USD 3.05 million 159,494% of revenue
  • Operating income −USD 3.05 million −159,394% of revenue
  • Tax, interest and other Derived USD 195,024 10,184% of revenue
  • Net income −USD 3.25 million −169,578% of revenue

Cash

  • Operating cash flow −USD 90,655 −4,734% of revenue
  • Capital expenditure USD 43,357 2,264% of revenue
  • Free cash flow Derived −USD 134,012 −6,998% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 736% of revenue.
  • 2002 Operating loss: operating costs were 7,338% of revenue.
  • 2003 Operating loss: operating costs were 159,494% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-10-01 – 2001-09-3054667 402398 Derived -347731 199090 Derived -546821 -127958 Derived
Source
2002 2001-10-01 – 2002-09-3015284 1121505 Derived -1106221 812 Derived -1107033 -261436 Derived
Source
2003 2002-10-01 – 2003-09-301915 3054304 Derived -3052389 195024 Derived -3247413 -134012 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 1.9K 2003
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.59.0K44.3K29.5K14.8K0.0200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue54667
2002Revenue15284
2003Revenue1915

Revenue growth

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

-87.5% 2003
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.7%-18%-44%-69%-94%200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-72%
2003Year over year-87.5%

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 -159,393.7% 2003
Net margin -169,577.7% 2003
Free cash flow margin -6,998% 2003
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.13,566%-35,611%-84,789%-133,966%-183,144%200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-636.1%
2002Operating margin-7,237.8%
2003Operating margin-159,393.7%
2001Net margin-1,000.3%
2002Net margin-7,243.1%
2003Net margin-169,577.7%
2001Free cash flow margin-234.1%
2002Free cash flow margin-1,710.5%
2003Free cash flow margin-6,998%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -90.7K 2003
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.20.9K-54.8K-130.5K-206.1K-281.8K200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-105075
2002Operating cash flow-260918
2003Operating cash flow-90655

Free cash flow

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

USD -134K 2003
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.20.9K-54.9K-130.7K-206.5K-282.4K200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-127958
2002Free cash flow-261436
2003Free cash flow-134012

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
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.16× 2003
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.0.17×0.13×0.09×0.04×0.00×200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.05×
2002Current assets / current liabilities0.09×
2003Current assets / current liabilities0.16×

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
2001 2000-10-01 – 2001-09-30
−USD 546,821
Exact value

Exact value: -546821 USD

2000-10-01 – 2001-09-30: -546821 USD Inspect Net Income Open source
Share or cite

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

−USD 105,075
Exact value

Exact value: -105075 USD

2000-10-01 – 2001-09-30: -105075 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 22,883
Exact value

Exact value: 22883 USD

2000-10-01 – 2001-09-30: 22883 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 127,958
Calculation and evidence

-105075 − 22883 USD

Exact free cash flow: -127958 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
−USD 1.11 million
Exact value

Exact value: -1107033 USD

2001-10-01 – 2002-09-30: -1107033 USD Inspect Net Income Open source
Share or cite

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

−USD 260,918
Exact value

Exact value: -260918 USD

2001-10-01 – 2002-09-30: -260918 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 518
Exact value

Exact value: 518 USD

2001-10-01 – 2002-09-30: 518 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 261,436
Calculation and evidence

-260918 − 518 USD

Exact free cash flow: -261436 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
−USD 3.25 million
Exact value

Exact value: -3247413 USD

2002-10-01 – 2003-09-30: -3247413 USD Inspect Net Income Open source
Share or cite

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

−USD 90,655
Exact value

Exact value: -90655 USD

2002-10-01 – 2003-09-30: -90655 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 43,357
Exact value

Exact value: 43357 USD

2002-10-01 – 2003-09-30: 43357 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 134,012
Calculation and evidence

-90655 − 43357 USD

Exact free cash flow: -134012 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001083146, 1083146, edgar:1083146

Also known as BIOMASSE INTERNATIONAL INC