WESTPORT ENERGY HOLDINGS INC.

EDGAR

74 filing records in this dataset, filed from 2000-05-11 to 2015-11-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2011-06-30 · USD

Exact inputs and evidence

Operating cash flow

-92.3 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -275582 USD Source
  • Operating Cash Flow: -183282 USD Source
Cash and cash equivalents
281 thousand USD Source
Exact value

281090 USD

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

578346 shares

Reported share-count change

0.00% · 0 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
  • 578346 shares · 2013-09-30· Source
  • 578346 shares · 2014-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-5.16 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -3935156 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -843459 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: 904772 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -2192405 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -778036 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-818 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -404696 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -332483 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -378888 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -581779 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -378888 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -745924 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -581779 USD · 2014-01-01 – 2014-06-30 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: 2015-11-10.

Financial data available through: 2013-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2011-03-31
  • Operating income: 11 of 11 periods available· newest 2013-12-31
  • Net income: 11 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 10 of 11 periods available· newest 2013-12-31
  • Total liabilities: 6 of 11 periods available· newest 2013-12-31
  • Current assets: 10 of 11 periods available· newest 2013-12-31
  • Current liabilities: 10 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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.

  • Net income

    +USD 7.17 million

    Prior period

    −USD 11.11 million

    –

    Current period

    −USD 3.94 million

    –

    Exact inputs and evidence

    -3935156 − -11106414 = 7171258 USD

    -11106414 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -3935156 USD · 2013-01-01 – 2013-12-31

    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 992,259

    Prior period

    −USD 1.4 million

    –

    Current period

    −USD 404,696

    –

    Exact inputs and evidence

    -404696 − -1396955 = 992259 USD

    -1396955 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -404696 USD · 2013-01-01 – 2013-12-31

    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: Revenue, 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.

2011 2010-04-01 – 2011-03-31

  • Revenue USD 0
  • Cost of revenue USD 0
  • Operating expenses USD 150,638
  • Other operating costs Derived USD 0
  • Operating income −USD 150,638
  • Tax, interest and other Derived −USD 943,192
  • Net income USD 792,554

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 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
2007 2007-01-01 – 2007-12-310 4777553 Derived -4777553 37108586 Derived -41886139 -1000410 Derived
Source
2008 2008-01-01 – 2008-12-310 448531 Derived -448531 5934505 Derived -6383036 Unavailable
Source
2009 2009-01-01 – 2009-12-310 209722 Derived -209722 3388 Derived -213110 Unavailable
Source
2010 2009-04-01 – 2010-03-310 1369218 Derived -1369218 619 Derived -1369837 Unavailable
Source
2010 2010-01-01 – 2010-12-310 3842920 Derived -3842920 1990032 Derived -5832952 Unavailable
Source
2011 2010-04-01 – 2011-03-310 150638 Derived -150638 -943192 Derived 792554 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 0 2011
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.22.0M16.5M11.0M5.5M0.0200320082011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue4274480
2004Revenue2571845
2005Revenue20328916
2006Revenue0
2007Revenue0
2008Revenue0
2009Revenue0
2010Revenue0
2010Revenue0
2011Revenue0

Revenue growth

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

-100% 2006
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.754%524%295%66%-163%200320082011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-39.8%
2005Year over year690.4%
2006Year over year-100%
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period

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 -17.7% 2005
Net margin -41% 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.3%-9%-20%-32%-44%2003-12-3120082011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Operating marginNot reported
2004-12-31Operating marginNot reported
2005Operating margin-17.7%
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2003-12-31Net marginNot reported
2004-12-31Net marginNot reported
2005Net margin-41%
2006Net marginNot reported
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
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
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -679.5K 2010
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.80.0K-210.1K-500.2K-790.3K-1.1M200320082011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flow-1000410
2008Operating cash flow-607566
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2010Operating cash flow-679528
2011Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -1M 2007
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.80.0K-210.1K-500.2K-790.3K-1.1M200320082011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flow-1000410
2008Free cash flowUnavailable
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailable
2011Free cash flowUnavailableNo source recorded

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.

0% 2010
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.2,872%2,154%1,436%718%0%2003-12-3120082011-03-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets122.7%
2007Liabilities / assets165.2%
2008Liabilities / assets2,659%
2009Liabilities / assets0%
2010Liabilities / assets0%
2010-12-31Liabilities / assetsNot reported
2011-03-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 2011
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.421.26×315.94×210.63×105.31×0.00×2003-12-3120082011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.2×
2007Current assets / current liabilities0.59×
2008Current assets / current liabilities0.04×
2009Current assets / current liabilities390.05×
2010Current assets / current liabilities390.05×
2010Current assets / current liabilities0.02×
2011Current assets / current liabilities0.02×

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
2006 2006-01-01 – 2006-12-31
Unavailable Not reported for this period.
USD 1.42 million
Exact value

Exact value: 1416165 USD

2006-01-01 – 2006-12-31: 1416165 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 83,787
Exact value

Exact value: 83787 USD

2006-01-01 – 2006-12-31: 83787 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.33 million
Calculation and evidence

1416165 − 83787 USD

Exact free cash flow: 1332378 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 41.89 million
Exact value

Exact value: -41886139 USD

2007-01-01 – 2007-12-31: -41886139 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 million
Exact value

Exact value: -1000410 USD

2007-01-01 – 2007-12-31: -1000410 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

2007-01-01 – 2007-12-31: 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 1 million
Calculation and evidence

-1000410 − 0 USD

Exact free cash flow: -1000410 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 6.38 million
Exact value

Exact value: -6383036 USD

2008-01-01 – 2008-12-31: -6383036 USD Inspect Net Income Open source
Share or cite

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

−USD 607,566
Exact value

Exact value: -607566 USD

2008-01-01 – 2008-12-31: -607566 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 213,110
Exact value

Exact value: -213110 USD

2009-01-01 – 2009-12-31: -213110 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.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2009-04-01 – 2010-03-31
−USD 1.37 million
Exact value

Exact value: -1369837 USD

2009-04-01 – 2010-03-31: -1369837 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.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 5.83 million
Exact value

Exact value: -5832952 USD

2010-01-01 – 2010-12-31: -5832952 USD Inspect Net Income Open source
Share or cite

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

−USD 679,528
Exact value

Exact value: -679528 USD

2010-01-01 – 2010-12-31: -679528 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 2010-04-01 – 2011-03-31
USD 792,554
Exact value

Exact value: 792554 USD

2010-04-01 – 2011-03-31: 792554 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.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
−USD 16.56 million
Exact value

Exact value: -16562194 USD

2011-01-01 – 2011-12-31: -16562194 USD Inspect Net Income Open source
Share or cite

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

−USD 517,065
Exact value

Exact value: -517065 USD

2011-01-01 – 2011-12-31: -517065 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.

2012 2012-01-01 – 2012-12-31
−USD 11.11 million
Exact value

Exact value: -11106414 USD

2012-01-01 – 2012-12-31: -11106414 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1396955 USD

2012-01-01 – 2012-12-31: -1396955 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.

2013 2013-01-01 – 2013-12-31
−USD 3.94 million
Exact value

Exact value: -3935156 USD

2013-01-01 – 2013-12-31: -3935156 USD Inspect Net Income Open source
Share or cite

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

−USD 404,696
Exact value

Exact value: -404696 USD

2013-01-01 – 2013-12-31: -404696 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.

74 filings · 661 latest values · 661 originally reported values

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

Identifiers: 0001102414, 1102414, WPTH, cics, edgar:1102414

Also known as CARBONICS CAPITAL CORP, GREENSHIFT CORP, GREENWORKS CORP, TELCO TECHNOLOGY INC, WESTPORT ENERGY HOLDINGS INC., Westport Energy Holdings Inc.