CAP ROCK ENERGY CORP

EDGAR

27 filing records in this dataset, filed from 2001-09-13 to 2006-05-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20.8 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating margin

-18.85%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: 225000 USD Source
  • Operating Income: 4139000 USD Source
  • Revenue: 86975000 USD Source
  • Revenue: 66207000 USD Source
Cash and cash equivalents
9.86 million USD Source
Exact value

9857000 USD

Long-term debt including current maturities
131 million USD Source
Exact value

130696000 USD

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: 2006-05-01.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2005-12-31
  • Operating income: 5 of 11 periods available· newest 2005-12-31
  • Net income: 7 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2005-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 7 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2005-12-31
  • Current liabilities: 7 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2005-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2005-12-31
  • 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

    +5.3%

    Prior period

    USD 82.62 million

    –

    Current period

    USD 86.98 million

    –

    Exact inputs and evidence

    86975000 − 82624000 = 4351000 USD

    82624000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    86975000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -219.9%

    Prior period

    USD 3.53 million

    –

    Current period

    −USD 4.23 million

    –

    Exact inputs and evidence

    -4226000 − 3525000 = -7751000 USD

    3525000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -4226000 USD · 2005-01-01 – 2005-12-31

    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

    -78.3%

    Prior period

    USD 21.35 million

    –

    Current period

    USD 4.63 million

    –

    Exact inputs and evidence

    4625000 − 21348000 = -16723000 USD

    21348000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    4625000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 86.98 million 100% of revenue
  • Operating costs Derived USD 86.75 million 100% of revenue
  • Operating income USD 225,000 0.3% of revenue
  • Tax, interest and other Derived USD 4.45 million 5.1% of revenue
  • Net income −USD 4.23 million −4.9% of revenue

Cash

  • Operating cash flow USD 4.63 million 5.3% 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
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Net loss: net income was −5.8% of revenue.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 12%10%78%
  • 2003 14%12%75%
  • 2004 88%
  • 2005 Net loss: net income was −4.9% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-3156391000 UnavailableUnavailableUnavailable-5739000 Unavailable
Source
2001 2000-04-01 – 2001-03-3172465000 68144000 Derived 4321000 8502000 Derived -4181000 Unavailable
Source
2001 2001-01-01 – 2001-12-3172465000 UnavailableUnavailableUnavailable-4181000 Unavailable
Source
2002 2002-01-01 – 2002-12-3174637000 58307000 Derived 16330000 7554000 Derived 8776000 Unavailable
Source
2003 2003-01-01 – 2003-12-3182844000 61875000 Derived 20969000 9771000 Derived 11198000 Unavailable
Source
2004 2004-01-01 – 2004-12-3182624000 72405000 Derived 10219000 6694000 Derived 3525000 Unavailable
Source
2005 2005-01-01 – 2005-12-3186975000 86750000 Derived 225000 4451000 Derived -4226000 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 87M 2005
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.93.9M70.4M47.0M23.5M0.0200020022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue56391000
2001Revenue72465000
2001Revenue72465000
2002Revenue74637000
2003Revenue82844000
2004Revenue82624000
2005Revenue86975000

Revenue growth

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

5.3% 2005
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.30.8%22.5%14.1%5.8%-2.6%200020022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2001Year over year28.5%
2002Year over year3%
2003Year over year11%
2004Year over year-0.3%
2005Year over year5.3%

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 0.3% 2005
Net margin -4.9% 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.28%18%8%-3%-13%2000-12-3120022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001Operating margin6%
2001-12-31Operating marginNot reported
2002Operating margin21.9%
2003Operating margin25.3%
2004Operating margin12.4%
2005Operating margin0.3%
2000Net margin-10.2%
2001Net margin-5.8%
2001Net margin-5.8%
2002Net margin11.8%
2003Net margin13.5%
2004Net margin4.3%
2005Net margin-4.9%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.6M 2005
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.25.1M18.8M12.6M6.3M0.0200020022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow7200000
2001Operating cash flow7022000
2001Operating cash flow7022000
2002Operating cash flow13250000
2003Operating cash flow23264000
2004Operating cash flow21348000
2005Operating cash flow4625000

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
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free 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
2000-12-31Liabilities / assetsNot reported
2001-03-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.23× 2005
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.1.44×1.08×0.72×0.36×0.00×200020022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.33×
2001Current assets / current liabilities0.59×
2001Current assets / current liabilities0.61×
2002Current assets / current liabilities0.92×
2003Current assets / current liabilities1.31×
2004Current assets / current liabilities1.33×
2005Current assets / current liabilities1.23×

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
2000 2000-01-01 – 2000-12-31
−USD 5.74 million
Exact value

Exact value: -5739000 USD

2000-01-01 – 2000-12-31: -5739000 USD Inspect Net Income Open source
Share or cite

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

USD 7.2 million
Exact value

Exact value: 7200000 USD

2000-01-01 – 2000-12-31: 7200000 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 2000-04-01 – 2001-03-31
−USD 4.18 million
Exact value

Exact value: -4181000 USD

2000-04-01 – 2001-03-31: -4181000 USD Inspect Net Income Open source
Share or cite

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

USD 7.02 million
Exact value

Exact value: 7022000 USD

2000-04-01 – 2001-03-31: 7022000 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 4.18 million
Exact value

Exact value: -4181000 USD

2001-01-01 – 2001-12-31: -4181000 USD Inspect Net Income Open source
Share or cite

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

USD 7.02 million
Exact value

Exact value: 7022000 USD

2001-01-01 – 2001-12-31: 7022000 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 8.78 million
Exact value

Exact value: 8776000 USD

2002-01-01 – 2002-12-31: 8776000 USD Inspect Net Income Open source
Share or cite

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

USD 13.25 million
Exact value

Exact value: 13250000 USD

2002-01-01 – 2002-12-31: 13250000 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.

2003 2003-01-01 – 2003-12-31
USD 11.2 million
Exact value

Exact value: 11198000 USD

2003-01-01 – 2003-12-31: 11198000 USD Inspect Net Income Open source
Share or cite

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

USD 23.26 million
Exact value

Exact value: 23264000 USD

2003-01-01 – 2003-12-31: 23264000 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 3.53 million
Exact value

Exact value: 3525000 USD

2004-01-01 – 2004-12-31: 3525000 USD Inspect Net Income Open source
Share or cite

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

USD 21.35 million
Exact value

Exact value: 21348000 USD

2004-01-01 – 2004-12-31: 21348000 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 4.23 million
Exact value

Exact value: -4226000 USD

2005-01-01 – 2005-12-31: -4226000 USD Inspect Net Income Open source
Share or cite

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

USD 4.63 million
Exact value

Exact value: 4625000 USD

2005-01-01 – 2005-12-31: 4625000 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001129162, 1129162, edgar:1129162