TORCH OFFSHORE INC

EDGAR

15 filing records in this dataset, filed from 2001-08-14 to 2004-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

22.6 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

-31.06%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: -7010000 USD Source
  • Revenue: 22572000 USD Source

Operating cash flow

-4.29 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1748000 USD Source
  • Operating Cash Flow: 2545000 USD Source

Free cash flow

-7.38 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1748000 USD Source
  • Operating Cash Flow: 2545000 USD Source
  • Capital Expenditure: 30269000 USD Source
  • Capital Expenditure: 27186000 USD Source
Cash and cash equivalents
617 thousand USD Source
Exact value

617000 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.

Revenue

72.8 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 65557000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 46167000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 11842000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 19020000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 22572000 USD · 2004-07-01 – 2004-09-30 Source

Net income

-21.4 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -9226000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -2468000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -5286000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -7642000 USD · 2004-01-01 – 2004-06-30 Source
  • Net income: -5286000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -7010000 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

-4.85 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: 10594000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 13699000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 5164000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 2545000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 5164000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1748000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 2545000 USD · 2004-01-01 – 2004-06-30 Source

Capital expenditure

41.7 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 72753000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 61298000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 17146000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 27186000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 17146000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 30269000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 27186000 USD · 2004-01-01 – 2004-06-30 Source

Free cash flow

-46.6 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: 10594000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 13699000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 5164000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 2545000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 5164000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1748000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 2545000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 72753000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 61298000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 17146000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 27186000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 17146000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 30269000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 27186000 USD · 2004-01-01 – 2004-06-30 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: 2004-11-22.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 5 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 4 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2003-12-31
  • Current liabilities: 4 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-12-31
  • 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

    -3.6%

    Prior period

    USD 67.99 million

    –

    Current period

    USD 65.56 million

    –

    Exact inputs and evidence

    65557000 − 67990000 = -2433000 USD

    67990000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    65557000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -2,435.7%

    Prior period

    USD 395,000

    –

    Current period

    −USD 9.23 million

    –

    Exact inputs and evidence

    -9226000 − 395000 = -9621000 USD

    395000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -9226000 USD · 2003-01-01 – 2003-12-31

    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 12.87 million

    Prior period

    −USD 2.28 million

    –

    Current period

    USD 10.59 million

    –

    Exact inputs and evidence

    10594000 − -2279000 = 12873000 USD

    -2279000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    10594000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +200.3%

    Prior period

    USD 24.23 million

    –

    Current period

    USD 72.75 million

    –

    Exact inputs and evidence

    72753000 − 24229000 = 48524000 USD

    24229000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    72753000 USD · 2003-01-01 – 2003-12-31

    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 2003-01-01 – 2003-12-31

  • Revenue USD 65.56 million 100% of revenue
  • Operating costs Derived USD 78.59 million 120% of revenue
  • Operating income −USD 13.04 million −20% of revenue
  • Tax, interest and other Derived −USD 3.81 million −5.8% of revenue
  • Net income −USD 9.23 million −14% of revenue

Cash

  • Operating cash flow USD 10.59 million 16% of revenue
  • Capital expenditure USD 72.75 million 111% of revenue
  • Free cash flow Derived −USD 62.16 million −95% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 140% of revenue.
  • 2000 Net loss: net income was −2.8% of revenue.
  • 2001 Net loss: net income was −0.9% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Operating loss: operating costs were 120% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3121252000 29727000 Derived -8475000 2093000 Derived -10568000 -15887000 Derived
Source
2000 2000-01-01 – 2000-12-3146205000 43665000 Derived 2540000 3813000 Derived -1273000 -792000 Derived
Source
2001 2001-01-01 – 2001-12-3159052000 54498000 Derived 4554000 5105000 Derived -551000 -11322000 Derived
Source
2002 2002-01-01 – 2002-12-3167990000 67614000 Derived 376000 -19000 Derived 395000 -26508000 Derived
Source
2003 2003-01-01 – 2003-12-3165557000 78592000 Derived -13035000 -3809000 Derived -9226000 -62159000 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 65.6M 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.73.4M55.1M36.7M18.4M0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue21252000
2000Revenue46205000
2001Revenue59052000
2002Revenue67990000
2003Revenue65557000

Revenue growth

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

-3.6% 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.127%92%57%22%-13%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year117.4%
2001Year over year27.8%
2002Year over year15.1%
2003Year over year-3.6%

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 -19.9% 2003
Net margin -14.1% 2003
Free cash flow margin -94.8% 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.16%-14%-44%-73%-103%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-39.9%
2000Operating margin5.5%
2001Operating margin7.7%
2002Operating margin0.6%
2003Operating margin-19.9%
1999Net margin-49.7%
2000Net margin-2.8%
2001Net margin-0.9%
2002Net margin0.6%
2003Net margin-14.1%
1999Free cash flow margin-74.8%
2000Free cash flow margin-1.7%
2001Free cash flow margin-19.2%
2002Free cash flow margin-39%
2003Free cash flow margin-94.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.6M 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.11.8M7.5M3.2M-1.1M-5.4M19992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-4206000
2000Operating cash flow1746000
2001Operating cash flow2419000
2002Operating cash flow-2279000
2003Operating cash flow10594000

Free cash flow

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

USD -62.2M 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.5.0M-13.1M-31.1M-49.1M-67.1M19992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-15887000
2000Free cash flow-792000
2001Free cash flow-11322000
2002Free cash flow-26508000
2003Free cash flow-62159000

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
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.3× 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.4.59×3.44×2.29×1.15×0.00×1999-12-312000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.56×
2001Current assets / current liabilities4.25×
2002Current assets / current liabilities1.62×
2003Current assets / current liabilities0.3×

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
1999 1999-01-01 – 1999-12-31
−USD 10.57 million
Exact value

Exact value: -10568000 USD

1999-01-01 – 1999-12-31: -10568000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.21 million
Exact value

Exact value: -4206000 USD

1999-01-01 – 1999-12-31: -4206000 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 11.68 million
Exact value

Exact value: 11681000 USD

1999-01-01 – 1999-12-31: 11681000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.89 million
Calculation and evidence

-4206000 − 11681000 USD

Exact free cash flow: -15887000 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 1.27 million
Exact value

Exact value: -1273000 USD

2000-01-01 – 2000-12-31: -1273000 USD Inspect Net Income Open source
Share or cite

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

USD 1.75 million
Exact value

Exact value: 1746000 USD

2000-01-01 – 2000-12-31: 1746000 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 2.54 million
Exact value

Exact value: 2538000 USD

2000-01-01 – 2000-12-31: 2538000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 792,000
Calculation and evidence

1746000 − 2538000 USD

Exact free cash flow: -792000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 551,000
Exact value

Exact value: -551000 USD

2001-01-01 – 2001-12-31: -551000 USD Inspect Net Income Open source
Share or cite

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

USD 2.42 million
Exact value

Exact value: 2419000 USD

2001-01-01 – 2001-12-31: 2419000 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 13.74 million
Exact value

Exact value: 13741000 USD

2001-01-01 – 2001-12-31: 13741000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.32 million
Calculation and evidence

2419000 − 13741000 USD

Exact free cash flow: -11322000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 395,000
Exact value

Exact value: 395000 USD

2002-01-01 – 2002-12-31: 395000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.28 million
Exact value

Exact value: -2279000 USD

2002-01-01 – 2002-12-31: -2279000 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 24.23 million
Exact value

Exact value: 24229000 USD

2002-01-01 – 2002-12-31: 24229000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.51 million
Calculation and evidence

-2279000 − 24229000 USD

Exact free cash flow: -26508000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 9.23 million
Exact value

Exact value: -9226000 USD

2003-01-01 – 2003-12-31: -9226000 USD Inspect Net Income Open source
Share or cite

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

USD 10.59 million
Exact value

Exact value: 10594000 USD

2003-01-01 – 2003-12-31: 10594000 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 72.75 million
Exact value

Exact value: 72753000 USD

2003-01-01 – 2003-12-31: 72753000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 62.16 million
Calculation and evidence

10594000 − 72753000 USD

Exact free cash flow: -62159000 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: 0001129650, 1129650, edgar:1129650

Also known as 1