TETON ENERGY CORP

EDGAR

41 filing records in this dataset, filed from 2001-08-29 to 2009-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.98 million USD

2009-06-30 · USD

Exact inputs and evidence

Operating margin

-292.72%

2009-06-30 · %

Exact inputs and evidence
  • Operating Income: -5790000 USD Source
  • Revenue: 1978000 USD Source

Operating cash flow

1.69 million USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1787000 USD Source
  • Operating Cash Flow: 97000 USD Source
Cash and cash equivalents
977 thousand USD Source
Exact value

977000 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

-30.5 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Net income: 19304000 USD · 2008-07-01 – 2008-09-30 Source
  • Net income: -14173000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -18948000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -35519000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -54609000 USD · 2009-01-01 – 2009-06-30 Source
  • Net income: -35519000 USD · 2009-01-01 – 2009-03-31 Source

Operating cash flow

8.78 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Operating cash flow: 9423000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 2100000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: 9094000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: 9423000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 97000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 1787000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 97000 USD · 2009-01-01 – 2009-03-31 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: 2009-08-14.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2008-12-31
  • Operating income: 9 of 11 periods available· newest 2008-12-31
  • Net income: 9 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2008-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 7 of 11 periods available· newest 2008-12-31
  • Total liabilities: 7 of 11 periods available· newest 2008-12-31
  • Current assets: 7 of 11 periods available· newest 2008-12-31
  • Current liabilities: 7 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2008-12-31
  • 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

    +21.6%

    Prior period

    USD 23.69 million

    –

    Current period

    USD 28.81 million

    –

    Exact inputs and evidence

    28810000 − 23694000 = 5116000 USD

    23694000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    28810000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -696.3%

    Prior period

    USD 2.38 million

    –

    Current period

    −USD 14.17 million

    –

    Exact inputs and evidence

    -14173000 − 2377000 = -16550000 USD

    2377000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -14173000 USD · 2008-01-01 – 2008-12-31

    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 11.16 million

    Prior period

    −USD 2.07 million

    –

    Current period

    USD 9.09 million

    –

    Exact inputs and evidence

    9094000 − -2068000 = 11162000 USD

    -2068000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    9094000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 28.81 million 100% of revenue
  • Operating costs Derived USD 51.54 million 179% of revenue
  • Operating income −USD 22.73 million −79% of revenue
  • Tax, interest and other Derived −USD 8.56 million −30% of revenue
  • Net income −USD 14.17 million −49% of revenue

Cash

  • Operating cash flow USD 9.09 million 32% 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 Operating loss: operating costs were 277% of revenue.
  • 2001 Operating loss: operating costs were 193% of revenue.
  • 2002 Operating loss: operating costs were 169% of revenue.
  • 2003 Operating loss: operating costs were 134% of revenue.
  • 2005 Operating loss: operating costs were 637% of revenue.
  • 2006 Operating loss: operating costs were 259% of revenue.
  • 2007 10%21%69%
  • 2008 Operating loss: operating costs were 179% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-311675206 4639017 Derived -2963811 102058 Derived -3065869 Unavailable
Source
2001 2001-01-01 – 2001-12-311625352 3131322 Derived -1505970 151638 Derived -1657608 Unavailable
Source
2002 2002-01-01 – 2002-12-316923320 11668272 Derived -4744952 6228971 Derived -10973923 Unavailable
Source
2003 2003-01-01 – 2003-12-3111437802 15358593 Derived -3920791 1714053 Derived -5634844 Unavailable
Source
2005 2005-01-01 – 2005-12-31797000 5076000 Derived -4279000 -247000 Derived -4032000 Unavailable
Source
2006 2006-01-01 – 2006-12-314022000 10414000 Derived -6392000 -668000 Derived -5724000 Unavailable
Source
2007 2007-01-01 – 2007-12-3123694000 16429000 Derived 7265000 4888000 Derived 2377000 Unavailable
Source
2008 2008-01-01 – 2008-12-3128810000 51544000 Derived -22734000 -8561000 Derived -14173000 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 28.8M 2008
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.31.1M23.3M15.6M7.8M0.0200020052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1675206
2001Revenue1625352
2002Revenue6923320
2003Revenue11437802
2005Revenue797000
2006Revenue4022000
2007Revenue23694000
2008Revenue28810000

Revenue growth

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

21.6% 2008
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.528%386%243%100%-42%200020052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-3%
2002Year over year326%
2003Year over year65.2%
2005Year over yearNo prior comparable period
2006Year over year404.6%
2007Year over year489.1%
2008Year over year21.6%

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 -78.9% 2008
Net margin -49.2% 2008
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.76%-89%-253%-418%-582%200020052008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-176.9%
2001Operating margin-92.7%
2002Operating margin-68.5%
2003Operating margin-34.3%
2005Operating margin-536.9%
2006Operating margin-158.9%
2007Operating margin30.7%
2008Operating margin-78.9%
2000Net margin-183%
2001Net margin-102%
2002Net margin-158.5%
2003Net margin-49.3%
2005Net margin-505.9%
2006Net margin-142.3%
2007Net margin10%
2008Net margin-49.2%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.1M 2008
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.10.2M6.1M2.0M-2.2M-6.3M200020052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-1068610
2001Operating cash flow-1552560
2002Operating cash flow-5188587
2003Operating cash flow-3063845
2005Operating cash flow-2796000
2006Operating cash flow-1779000
2007Operating cash flow-2068000
2008Operating cash flow9094000

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
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free 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.

51.7% 2008
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.127%95%63%32%0%2000-12-3120052008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets117.3%
2002Liabilities / assets51.3%
2003Liabilities / assets50.7%
2005Liabilities / assets12.2%
2006Liabilities / assets18.1%
2007Liabilities / assets37.4%
2008Liabilities / assets51.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.26× 2008
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.3.08×2.31×1.54×0.77×0.00×2000-12-3120052008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.39×
2002Current assets / current liabilities1.04×
2003Current assets / current liabilities0.89×
2005Current assets / current liabilities2.86×
2006Current assets / current liabilities0.85×
2007Current assets / current liabilities1.4×
2008Current assets / current liabilities1.26×

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 3.07 million
Exact value

Exact value: -3065869 USD

2000-01-01 – 2000-12-31: -3065869 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1068610 USD

2000-01-01 – 2000-12-31: -1068610 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 1.66 million
Exact value

Exact value: -1657608 USD

2001-01-01 – 2001-12-31: -1657608 USD Inspect Net Income Open source
Share or cite

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

−USD 1.55 million
Exact value

Exact value: -1552560 USD

2001-01-01 – 2001-12-31: -1552560 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 10.97 million
Exact value

Exact value: -10973923 USD

2002-01-01 – 2002-12-31: -10973923 USD Inspect Net Income Open source
Share or cite

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

−USD 5.19 million
Exact value

Exact value: -5188587 USD

2002-01-01 – 2002-12-31: -5188587 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 5.63 million
Exact value

Exact value: -5634844 USD

2003-01-01 – 2003-12-31: -5634844 USD Inspect Net Income Open source
Share or cite

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

−USD 3.06 million
Exact value

Exact value: -3063845 USD

2003-01-01 – 2003-12-31: -3063845 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 7.19 million
Exact value

Exact value: 7190301 USD

2004-01-01 – 2004-12-31: 7190301 USD Inspect Net Income Open source
Share or cite

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

−USD 4.42 million
Exact value

Exact value: -4420775 USD

2004-01-01 – 2004-12-31: -4420775 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 4.03 million
Exact value

Exact value: -4032000 USD

2005-01-01 – 2005-12-31: -4032000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.8 million
Exact value

Exact value: -2796000 USD

2005-01-01 – 2005-12-31: -2796000 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.

2006 2006-01-01 – 2006-12-31
−USD 5.72 million
Exact value

Exact value: -5724000 USD

2006-01-01 – 2006-12-31: -5724000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.78 million
Exact value

Exact value: -1779000 USD

2006-01-01 – 2006-12-31: -1779000 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.

2007 2007-01-01 – 2007-12-31
USD 2.38 million
Exact value

Exact value: 2377000 USD

2007-01-01 – 2007-12-31: 2377000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.07 million
Exact value

Exact value: -2068000 USD

2007-01-01 – 2007-12-31: -2068000 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.

2008 2008-01-01 – 2008-12-31
−USD 14.17 million
Exact value

Exact value: -14173000 USD

2008-01-01 – 2008-12-31: -14173000 USD Inspect Net Income Open source
Share or cite

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

USD 9.09 million
Exact value

Exact value: 9094000 USD

2008-01-01 – 2008-12-31: 9094000 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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001131072, 1131072, edgar:1131072

Also known as TETON PETROLEUM CO