MAVERICK OIL & GAS, INC.

EDGAR

24 filing records in this dataset, filed from 2003-12-16 to 2009-04-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

516 thousand USD

2006-09-30 · USD

Exact inputs and evidence

Operating cash flow

-2.09 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2086762 USD Source

Free cash flow

-2.09 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2086762 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
9.19 thousand USD Source
Exact value

9186 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

-800 thousand USD

2008-03-01 – 2009-02-28

Exact inputs and evidence
  • Net income: -301027 USD · 2008-03-01 – 2008-05-31 Source
  • Net income: 3323035 USD · 2007-09-01 – 2008-08-31 Source
  • Net income: 3451469 USD · 2007-09-01 – 2008-05-31 Source
  • Net income: -212185 USD · 2008-09-01 – 2008-11-30 Source
  • Net income: -157867 USD · 2008-12-01 – 2009-02-28 Source

Operating cash flow

-1.03 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Operating cash flow: -1644747 USD · 2007-09-01 – 2007-11-30 Source
  • Operating cash flow: -1385339 USD · 2007-09-01 – 2008-02-29 Source
  • Operating cash flow: -1644747 USD · 2007-09-01 – 2007-11-30 Source
  • Operating cash flow: -929560 USD · 2007-09-01 – 2008-05-31 Source
  • Operating cash flow: -1385339 USD · 2007-09-01 – 2008-02-29 Source
  • Operating cash flow: -1026960 USD · 2007-09-01 – 2008-08-31 Source
  • Operating cash flow: -929560 USD · 2007-09-01 – 2008-05-31 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: 2009-04-21.

Financial data available through: 2008-08-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2006-08-31
  • Operating income: 2 of 11 periods available· newest 2005-08-31
  • Net income: 5 of 11 periods available· newest 2008-08-31
  • Operating cash flow: 5 of 11 periods available· newest 2008-08-31
  • Capital expenditure: 5 of 11 periods available· newest 2008-08-31
  • Total assets: 5 of 11 periods available· newest 2008-08-31
  • Total liabilities: 4 of 11 periods available· newest 2008-08-31
  • Current assets: 5 of 11 periods available· newest 2008-08-31
  • Current liabilities: 5 of 11 periods available· newest 2008-08-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2008-08-31
  • 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.

  • Net income

    +USD 14.66 million

    Prior period

    −USD 11.33 million

    –

    Current period

    USD 3.32 million

    –

    Exact inputs and evidence

    3323035 − -11333825 = 14656860 USD

    -11333825 USD · 2006-09-01 – 2007-08-31

    Inspect prior input Prior source

    3323035 USD · 2007-09-01 – 2008-08-31

    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 7.96 million

    Prior period

    −USD 8.99 million

    –

    Current period

    −USD 1.03 million

    –

    Exact inputs and evidence

    -1026960 − -8986947 = 7959987 USD

    -8986947 USD · 2006-09-01 – 2007-08-31

    Inspect prior input Prior source

    -1026960 USD · 2007-09-01 – 2008-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2006-09-01 – 2007-08-31

    Inspect prior input Prior source

    0 USD · 2007-09-01 – 2008-08-31

    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.

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.

2006 2005-09-01 – 2006-08-31

  • Revenue USD 2.5 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 21.53 million −861% of revenue

Cash

  • Operating cash flow −USD 2.51 million −100% of revenue
  • Capital expenditure USD 101,867 4.1% of revenue
  • Free cash flow Derived −USD 2.61 million −104% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 9,626% of revenue.
  • 2006 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
2004 2003-09-01 – 2004-08-310 154731 Derived -154731 1000 Derived -155731 44965 Derived
Source
2005 2004-09-01 – 2005-08-31283785 27317357 Derived -27033572 2108432 Derived -29142004 -3968655 Derived
Source
2006 2005-09-01 – 2006-08-312500489 UnavailableUnavailableUnavailable-21529473 -2610992 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 2.5M 2006
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.2.7M2.0M1.4M675.1K0.0200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue283785
2006Revenue2500489

Revenue growth

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

781.1% 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.844%633%422%211%0%200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year781.1%

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 -9,526.1% 2005
Net margin -861% 2006
Free cash flow margin -104.4% 2006
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.822%-2,156%-5,135%-8,113%-11,091%200420052006-08-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating marginNot reported
2005Operating margin-9,526.1%
2006-08-31Operating marginNot reported
2004Net marginNot reported
2005Net margin-10,269%
2006Net margin-861%
2004Free cash flow marginNot reported
2005Free cash flow margin-1,398.5%
2006Free cash flow margin-104.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.5M 2006
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.352.6K-762.6K-1.9M-3.0M-4.1M200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow44965
2005Operating cash flow-3800779
2006Operating cash flow-2509125

Free cash flow

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

USD -2.6M 2006
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.366.1K-797.9K-2.0M-3.1M-4.3M200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow44965
2005Free cash flow-3968655
2006Free cash flow-2610992

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.

93.1% 2006
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.101%75%50%25%0%2004-08-3120052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-08-31Liabilities / assetsNot reported
2005Liabilities / assets20.4%
2006Liabilities / assets93.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.12× 2006
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.1.23×0.92×0.61×0.31×0.00×200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.3×
2005Current assets / current liabilities1.14×
2006Current assets / current liabilities0.12×

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
2004 2003-09-01 – 2004-08-31
−USD 155,731
Exact value

Exact value: -155731 USD

2003-09-01 – 2004-08-31: -155731 USD Inspect Net Income Open source
Share or cite

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

USD 44,965
Exact value

Exact value: 44965 USD

2003-09-01 – 2004-08-31: 44965 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

2003-09-01 – 2004-08-31: 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 44,965
Calculation and evidence

44965 − 0 USD

Exact free cash flow: 44965 USD

Share or cite

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

2005 2004-09-01 – 2005-08-31
−USD 29.14 million
Exact value

Exact value: -29142004 USD

2004-09-01 – 2005-08-31: -29142004 USD Inspect Net Income Open source
Share or cite

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

−USD 3.8 million
Exact value

Exact value: -3800779 USD

2004-09-01 – 2005-08-31: -3800779 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 167,876
Exact value

Exact value: 167876 USD

2004-09-01 – 2005-08-31: 167876 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.97 million
Calculation and evidence

-3800779 − 167876 USD

Exact free cash flow: -3968655 USD

Share or cite

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

2006 2005-09-01 – 2006-08-31
−USD 21.53 million
Exact value

Exact value: -21529473 USD

2005-09-01 – 2006-08-31: -21529473 USD Inspect Net Income Open source
Share or cite

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

−USD 2.51 million
Exact value

Exact value: -2509125 USD

2005-09-01 – 2006-08-31: -2509125 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 101,867
Exact value

Exact value: 101867 USD

2005-09-01 – 2006-08-31: 101867 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.61 million
Calculation and evidence

-2509125 − 101867 USD

Exact free cash flow: -2610992 USD

Share or cite

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

2007 2006-09-01 – 2007-08-31
−USD 11.33 million
Exact value

Exact value: -11333825 USD

2006-09-01 – 2007-08-31: -11333825 USD Inspect Net Income Open source
Share or cite

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

−USD 8.99 million
Exact value

Exact value: -8986947 USD

2006-09-01 – 2007-08-31: -8986947 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

2006-09-01 – 2007-08-31: 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 8.99 million
Calculation and evidence

-8986947 − 0 USD

Exact free cash flow: -8986947 USD

Share or cite

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

2008 2007-09-01 – 2008-08-31
USD 3.32 million
Exact value

Exact value: 3323035 USD

2007-09-01 – 2008-08-31: 3323035 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1026960 USD

2007-09-01 – 2008-08-31: -1026960 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

2007-09-01 – 2008-08-31: 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 1.03 million
Calculation and evidence

-1026960 − 0 USD

Exact free cash flow: -1026960 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001193159, 1193159, edgar:1193159

Also known as WATERLOO VENTURES INC