MMC ENERGY, INC.

EDGAR

22 filing records in this dataset, filed from 2005-08-10 to 2009-08-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.13 million USD

2009-06-30 · USD

Exact inputs and evidence

Operating margin

-85.22%

2009-06-30 · %

Exact inputs and evidence
  • Operating Income: -3801330 USD Source
  • Operating Income: -2837858 USD Source
  • Revenue: 1738228 USD Source
  • Revenue: 607631 USD Source

Operating cash flow

-2.54 million USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4458735 USD Source
  • Operating Cash Flow: -1918559 USD Source

Free cash flow

-2.76 million USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4458735 USD Source
  • Operating Cash Flow: -1918559 USD Source
  • Capital Expenditure: 296063 USD Source
  • Capital Expenditure: 79424 USD Source
Cash and cash equivalents
3.91 million USD Source
Exact value

3911748 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

-14.7 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Net income: -4982707 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -3361395 USD · 2008-01-01 – 2008-06-30 Source
  • Net income: -14705362 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -4982707 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -2897203 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -3361395 USD · 2009-01-01 – 2009-06-30 Source
  • Net income: -2897203 USD · 2009-01-01 – 2009-03-31 Source

Operating cash flow

-6.18 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Operating cash flow: -5090159 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -4458735 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -6184052 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -5090159 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -1918559 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -4458735 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -1918559 USD · 2009-01-01 – 2009-03-31 Source

Capital expenditure

314 thousand USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Capital expenditure: 308248 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 296063 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 314195 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 308248 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 79424 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 296063 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 79424 USD · 2009-01-01 – 2009-03-31 Source

Free cash flow

-6.5 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Operating cash flow: -5090159 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -4458735 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -6184052 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -5090159 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -1918559 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -4458735 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -1918559 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 308248 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 296063 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 314195 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 308248 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 79424 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 296063 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 79424 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: 2009-08-19.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2008-12-31
  • Operating income: 3 of 11 periods available· newest 2008-12-31
  • Net income: 5 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2008-12-31
  • Total assets: 5 of 11 periods available· newest 2008-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2008-12-31
  • Current liabilities: 4 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 5 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

    -39.7%

    Prior period

    USD 6.73 million

    –

    Current period

    USD 4.06 million

    –

    Exact inputs and evidence

    4055115 − 6729514 = -2674399 USD

    6729514 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    4055115 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

    −USD 10.93 million

    Prior period

    −USD 3.77 million

    –

    Current period

    −USD 14.71 million

    –

    Exact inputs and evidence

    -14705362 − -3772912 = -10932450 USD

    -3772912 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -14705362 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 4.37 million

    Prior period

    −USD 1.81 million

    –

    Current period

    −USD 6.18 million

    –

    Exact inputs and evidence

    -6184052 − -1813022 = -4371030 USD

    -1813022 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -6184052 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.

  • Capital expenditure

    -9.6%

    Prior period

    USD 347,565

    –

    Current period

    USD 314,195

    –

    Exact inputs and evidence

    314195 − 347565 = -33370 USD

    347565 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    314195 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.

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 4.06 million 100% of revenue
  • Cost of revenue USD 874,360 22% of revenue
  • Operating expenses USD 18.05 million 445% of revenue
  • Operating income −USD 14.87 million −367% of revenue
  • Tax, interest and other Derived −USD 160,325 −4% of revenue
  • Net income −USD 14.71 million −363% of revenue

Cash

  • Operating cash flow −USD 6.18 million −153% of revenue
  • Capital expenditure USD 314,195 7.7% of revenue
  • Free cash flow Derived −USD 6.5 million −160% 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 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 276% of revenue.
  • 2007 Operating loss: operating costs were 173% of revenue.
  • 2008 Operating loss: operating costs were 467% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-310 UnavailableUnavailableUnavailable-29968 Unavailable
Source
2005 2005-01-01 – 2005-12-310 UnavailableUnavailableUnavailable-32020 Unavailable
Source
2006 2006-01-01 – 2006-12-313643324 10058596 Derived -6415272 168199 Derived -6583471 -12086819 Derived
Source
2007 2007-01-01 – 2007-12-316729514 11648588 Derived -4919074 -1146162 Derived -3772912 -2160587 Derived
Source
2008 2008-01-01 – 2008-12-314055115 18920802 Derived -14865687 -160325 Derived -14705362 -6498247 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 4.1M 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.7.3M5.5M3.6M1.8M0.020042005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue0
2006Revenue3643324
2007Revenue6729514
2008Revenue4055115

Revenue growth

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

-39.7% 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.95%59%22%-14%-50%20042005200620072008
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 yearNo prior comparable period
2007Year over year84.7%
2008Year over year-39.7%

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 -366.6% 2008
Net margin -362.6% 2008
Free cash flow margin -160.2% 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.29%-77%-183%-290%-396%2004-12-312005-12-31200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Operating marginNot reported
2005-12-31Operating marginNot reported
2006Operating margin-176.1%
2007Operating margin-73.1%
2008Operating margin-366.6%
2004Net marginNot reported
2005Net marginNot reported
2006Net margin-180.7%
2007Net margin-56.1%
2008Net margin-362.6%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin-331.8%
2007Free cash flow margin-32.1%
2008Free cash flow margin-160.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.2M 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.494.7K-1.3M-3.1M-4.9M-6.7M20042005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-12631
2005Operating cash flow-14747
2006Operating cash flow-4106833
2007Operating cash flow-1813022
2008Operating cash flow-6184052

Free cash flow

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

USD -6.5M 2008
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.966.9K-2.5M-6.0M-9.5M-13.1M20042005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flow-12086819
2007Free cash flow-2160587
2008Free cash flow-6498247

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
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.34× 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.14.62×10.97×7.31×3.66×0.00×2004-12-312005200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.94×
2006Current assets / current liabilities2.15×
2007Current assets / current liabilities13.54×
2008Current assets / current liabilities1.34×

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 2004-01-01 – 2004-12-31
−USD 29,968
Exact value

Exact value: -29968 USD

2004-01-01 – 2004-12-31: -29968 USD Inspect Net Income Open source
Share or cite

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

−USD 12,631
Exact value

Exact value: -12631 USD

2004-01-01 – 2004-12-31: -12631 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 32,020
Exact value

Exact value: -32020 USD

2005-01-01 – 2005-12-31: -32020 USD Inspect Net Income Open source
Share or cite

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

−USD 14,747
Exact value

Exact value: -14747 USD

2005-01-01 – 2005-12-31: -14747 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 6.58 million
Exact value

Exact value: -6583471 USD

2006-01-01 – 2006-12-31: -6583471 USD Inspect Net Income Open source
Share or cite

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

−USD 4.11 million
Exact value

Exact value: -4106833 USD

2006-01-01 – 2006-12-31: -4106833 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 7.98 million
Exact value

Exact value: 7979986 USD

2006-01-01 – 2006-12-31: 7979986 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.09 million
Calculation and evidence

-4106833 − 7979986 USD

Exact free cash flow: -12086819 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 3.77 million
Exact value

Exact value: -3772912 USD

2007-01-01 – 2007-12-31: -3772912 USD Inspect Net Income Open source
Share or cite

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

−USD 1.81 million
Exact value

Exact value: -1813022 USD

2007-01-01 – 2007-12-31: -1813022 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 347,565
Exact value

Exact value: 347565 USD

2007-01-01 – 2007-12-31: 347565 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.16 million
Calculation and evidence

-1813022 − 347565 USD

Exact free cash flow: -2160587 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 14.71 million
Exact value

Exact value: -14705362 USD

2008-01-01 – 2008-12-31: -14705362 USD Inspect Net Income Open source
Share or cite

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

−USD 6.18 million
Exact value

Exact value: -6184052 USD

2008-01-01 – 2008-12-31: -6184052 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 314,195
Exact value

Exact value: 314195 USD

2008-01-01 – 2008-12-31: 314195 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.5 million
Calculation and evidence

-6184052 − 314195 USD

Exact free cash flow: -6498247 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001312206, 1312206, edgar:1312206

Also known as High Tide Ventures, Inc.