SAGA ENERGY, INC.

EDGAR

28 filing records in this dataset, filed from 2007-11-19 to 2015-06-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

9 thousand USD

2012 Q4 · USD

Exact inputs and evidence

Operating cash flow

-20.9 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -187284 USD Source
  • Operating Cash Flow: -166392 USD Source

Free cash flow

-20.9 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -187284 USD Source
  • Operating Cash Flow: -166392 USD Source
  • Capital Expenditure: 18557 USD Source
  • Capital Expenditure: 18557 USD Source
Cash and cash equivalents
102 USD Source
Exact value

102 USD

Long-term debt including current maturities
Not available
Shares outstanding
49.1 million shares Source
Exact value

49100000 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 49100000 shares · 2012-12-31· Source
  • 49100000 shares · 2013-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

25.2 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Revenue: 9000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 7200 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 0 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 25200 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 16200 USD · 2012-01-01 – 2012-09-30 Source

Capital expenditure

18.6 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Capital expenditure: 18257 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 18557 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 18257 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 18557 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 18557 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 18557 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 18557 USD · 2012-01-01 – 2012-09-30 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: 2015-06-22.

Financial data available through: 2012-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2012-12-31
  • operating income: No compatible figures in this window
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2012-12-31
  • Total assets: 2 of 11 periods available· newest 2012-12-31
  • Total liabilities: 2 of 11 periods available· newest 2012-12-31
  • Current assets: 2 of 11 periods available· newest 2012-12-31
  • Current liabilities: 2 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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

    +180%

    Prior period

    USD 9,000

    –

    Current period

    USD 25,200

    –

    Exact inputs and evidence

    25200 − 9000 = 16200 USD

    9000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    25200 USD · 2012-01-01 – 2012-12-31

    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 39,647

    Prior period

    −USD 184,036

    –

    Current period

    −USD 223,683

    –

    Exact inputs and evidence

    -223683 − -184036 = -39647 USD

    -184036 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -223683 USD · 2012-01-01 – 2012-12-31

    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 54,633

    Prior period

    −USD 132,651

    –

    Current period

    −USD 187,284

    –

    Exact inputs and evidence

    -187284 − -132651 = -54633 USD

    -132651 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -187284 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -74.6%

    Prior period

    USD 73,039

    –

    Current period

    USD 18,557

    –

    Exact inputs and evidence

    18557 − 73039 = -54482 USD

    73039 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    18557 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 25,200 100% 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 223,683 −888% of revenue

Cash

  • Operating cash flow −USD 187,284 −743% of revenue
  • Capital expenditure USD 18,557 74% of revenue
  • Free cash flow Derived −USD 205,841 −817% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 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
2011 2011-01-01 – 2011-12-319000 UnavailableUnavailableUnavailable-184036 -205690 Derived
Source
2012 2012-01-01 – 2012-12-3125200 UnavailableUnavailableUnavailable-223683 -205841 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 25.2K 2012
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.27.2K20.4K13.6K6.8K0.020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue9000
2012Revenue25200

Revenue growth

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

180% 2012
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.194%146%97%49%0%20112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year180%

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.

Net margin -887.6% 2012
Free cash flow margin -816.8% 2012
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.183%-480%-1,143%-1,806%-2,468%2011-12-312012-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2011Net margin-2,044.8%
2012Net margin-887.6%
2011Free cash flow margin-2,285.4%
2012Free cash flow margin-816.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -187.3K 2012
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.15.0K-39.3K-93.6K-148.0K-202.3K20112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-132651
2012Operating cash flow-187284

Free cash flow

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

USD -205.8K 2012
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.16.5K-43.2K-102.9K-162.6K-222.3K20112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-205690
2012Free cash flow-205841

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.

263.8% 2012
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.285%214%142%71%0%20112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets49.5%
2012Liabilities / assets263.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 2012
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.0.90×0.67×0.45×0.22×0.00×20112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.83×
2012Current assets / current liabilities0.03×

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
2010 2010-01-01 – 2010-12-31
−USD 34,640
Exact value

Exact value: -34640 USD

2010-01-01 – 2010-12-31: -34640 USD Inspect Net Income Open source
Share or cite

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

−USD 48,784
Exact value

Exact value: -48784 USD

2010-01-01 – 2010-12-31: -48784 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.

2011 2011-01-01 – 2011-12-31
−USD 184,036
Exact value

Exact value: -184036 USD

2011-01-01 – 2011-12-31: -184036 USD Inspect Net Income Open source
Share or cite

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

−USD 132,651
Exact value

Exact value: -132651 USD

2011-01-01 – 2011-12-31: -132651 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 73,039
Exact value

Exact value: 73039 USD

2011-01-01 – 2011-12-31: 73039 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 205,690
Calculation and evidence

-132651 − 73039 USD

Exact free cash flow: -205690 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 223,683
Exact value

Exact value: -223683 USD

2012-01-01 – 2012-12-31: -223683 USD Inspect Net Income Open source
Share or cite

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

−USD 187,284
Exact value

Exact value: -187284 USD

2012-01-01 – 2012-12-31: -187284 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 18,557
Exact value

Exact value: 18557 USD

2012-01-01 – 2012-12-31: 18557 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 205,841
Calculation and evidence

-187284 − 18557 USD

Exact free cash flow: -205841 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.

28 filings · 470 latest values · 469 originally reported values

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

Identifiers: 0001386765, 1386765, edgar:1386765

Also known as Don Marcos Trading CO, SAGA ENERGY, INC., Saga Energy, Inc.