Casablanca Mining Ltd.

EDGAR

20 filing records in this dataset, filed from 2009-10-06 to 2013-06-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

11 thousand USD

2013 Q1 · USD

Exact inputs and evidence

Operating margin

-2,835.64%

2013 Q1 · %

Exact inputs and evidence
  • Operating Income: -311608 USD Source
  • Revenue: 10989 USD Source

Operating cash flow

-350 thousand USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -349575 USD Source

Free cash flow

-363 thousand USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -349575 USD Source
  • Capital Expenditure: 13104 USD Source
Cash and cash equivalents
Not available
Long-term debt including current maturities
Not available
Shares outstanding
60.3 million shares Source
Exact value

60277521 shares

Reported share-count change

1.04% · 620 thousand 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
  • 59657521 shares · 2012-03-31· Source
  • 60277521 shares · 2013-03-31· 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

64.1 thousand USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Revenue: -2757 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 21092 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 83535 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 48716 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 10989 USD · 2013-01-01 – 2013-03-31 Source

Net income

-1.38 million USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Net income: -361528 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -354289 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -1495413 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -1192352 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -362859 USD · 2013-01-01 – 2013-03-31 Source

Operating cash flow

-1.46 million USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Operating cash flow: -601749 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -388552 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -864749 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -601749 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -1497213 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -864749 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -349575 USD · 2013-01-01 – 2013-03-31 Source

Capital expenditure

420 thousand USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Capital expenditure: 203873 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 38325 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 309718 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 203873 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 445188 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 309718 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 13104 USD · 2013-01-01 – 2013-03-31 Source

Free cash flow

-1.88 million USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Operating cash flow: -601749 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -388552 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -864749 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -601749 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -1497213 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -864749 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -349575 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 203873 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 38325 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 309718 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 203873 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 445188 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 309718 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 13104 USD · 2013-01-01 – 2013-03-31 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: 2013-06-13.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 4 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 3 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 3 of 11 periods available· newest 2012-12-31
  • Current liabilities: 3 of 11 periods available· newest 2012-12-31
  • cash and cash equivalents: No compatible figures in this window
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 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

    +2,312.2%

    Prior period

    USD 3,463

    –

    Current period

    USD 83,535

    –

    Exact inputs and evidence

    83535 − 3463 = 80072 USD

    3463 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    83535 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 2.37 million

    Prior period

    −USD 3.87 million

    –

    Current period

    −USD 1.5 million

    –

    Exact inputs and evidence

    -1495413 − -3865376 = 2369963 USD

    -3865376 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -1495413 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 198,367

    Prior period

    −USD 1.7 million

    –

    Current period

    −USD 1.5 million

    –

    Exact inputs and evidence

    -1497213 − -1695580 = 198367 USD

    -1695580 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -1497213 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

    +176.6%

    Prior period

    USD 160,954

    –

    Current period

    USD 445,188

    –

    Exact inputs and evidence

    445188 − 160954 = 284234 USD

    160954 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    445188 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 83,535 100% of revenue
  • Cost of revenue USD 92,105 110% of revenue
  • Operating expenses USD 1.3 million 1,557% of revenue
  • Operating income −USD 1.31 million −1,567% of revenue
  • Tax, interest and other Derived USD 186,602 223% of revenue
  • Net income −USD 1.5 million −1,790% of revenue

Cash

  • Operating cash flow −USD 1.5 million −1,792% of revenue
  • Capital expenditure USD 445,188 533% of revenue
  • Free cash flow Derived −USD 1.94 million −2,325% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Operating loss: operating costs were 51,009% of revenue.
  • 2012 Operating loss: operating costs were 1,667% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-310 23850 Derived -23850 2200 Derived -26050 -27352 Derived
Source
2011 2011-01-01 – 2011-12-313463 1766431 Derived -1762968 2102408 Derived -3865376 -1856534 Derived
Source
2012 2012-01-01 – 2012-12-3183535 1392346 Derived -1308811 186602 Derived -1495413 -1942401 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 83.5K 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.90.2K67.7K45.1K22.6K0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue0
2011Revenue3463
2012Revenue83535

Revenue growth

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

2,312.2% 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.2,497%1,873%1,249%624%0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over year2,312.2%

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 -1,566.8% 2012
Net margin -1,790.2% 2012
Free cash flow margin -2,325.3% 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.8,930%-23,440%-55,810%-88,179%-120,549%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating marginNot reported
2011Operating margin-50,908.7%
2012Operating margin-1,566.8%
2010Net marginNot reported
2011Net margin-111,619.3%
2012Net margin-1,790.2%
2010Free cash flow marginNot reported
2011Free cash flow margin-53,610.6%
2012Free cash flow margin-2,325.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 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.135.6K-356.1K-847.8K-1.3M-1.8M201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-27352
2011Operating cash flow-1695580
2012Operating cash flow-1497213

Free cash flow

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

USD -1.9M 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.155.4K-407.9K-971.2K-1.5M-2.1M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-27352
2011Free cash flow-1856534
2012Free cash flow-1942401

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.

56% 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.60%45%30%15%0%201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets41.1%
2011Liabilities / assets34.5%
2012Liabilities / assets56%

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.0.06×0.04×0.03×0.01×0.00×201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.01×
2011Current assets / current liabilities0.05×
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
2009 2009-01-01 – 2009-12-31
−USD 48,880
Exact value

Exact value: -48880 USD

2009-01-01 – 2009-12-31: -48880 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 26,050
Exact value

Exact value: -26050 USD

2010-01-01 – 2010-12-31: -26050 USD Inspect Net Income Open source
Share or cite

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

−USD 27,352
Exact value

Exact value: -27352 USD

2010-01-01 – 2010-12-31: -27352 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

2010-01-01 – 2010-12-31: 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 27,352
Calculation and evidence

-27352 − 0 USD

Exact free cash flow: -27352 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 3.87 million
Exact value

Exact value: -3865376 USD

2011-01-01 – 2011-12-31: -3865376 USD Inspect Net Income Open source
Share or cite

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

−USD 1.7 million
Exact value

Exact value: -1695580 USD

2011-01-01 – 2011-12-31: -1695580 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 160,954
Exact value

Exact value: 160954 USD

2011-01-01 – 2011-12-31: 160954 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.86 million
Calculation and evidence

-1695580 − 160954 USD

Exact free cash flow: -1856534 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 1.5 million
Exact value

Exact value: -1495413 USD

2012-01-01 – 2012-12-31: -1495413 USD Inspect Net Income Open source
Share or cite

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

−USD 1.5 million
Exact value

Exact value: -1497213 USD

2012-01-01 – 2012-12-31: -1497213 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 445,188
Exact value

Exact value: 445188 USD

2012-01-01 – 2012-12-31: 445188 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

-1497213 − 445188 USD

Exact free cash flow: -1942401 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.

20 filings · 757 latest values · 757 originally reported values

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

Identifiers: 0001454007, 1454007, CUAU, cuau, edgar:1454007

Also known as CASABLANCA MINING LTD., Casablanca Mining Ltd., USD ENERGY CORP.