NEW GLOBAL ENERGY, INC.

EDGAR

28 filing records in this dataset, filed from 2012-02-24 to 2018-04-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

26.7 thousand USD

2016 Q2 · USD

Exact inputs and evidence

Operating margin

-5,006.11%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -1337382 USD Source
  • Revenue: 26715 USD Source

Operating cash flow

-147 thousand USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -42388 USD Source
  • Operating Cash Flow: 104485 USD Source
Cash and cash equivalents
1.74 thousand USD Source
Exact value

1738 USD

Long-term debt including current maturities
382 thousand USD Source
Exact value

381780 USD

Shares outstanding
14.1 million shares Source
Exact value

14116582 shares

Reported share-count change

1.84% · 255 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
  • 13861582 shares · 2015-12-31· Source
  • 14116582 shares · 2016-12-31· 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

54.3 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Revenue: 18162 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 44090 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 47800 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 13088 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 26715 USD · 2016-04-01 – 2016-06-30 Source

Net income

-15.5 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: -307548 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -15295602 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -2612286 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: -1143918 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -1346792 USD · 2016-04-01 – 2016-06-30 Source

Operating cash flow

42.1 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: -464493 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -358293 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -273815 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -464493 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 104485 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -42388 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 104485 USD · 2016-01-01 – 2016-03-31 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: 2018-04-02.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2016-12-31
  • Operating income: 2 of 11 periods available· newest 2016-12-31
  • Net income: 5 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2016-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2016-12-31
  • Total liabilities: 5 of 11 periods available· newest 2016-12-31
  • Current assets: 5 of 11 periods available· newest 2016-12-31
  • Current liabilities: 5 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 5 of 11 periods available· newest 2016-12-31

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

    +307.5%

    Prior period

    USD 44,090

    –

    Current period

    USD 179,657

    –

    Exact inputs and evidence

    179657 − 44090 = 135567 USD

    44090 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    179657 USD · 2016-01-01 – 2016-12-31

    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 6.75 million

    Prior period

    −USD 15.3 million

    –

    Current period

    −USD 8.55 million

    –

    Exact inputs and evidence

    -8547266 − -15295602 = 6748336 USD

    -15295602 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -8547266 USD · 2016-01-01 – 2016-12-31

    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 117,031

    Prior period

    −USD 273,815

    –

    Current period

    −USD 156,784

    –

    Exact inputs and evidence

    -156784 − -273815 = 117031 USD

    -273815 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -156784 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 179,657 100% of revenue
  • Operating costs Derived USD 8.71 million 4,849% of revenue
  • Operating income −USD 8.53 million −4,749% of revenue
  • Tax, interest and other Derived USD 14,766 8.2% of revenue
  • Net income −USD 8.55 million −4,758% of revenue

Cash

  • Operating cash flow −USD 156,784 −87% 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
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 33,017% of revenue.
  • 2016 Operating loss: operating costs were 4,849% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-310 UnavailableUnavailableUnavailable-3516397 Unavailable
Source
2013 2013-01-01 – 2013-12-310 UnavailableUnavailableUnavailable-11386891 Unavailable
Source
2014 2014-01-01 – 2014-12-3131322 UnavailableUnavailableUnavailable-7227885 Unavailable
Source
2015 2015-01-01 – 2015-12-3144090 14557215 Derived -14513125 782477 Derived -15295602 Unavailable
Source
2016 2016-01-01 – 2016-12-31179657 8712157 Derived -8532500 14766 Derived -8547266 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 179.7K 2016
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.194.0K145.5K97.0K48.5K0.020122013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue0
2013Revenue0
2014Revenue31322
2015Revenue44090
2016Revenue179657

Revenue growth

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

307.5% 2016
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.332%249%166%83%0%20122013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over year40.8%
2016Year over year307.5%

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 -4,749.3% 2016
Net margin -4,757.5% 2016
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.2,775%-7,285%-17,346%-27,406%-37,467%2012-12-312013-12-312014-12-3120152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2015Operating margin-32,917%
2016Operating margin-4,749.3%
2012-12-31Net marginNot reported
2013Net marginNot reported
2014Net margin-23,076.1%
2015Net margin-34,691.8%
2016Net margin-4,757.5%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -156.8K 2016
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.46.7K-122.7K-292.1K-461.5K-630.9K20122013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-30719
2013Operating cash flow-181385
2014Operating cash flow-584130
2015Operating cash flow-273815
2016Operating cash flow-156784

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
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free 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.

129.6% 2016
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.5,251%3,938%2,626%1,313%0%20122013201420152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets4,862.3%
2013Liabilities / assets856.5%
2014Liabilities / assets11.6%
2015Liabilities / assets34.6%
2016Liabilities / assets129.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.12× 2016
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.0.18×0.14×0.09×0.05×0.00×20122013201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0×
2013Current assets / current liabilities0×
2014Current assets / current liabilities0.03×
2015Current assets / current liabilities0.17×
2016Current 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
2012 2012-01-01 – 2012-12-31
−USD 3.52 million
Exact value

Exact value: -3516397 USD

2012-01-01 – 2012-12-31: -3516397 USD Inspect Net Income Open source
Share or cite

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

−USD 30,719
Exact value

Exact value: -30719 USD

2012-01-01 – 2012-12-31: -30719 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.

2012 2012-01-24 – 2012-12-31
−USD 3.52 million
Exact value

Exact value: -3516397 USD

2012-01-24 – 2012-12-31: -3516397 USD Inspect Net Income Open source
Share or cite

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

−USD 30,719
Exact value

Exact value: -30719 USD

2012-01-24 – 2012-12-31: -30719 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.

2013 2013-01-01 – 2013-12-31
−USD 11.39 million
Exact value

Exact value: -11386891 USD

2013-01-01 – 2013-12-31: -11386891 USD Inspect Net Income Open source
Share or cite

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

−USD 181,385
Exact value

Exact value: -181385 USD

2013-01-01 – 2013-12-31: -181385 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.

2014 2014-01-01 – 2014-12-31
−USD 7.23 million
Exact value

Exact value: -7227885 USD

2014-01-01 – 2014-12-31: -7227885 USD Inspect Net Income Open source
Share or cite

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

−USD 584,130
Exact value

Exact value: -584130 USD

2014-01-01 – 2014-12-31: -584130 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.

2015 2015-01-01 – 2015-12-31
−USD 15.3 million
Exact value

Exact value: -15295602 USD

2015-01-01 – 2015-12-31: -15295602 USD Inspect Net Income Open source
Share or cite

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

−USD 273,815
Exact value

Exact value: -273815 USD

2015-01-01 – 2015-12-31: -273815 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.

2016 2016-01-01 – 2016-12-31
−USD 8.55 million
Exact value

Exact value: -8547266 USD

2016-01-01 – 2016-12-31: -8547266 USD Inspect Net Income Open source
Share or cite

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

−USD 156,784
Exact value

Exact value: -156784 USD

2016-01-01 – 2016-12-31: -156784 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.

28 filings · 1,050 latest values · 1,046 originally reported values

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

Identifiers: 0001543083, 1543083, edgar:1543083

Also known as NEW GLOBAL ENERGY, INC., New Global Energy, Inc.