KESTREL ENERGY INC

EDGAR

51 filing records in this dataset, filed from 1995-11-20 to 2005-06-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

32.4 thousand USD

2002-03-31 · USD

Exact inputs and evidence

Net margin

-1,357.84%

2002-03-31 · %

Exact inputs and evidence
Cash and cash equivalents
264 thousand USD Source
Exact value

264453 USD

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

400000 USD

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-06-27.

Financial data available through: 2004-06-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-06-30
  • operating income: No compatible figures in this window
  • Net income: 9 of 11 periods available· newest 2004-06-30
  • Operating cash flow: 5 of 11 periods available· newest 2003-06-30
  • Capital expenditure: 5 of 11 periods available· newest 2003-06-30
  • Total assets: 3 of 11 periods available· newest 1997-06-30
  • Total liabilities: 2 of 11 periods available· newest 2004-06-30
  • Current assets: 5 of 11 periods available· newest 2004-06-30
  • Current liabilities: 5 of 11 periods available· newest 2004-06-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-06-30
  • 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

    +26.6%

    Prior period

    USD 1.3 million

    –

    Current period

    USD 1.65 million

    –

    Exact inputs and evidence

    1651796 − 1304581 = 347215 USD

    1304581 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    1651796 USD · 2003-07-01 – 2004-06-30

    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 2.4 million

    Prior period

    −USD 2.34 million

    –

    Current period

    USD 60,977

    –

    Exact inputs and evidence

    60977 − -2335980 = 2396957 USD

    -2335980 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    60977 USD · 2003-07-01 – 2004-06-30

    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: Operating cash flow, 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.

2004 2003-07-01 – 2004-06-30

  • Revenue USD 1.65 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 60,977 3.7% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 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
1995 1994-07-01 – 1995-06-301397775 UnavailableUnavailableUnavailable-1119133 -799874 Derived
Source
1996 1995-07-01 – 1996-06-301268456 UnavailableUnavailableUnavailable-160231 -240975 Derived
Source
1997 1996-07-01 – 1997-06-301420056 UnavailableUnavailableUnavailable-1312365 -801054 Derived
Source
2003 2002-07-01 – 2003-06-301304581 UnavailableUnavailableUnavailable-2335980 -526229 Derived
Source
2004 2003-07-01 – 2004-06-301651796 UnavailableUnavailableUnavailable60977 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 1.7M 2004
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.1.8M1.3M892.0K446.0K0.019951996199720032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1397775
1996Revenue1268456
1997Revenue1420056
2003Revenue1304581
2004Revenue1651796

Revenue growth

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

26.6% 2004
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.29%19%9%-2%-12%19951996199720032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-9.3%
1997Year over year12%
2003Year over yearNo prior comparable period
2004Year over year26.6%

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 3.7% 2004
Free cash flow margin -40.3% 2003
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.18%-35%-88%-141%-194%1995-06-301996-06-301997-06-302003-06-302004-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
2003-06-30Operating marginNot reported
2004-06-30Operating marginNot reported
1995Net margin-80.1%
1996Net margin-12.6%
1997Net margin-92.4%
2003Net margin-179.1%
2004Net margin3.7%
1995Free cash flow margin-57.2%
1996Free cash flow margin-19%
1997Free cash flow margin-56.4%
2003Free cash flow margin-40.3%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -100.1K 2003
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.59.8K-29.5K-118.7K-207.9K-297.1K19951996199720032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-272492
1996Operating cash flow-28380
1997Operating cash flow35143
2003Operating cash flow-100067
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -526.2K 2003
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.64.1K-168.2K-400.5K-632.8K-865.1K19951996199720032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-799874
1996Free cash flow-240975
1997Free cash flow-801054
2003Free cash flow-526229
2004Free cash flowUnavailableNo source recorded

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
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.55× 2004
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.27.41×20.56×13.71×6.85×0.00×19951996199720032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities5.86×
1996Current assets / current liabilities7.7×
1997Current assets / current liabilities25.38×
2003Current assets / current liabilities0.99×
2004Current assets / current liabilities0.55×

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
1995 1994-07-01 – 1995-06-30
−USD 1.12 million
Exact value

Exact value: -1119133 USD

1994-07-01 – 1995-06-30: -1119133 USD Inspect Net Income Open source
Share or cite

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

−USD 272,492
Exact value

Exact value: -272492 USD

1994-07-01 – 1995-06-30: -272492 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 527,382
Exact value

Exact value: 527382 USD

1994-07-01 – 1995-06-30: 527382 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 799,874
Calculation and evidence

-272492 − 527382 USD

Exact free cash flow: -799874 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 160,231
Exact value

Exact value: -160231 USD

1995-07-01 – 1996-06-30: -160231 USD Inspect Net Income Open source
Share or cite

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

−USD 28,380
Exact value

Exact value: -28380 USD

1995-07-01 – 1996-06-30: -28380 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 212,595
Exact value

Exact value: 212595 USD

1995-07-01 – 1996-06-30: 212595 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 240,975
Calculation and evidence

-28380 − 212595 USD

Exact free cash flow: -240975 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 1.31 million
Exact value

Exact value: -1312365 USD

1996-07-01 – 1997-06-30: -1312365 USD Inspect Net Income Open source
Share or cite

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

USD 35,143
Exact value

Exact value: 35143 USD

1996-07-01 – 1997-06-30: 35143 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 836,197
Exact value

Exact value: 836197 USD

1996-07-01 – 1997-06-30: 836197 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 801,054
Calculation and evidence

35143 − 836197 USD

Exact free cash flow: -801054 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 2.02 million
Exact value

Exact value: -2018692 USD

1997-07-01 – 1998-06-30: -2018692 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.

1999 1998-07-01 – 1999-06-30
−USD 1.44 million
Exact value

Exact value: -1441424 USD

1998-07-01 – 1999-06-30: -1441424 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.

2000 1999-07-01 – 2000-06-30
USD 943,977
Exact value

Exact value: 943977 USD

1999-07-01 – 2000-06-30: 943977 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.

2002 2001-07-01 – 2002-06-30
−USD 8.11 million
Exact value

Exact value: -8111561 USD

2001-07-01 – 2002-06-30: -8111561 USD Inspect Net Income Open source
Share or cite

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

−USD 444,362
Exact value

Exact value: -444362 USD

2001-07-01 – 2002-06-30: -444362 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 92,461
Exact value

Exact value: 92461 USD

2001-07-01 – 2002-06-30: 92461 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 536,823
Calculation and evidence

-444362 − 92461 USD

Exact free cash flow: -536823 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 2.34 million
Exact value

Exact value: -2335980 USD

2002-07-01 – 2003-06-30: -2335980 USD Inspect Net Income Open source
Share or cite

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

−USD 100,067
Exact value

Exact value: -100067 USD

2002-07-01 – 2003-06-30: -100067 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 426,162
Exact value

Exact value: 426162 USD

2002-07-01 – 2003-06-30: 426162 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 526,229
Calculation and evidence

-100067 − 426162 USD

Exact free cash flow: -526229 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
USD 60,977
Exact value

Exact value: 60977 USD

2003-07-01 – 2004-06-30: 60977 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.

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.

51 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000312842, 312842, edgar:312842