ADINO ENERGY CORP

EDGAR

84 filing records in this dataset, filed from 1997-09-12 to 2013-04-26. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2012 Q4 · USD

Exact inputs and evidence

Operating cash flow

-625 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1093208 USD Source
  • Operating Cash Flow: -468028 USD Source

Free cash flow

-654 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1093208 USD Source
  • Operating Cash Flow: -468028 USD Source
  • Capital Expenditure: 100351 USD Source
  • Capital Expenditure: 71373 USD Source
Cash and cash equivalents
16.9 thousand USD Source
Exact value

16887 USD

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

62500 USD

Shares outstanding
156 million shares Source
Exact value

156249331 shares

Reported share-count change

27.12% · 33.3 million 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
  • 122910232 shares · 2011-12-31· Source
  • 156249331 shares · 2012-12-31· 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

211 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Revenue: 98733 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 112216 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 0 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 0 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 0 USD · 2012-01-01 – 2012-09-30 Source

Net income

-977 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Net income: -521316 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: 257935 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -197309 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -977253 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -460690 USD · 2012-01-01 – 2012-09-30 Source

Operating cash flow

-1.09 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: -637986 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -682154 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -637986 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -468028 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -682154 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -1093208 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -468028 USD · 2012-01-01 – 2012-09-30 Source

Capital expenditure

100 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Capital expenditure: 25819 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 70909 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 25819 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 71373 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 70909 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 100351 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 71373 USD · 2012-01-01 – 2012-09-30 Source

Free cash flow

-1.19 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: -637986 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -682154 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -637986 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -468028 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -682154 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -1093208 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -468028 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 25819 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 70909 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 25819 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 71373 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 70909 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 100351 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 71373 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: 2013-04-26.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2012-12-31
  • Operating income: 11 of 11 periods available· newest 2012-12-31
  • Net income: 11 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: 11 of 11 periods available· newest 2012-12-31
  • Total liabilities: 11 of 11 periods available· newest 2012-12-31
  • Current assets: 11 of 11 periods available· newest 2012-12-31
  • Current liabilities: 11 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • 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

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    0 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 331,420

    Prior period

    −USD 1.31 million

    –

    Current period

    −USD 977,253

    –

    Exact inputs and evidence

    -977253 − -1308673 = 331420 USD

    -1308673 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -977253 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 606,284

    Prior period

    −USD 486,924

    –

    Current period

    −USD 1.09 million

    –

    Exact inputs and evidence

    -1093208 − -486924 = -606284 USD

    -486924 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -1093208 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

    -83%

    Prior period

    USD 590,755

    –

    Current period

    USD 100,351

    –

    Exact inputs and evidence

    100351 − 590755 = -490404 USD

    590755 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    100351 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 0
  • Operating costs Derived USD 1.12 million
  • Operating income −USD 1.12 million
  • Tax, interest and other Derived −USD 142,370
  • Net income −USD 977,253

Cash

  • Operating cash flow −USD 1.09 million
  • Capital expenditure USD 100,351
  • Free cash flow Derived −USD 1.19 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 41%52%
  • 2004 Operating loss: operating costs were 2,201% of revenue.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 280% of revenue.
  • 2007 Operating loss: operating costs were 196% of revenue.
  • 2008 Operating loss: operating costs were 105% of revenue.
  • 2009 Operating loss: operating costs were 113% of revenue.
  • 2010 Operating loss: operating costs were 1,090% of revenue.
  • 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
2003 2003-01-01 – 2003-12-311245042 649695 Derived 595347 81370 Derived 513977 Unavailable
Source
2004 2004-01-01 – 2004-12-3125000 550210 Derived -525210 -1009784 Derived 484574 Unavailable
Source
2005 2005-01-01 – 2005-12-310 258925 Derived -258925 0 Derived -258925 Unavailable
Source
2006 2006-01-01 – 2006-12-31760313 2128480 Derived -1368167 3449148 Derived -4817315 Unavailable
Source
2007 2007-01-01 – 2007-12-311967813 3866634 Derived -1898821 364974 Derived -2263795 Unavailable
Source
2008 2008-01-01 – 2008-12-312088662 2188082 Derived -99420 447004 Derived -546424 Unavailable
Source
2009 2009-01-01 – 2009-12-312186536 2467871 Derived -281335 -304364 Derived 23029 Unavailable
Source
2010 2010-01-01 – 2010-12-3158107 633494 Derived -575387 -297585 Derived -277802 -658172 Derived
Source
2011 2011-01-01 – 2011-12-310 1300380 Derived -1300380 8293 Derived -1308673 -1077679 Derived
Source
2012 2012-01-01 – 2012-12-310 1119623 Derived -1119623 -142370 Derived -977253 -1193559 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 0 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.2.4M1.8M1.2M590.4K0.0200320082012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue1245042
2004Revenue25000
2005Revenue0
2006Revenue760313
2007Revenue1967813
2008Revenue2088662
2009Revenue2186536
2010Revenue58107
2011Revenue0
2012Revenue0

Revenue growth

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

-100% 2011
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.180%104%29%-46%-121%200320082012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-98%
2005Year over year-100%
2006Year over yearNo prior comparable period
2007Year over year158.8%
2008Year over year6.1%
2009Year over year4.7%
2010Year over year-97.3%
2011Year over year-100%
2012Year over yearNo prior comparable period

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 -990.2% 2010
Net margin -478.1% 2010
Free cash flow margin -1,132.7% 2010
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.2,261%1,090%-81%-1,253%-2,424%200320082012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin47.8%
2004Operating margin-2,100.8%
2005Operating marginNot reported
2006Operating margin-179.9%
2007Operating margin-96.5%
2008Operating margin-4.8%
2009Operating margin-12.9%
2010Operating margin-990.2%
2011Operating marginNot reported
2012Operating marginNot reported
2003Net margin41.3%
2004Net margin1,938.3%
2005Net marginNot reported
2006Net margin-633.6%
2007Net margin-115%
2008Net margin-26.2%
2009Net margin1.1%
2010Net margin-478.1%
2011Net marginNot reported
2012Net marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-1,132.7%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 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.87.5K-229.6K-546.6K-863.6K-1.2M200320082012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow-434982
2011Operating cash flow-486924
2012Operating cash flow-1093208

Free cash flow

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

USD -1.2M 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.95.5K-250.6K-596.8K-942.9K-1.3M200320082012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flow-658172
2011Free cash flow-1077679
2012Free cash flow-1193559

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.

1,490.6% 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.1,610%1,207%805%402%0%200320082012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets97.9%
2004Liabilities / assets79.5%
2005Liabilities / assets85.7%
2006Liabilities / assets211.2%
2007Liabilities / assets168.8%
2008Liabilities / assets191.1%
2009Liabilities / assets178%
2010Liabilities / assets167%
2011Liabilities / assets162.1%
2012Liabilities / assets1,490.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 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.0.72×0.54×0.36×0.18×0.00×200320082012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.01×
2004Current assets / current liabilities0.01×
2005Current assets / current liabilities0×
2006Current assets / current liabilities0.01×
2007Current assets / current liabilities0.05×
2008Current assets / current liabilities0.06×
2009Current assets / current liabilities0.19×
2010Current assets / current liabilities0.28×
2011Current assets / current liabilities0.66×
2012Current assets / current liabilities0.07×

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
2003 2003-01-01 – 2003-12-31
USD 513,977
Exact value

Exact value: 513977 USD

2003-01-01 – 2003-12-31: 513977 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.

2004 2004-01-01 – 2004-12-31
USD 484,574
Exact value

Exact value: 484574 USD

2004-01-01 – 2004-12-31: 484574 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.

2005 2005-01-01 – 2005-12-31
−USD 258,925
Exact value

Exact value: -258925 USD

2005-01-01 – 2005-12-31: -258925 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.

2006 2006-01-01 – 2006-12-31
−USD 4.82 million
Exact value

Exact value: -4817315 USD

2006-01-01 – 2006-12-31: -4817315 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.

2007 2007-01-01 – 2007-12-31
−USD 2.26 million
Exact value

Exact value: -2263795 USD

2007-01-01 – 2007-12-31: -2263795 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.

2008 2008-01-01 – 2008-12-31
−USD 546,424
Exact value

Exact value: -546424 USD

2008-01-01 – 2008-12-31: -546424 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.

2009 2009-01-01 – 2009-12-31
USD 23,029
Exact value

Exact value: 23029 USD

2009-01-01 – 2009-12-31: 23029 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 277,802
Exact value

Exact value: -277802 USD

2010-01-01 – 2010-12-31: -277802 USD Inspect Net Income Open source
Share or cite

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

−USD 434,982
Exact value

Exact value: -434982 USD

2010-01-01 – 2010-12-31: -434982 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 223,190
Exact value

Exact value: 223190 USD

2010-01-01 – 2010-12-31: 223190 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 658,172
Calculation and evidence

-434982 − 223190 USD

Exact free cash flow: -658172 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 1.31 million
Exact value

Exact value: -1308673 USD

2011-01-01 – 2011-12-31: -1308673 USD Inspect Net Income Open source
Share or cite

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

−USD 486,924
Exact value

Exact value: -486924 USD

2011-01-01 – 2011-12-31: -486924 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 590,755
Exact value

Exact value: 590755 USD

2011-01-01 – 2011-12-31: 590755 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.08 million
Calculation and evidence

-486924 − 590755 USD

Exact free cash flow: -1077679 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 977,253
Exact value

Exact value: -977253 USD

2012-01-01 – 2012-12-31: -977253 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1093208 USD

2012-01-01 – 2012-12-31: -1093208 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 100,351
Exact value

Exact value: 100351 USD

2012-01-01 – 2012-12-31: 100351 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.19 million
Calculation and evidence

-1093208 − 100351 USD

Exact free cash flow: -1193559 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.

84 filings · 638 latest values · 650 originally reported values

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

Identifiers: 0000700815, 700815, ADNY, adny, edgar:700815

Also known as ADINO ENERGY CORP, CONSOLIDATED MEDICAL MANAGEMENT INC, CONSOLIDATED MINERALS MANAGEMENT INC, GOLDEN MAPLE MINING & LEACHING CO INC, SOAFEE, Inc.