CORNERSTONE NATURAL GAS INC

EDGAR

11 filing records in this dataset, filed from 1994-03-24 to 1996-05-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

63.5 million USD

1996-03-31 · USD

Exact inputs and evidence

Operating margin

4%

1996-03-31 · %

Exact inputs and evidence
  • Operating Income: 2543000 USD Source
  • Revenue: 63548000 USD Source

Operating cash flow

4.14 million USD

1996-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4139000 USD Source

Free cash flow

2.24 million USD

1996-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4139000 USD Source
  • Capital Expenditure: 1900000 USD Source
Cash and cash equivalents
178 thousand USD Source
Exact value

178000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

170 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Revenue: 33425000 USD · 1995-04-01 – 1995-06-30 Source
  • Revenue: 30456000 USD · 1995-07-01 – 1995-09-30 Source
  • Revenue: 131909000 USD · 1995-01-01 – 1995-12-31 Source
  • Revenue: 89526000 USD · 1995-01-01 – 1995-09-30 Source
  • Revenue: 63548000 USD · 1996-01-01 – 1996-03-31 Source

Net income

3.24 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Net income: 319000 USD · 1995-04-01 – 1995-06-30 Source
  • Net income: 99000 USD · 1995-07-01 – 1995-09-30 Source
  • Net income: 1099000 USD · 1995-01-01 – 1995-12-31 Source
  • Net income: 173000 USD · 1995-01-01 – 1995-09-30 Source
  • Net income: 1900000 USD · 1996-01-01 – 1996-03-31 Source

Operating cash flow

7.43 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Operating cash flow: 3416000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: 570000 USD · 1995-01-01 – 1995-03-31 Source
  • Operating cash flow: 2166000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: 3416000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: 3861000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: 2166000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: 4139000 USD · 1996-01-01 – 1996-03-31 Source

Capital expenditure

9.8 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Capital expenditure: 9329000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 5115000 USD · 1995-01-01 – 1995-03-31 Source
  • Capital expenditure: 12213000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 9329000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 13017000 USD · 1995-01-01 – 1995-12-31 Source
  • Capital expenditure: 12213000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 1900000 USD · 1996-01-01 – 1996-03-31 Source

Free cash flow

-2.37 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Operating cash flow: 3416000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: 570000 USD · 1995-01-01 – 1995-03-31 Source
  • Operating cash flow: 2166000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: 3416000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: 3861000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: 2166000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: 4139000 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 9329000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 5115000 USD · 1995-01-01 – 1995-03-31 Source
  • Capital expenditure: 12213000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 9329000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 13017000 USD · 1995-01-01 – 1995-12-31 Source
  • Capital expenditure: 12213000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 1900000 USD · 1996-01-01 – 1996-03-31 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: 1996-05-06.

Financial data available through: 1995-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1995-12-31
  • Operating income: 5 of 11 periods available· newest 1995-12-31
  • Net income: 5 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1995-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1995-12-31
  • Total assets: 4 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1995-12-31
  • Current liabilities: 4 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1995-12-31
  • 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

    +24%

    Prior period

    USD 106.41 million

    –

    Current period

    USD 131.91 million

    –

    Exact inputs and evidence

    131909000 − 106406000 = 25503000 USD

    106406000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    131909000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +248.9%

    Prior period

    USD 315,000

    –

    Current period

    USD 1.1 million

    –

    Exact inputs and evidence

    1099000 − 315000 = 784000 USD

    315000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    1099000 USD · 1995-01-01 – 1995-12-31

    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 4.26 million

    Prior period

    −USD 397,000

    –

    Current period

    USD 3.86 million

    –

    Exact inputs and evidence

    3861000 − -397000 = 4258000 USD

    -397000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    3861000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +240.3%

    Prior period

    USD 3.83 million

    –

    Current period

    USD 13.02 million

    –

    Exact inputs and evidence

    13017000 − 3825000 = 9192000 USD

    3825000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    13017000 USD · 1995-01-01 – 1995-12-31

    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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 131.91 million 100% of revenue
  • Cost of revenue USD 113.57 million 86% of revenue
  • Operating expenses USD 6.18 million 4.7% of revenue
  • Other operating costs Derived USD 8.83 million 6.7% of revenue
  • Operating income USD 3.34 million 2.5% of revenue
  • Tax, interest and other Derived USD 2.24 million 1.7% of revenue
  • Net income USD 1.1 million 0.8% of revenue

Cash

  • Operating cash flow USD 3.86 million 2.9% of revenue
  • Capital expenditure USD 13.02 million 9.9% of revenue
  • Free cash flow Derived −USD 9.16 million −6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 Net loss: net income was −0.8% of revenue.
  • 1992 Operating loss: operating costs were 100% of revenue.
  • 1993 Operating loss: operating costs were 102% of revenue.
  • 1994 99%
  • 1995 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-31209272000 207994000 Derived 1278000 2860000 Derived -1582000 -5504000 Derived
Source
1992 1992-01-01 – 1992-12-31244696000 245695000 Derived -999000 4631000 Derived -5630000 4906000 Derived
Source
1993 1993-01-01 – 1993-12-31215625000 220043000 Derived -4418000 17873000 Derived -22291000 -715000 Derived
Source
1994 1994-01-01 – 1994-12-31106406000 104955000 Derived 1451000 1136000 Derived 315000 -4222000 Derived
Source
1995 1995-01-01 – 1995-12-31131909000 128574000 Derived 3335000 2236000 Derived 1099000 -9156000 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 131.9M 1995
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.264.3M198.2M132.1M66.1M0.019911992199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue209272000
1992Revenue244696000
1993Revenue215625000
1994Revenue106406000
1995Revenue131909000

Revenue growth

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

24% 1995
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.30%8%-13%-35%-57%19911992199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year16.9%
1993Year over year-11.9%
1994Year over year-50.7%
1995Year over year24%

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 2.5% 1995
Net margin 0.8% 1995
Free cash flow margin -6.9% 1995
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.3.6%-0.2%-3.9%-7.6%-11.4%19911992199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991Operating margin0.6%
1992Operating margin-0.4%
1993Operating margin-2%
1994Operating margin1.4%
1995Operating margin2.5%
1991Net margin-0.8%
1992Net margin-2.3%
1993Net margin-10.3%
1994Net margin0.3%
1995Net margin0.8%
1991Free cash flow margin-2.6%
1992Free cash flow margin2%
1993Free cash flow margin-0.3%
1994Free cash flow margin-4%
1995Free cash flow margin-6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.9M 1995
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.8.7M6.3M3.8M1.4M-1.1M19911992199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow1835000
1992Operating cash flow8066000
1993Operating cash flow3027000
1994Operating cash flow-397000
1995Operating cash flow3861000

Free cash flow

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

USD -9.2M 1995
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.6.0M2.0M-2.1M-6.2M-10.3M19911992199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flow-5504000
1992Free cash flow4906000
1993Free cash flow-715000
1994Free cash flow-4222000
1995Free cash flow-9156000

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
1991-12-31Liabilities / assetsNot reportedNo source recorded
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.91× 1995
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.0.98×0.74×0.49×0.25×0.00×1991-12-311992199319941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Current assets / current liabilitiesNot reportedNo source recorded
1992Current assets / current liabilities0.44×
1993Current assets / current liabilities0.79×
1994Current assets / current liabilities0.67×
1995Current assets / current liabilities0.91×

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
1991 1991-01-01 – 1991-12-31
−USD 1.58 million
Exact value

Exact value: -1582000 USD

1991-01-01 – 1991-12-31: -1582000 USD Inspect Net Income Open source
Share or cite

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

USD 1.84 million
Exact value

Exact value: 1835000 USD

1991-01-01 – 1991-12-31: 1835000 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 7.34 million
Exact value

Exact value: 7339000 USD

1991-01-01 – 1991-12-31: 7339000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.5 million
Calculation and evidence

1835000 − 7339000 USD

Exact free cash flow: -5504000 USD

Share or cite

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

1992 1992-01-01 – 1992-12-31
−USD 5.63 million
Exact value

Exact value: -5630000 USD

1992-01-01 – 1992-12-31: -5630000 USD Inspect Net Income Open source
Share or cite

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

USD 8.07 million
Exact value

Exact value: 8066000 USD

1992-01-01 – 1992-12-31: 8066000 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 3.16 million
Exact value

Exact value: 3160000 USD

1992-01-01 – 1992-12-31: 3160000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.91 million
Calculation and evidence

8066000 − 3160000 USD

Exact free cash flow: 4906000 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
−USD 22.29 million
Exact value

Exact value: -22291000 USD

1993-01-01 – 1993-12-31: -22291000 USD Inspect Net Income Open source
Share or cite

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

USD 3.03 million
Exact value

Exact value: 3027000 USD

1993-01-01 – 1993-12-31: 3027000 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 3.74 million
Exact value

Exact value: 3742000 USD

1993-01-01 – 1993-12-31: 3742000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 715,000
Calculation and evidence

3027000 − 3742000 USD

Exact free cash flow: -715000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 315,000
Exact value

Exact value: 315000 USD

1994-01-01 – 1994-12-31: 315000 USD Inspect Net Income Open source
Share or cite

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

−USD 397,000
Exact value

Exact value: -397000 USD

1994-01-01 – 1994-12-31: -397000 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 3.83 million
Exact value

Exact value: 3825000 USD

1994-01-01 – 1994-12-31: 3825000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.22 million
Calculation and evidence

-397000 − 3825000 USD

Exact free cash flow: -4222000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 1.1 million
Exact value

Exact value: 1099000 USD

1995-01-01 – 1995-12-31: 1099000 USD Inspect Net Income Open source
Share or cite

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

USD 3.86 million
Exact value

Exact value: 3861000 USD

1995-01-01 – 1995-12-31: 3861000 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 13.02 million
Exact value

Exact value: 13017000 USD

1995-01-01 – 1995-12-31: 13017000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.16 million
Calculation and evidence

3861000 − 13017000 USD

Exact free cash flow: -9156000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000725625, 725625, edgar:725625