NORTH AMERICAN TECHNOLOGIES GROUP INC /TX/

EDGAR

64 filing records in this dataset, filed from 1995-11-13 to 2009-08-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.99 million USD

2009-06-28 · USD

Exact inputs and evidence

Operating margin

-8.25%

2009-06-28 · %

Exact inputs and evidence
  • Operating Income: -411471 USD Source
  • Revenue: 4990166 USD Source
Cash and cash equivalents
282 thousand USD Source
Exact value

281721 USD

Long-term debt including current maturities
Not available
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: 2009-08-12.

Financial data available through: 2008-09-28.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2008-09-28
  • Operating income: 7 of 11 periods available· newest 2008-09-28
  • Net income: 7 of 11 periods available· newest 2008-09-28
  • Operating cash flow: 7 of 11 periods available· newest 2008-09-28
  • Capital expenditure: 7 of 11 periods available· newest 2008-09-28
  • Total assets: 6 of 11 periods available· newest 2008-09-28
  • Total liabilities: 6 of 11 periods available· newest 2008-09-28
  • Current assets: 6 of 11 periods available· newest 2008-09-28
  • Current liabilities: 6 of 11 periods available· newest 2008-09-28
  • Cash and cash equivalents: 6 of 11 periods available· newest 2008-09-28
  • 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

    +51.3%

    Prior period

    USD 21.66 million

    –

    Current period

    USD 32.78 million

    –

    Exact inputs and evidence

    32775674 − 21661240 = 11114434 USD

    21661240 USD · 2006-10-01 – 2007-09-30

    Inspect prior input Prior source

    32775674 USD · 2007-09-29 – 2008-09-28

    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 9.97 million

    Prior period

    −USD 12.9 million

    –

    Current period

    −USD 2.92 million

    –

    Exact inputs and evidence

    -2924340 − -12898905 = 9974565 USD

    -12898905 USD · 2006-10-01 – 2007-09-30

    Inspect prior input Prior source

    -2924340 USD · 2007-09-29 – 2008-09-28

    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 2.44 million

    Prior period

    −USD 4.9 million

    –

    Current period

    −USD 2.45 million

    –

    Exact inputs and evidence

    -2454089 − -4897808 = 2443719 USD

    -4897808 USD · 2006-10-01 – 2007-09-30

    Inspect prior input Prior source

    -2454089 USD · 2007-09-29 – 2008-09-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -2.1%

    Prior period

    USD 985,514

    –

    Current period

    USD 964,801

    –

    Exact inputs and evidence

    964801 − 985514 = -20713 USD

    985514 USD · 2006-10-01 – 2007-09-30

    Inspect prior input Prior source

    964801 USD · 2007-09-29 – 2008-09-28

    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.

2008 2007-09-29 – 2008-09-28

  • Revenue USD 32.78 million 100% of revenue
  • Operating costs Derived USD 33.3 million 102% of revenue
  • Operating income −USD 524,836 −1.6% of revenue
  • Tax, interest and other Derived USD 2.4 million 7.3% of revenue
  • Net income −USD 2.92 million −8.9% of revenue

Cash

  • Operating cash flow −USD 2.45 million −7.5% of revenue
  • Capital expenditure USD 964,801 2.9% of revenue
  • Free cash flow Derived −USD 3.42 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 238% of revenue.
  • 2003 Operating loss: operating costs were 334% of revenue.
  • 2004 Operating loss: operating costs were 423% of revenue.
  • 2005 Operating loss: operating costs were 367% of revenue.
  • 2005 Operating loss: operating costs were 367% of revenue.
  • 2007 Operating loss: operating costs were 148% of revenue.
  • 2008 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-311677180 3995008 Derived -2317828 -303495 Derived -2014333 -2550371 Derived
Source
2003 2003-01-01 – 2003-12-312570759 8573499 Derived -6002740 581702 Derived -6584442 -2613279 Derived
Source
2004 2004-01-01 – 2004-12-313347995 14159814 Derived -10811819 823751 Derived -11635570 -11562606 Derived
Source
2005 2004-10-02 – 2005-10-015171400 18981565 Derived -13810165 1875972 Derived -15686137 -12727914 Derived
Source
2005 2005-01-01 – 2005-12-315171400 18981565 Derived -13810165 1875972 Derived -15686137 -12727914 Derived
Source
2007 2006-10-01 – 2007-09-3021661240 32016175 Derived -10354935 2543970 Derived -12898905 -5883322 Derived
Source
2008 2007-09-29 – 2008-09-2832775674 33300510 Derived -524836 2399504 Derived -2924340 -3418890 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 32.8M 2008
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.35.4M26.5M17.7M8.8M0.0200220052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue1677180
2003Revenue2570759
2004Revenue3347995
2005Revenue5171400
2005Revenue5171400
2007Revenue21661240
2008Revenue32775674

Revenue growth

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

51.3% 2008
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.59%44%29%15%0%200220052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year53.3%
2004Year over year30.2%
2005Year over yearNo prior comparable period
2005Year over year54.5%
2007Year over yearNo prior comparable period
2008Year over year51.3%

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 -1.6% 2008
Net margin -8.9% 2008
Free cash flow margin -10.4% 2008
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.28%-73%-174%-275%-375%200220052008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-138.2%
2003Operating margin-233.5%
2004Operating margin-322.9%
2005Operating margin-267%
2005Operating margin-267%
2007Operating margin-47.8%
2008Operating margin-1.6%
2002Net margin-120.1%
2003Net margin-256.1%
2004Net margin-347.5%
2005Net margin-303.3%
2005Net margin-303.3%
2007Net margin-59.5%
2008Net margin-8.9%
2002Free cash flow margin-152.1%
2003Free cash flow margin-101.7%
2004Free cash flow margin-345.4%
2005Free cash flow margin-246.1%
2005Free cash flow margin-246.1%
2007Free cash flow margin-27.2%
2008Free cash flow margin-10.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.5M 2008
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.903.7K-2.4M-5.6M-8.9M-12.2M200220052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-2016103
2003Operating cash flow-2133663
2004Operating cash flow-10338309
2005Operating cash flow-11295633
2005Operating cash flow-11295633
2007Operating cash flow-4897808
2008Operating cash flow-2454089

Free cash flow

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

USD -3.4M 2008
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.1.0M-2.7M-6.4M-10.1M-13.7M200220052008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-2550371
2003Free cash flow-2613279
2004Free cash flow-11562606
2005Free cash flow-12727914
2005Free cash flow-12727914
2007Free cash flow-5883322
2008Free cash flow-3418890

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.

139.8% 2008
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.153%115%77%38%0%20022005-10-012008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets35.5%
2003Liabilities / assets50.9%
2004Liabilities / assets96.2%
2005-10-01Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets138.2%
2007Liabilities / assets142.1%
2008Liabilities / assets139.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.02× 2008
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.3.27×2.46×1.64×0.82×0.00×20022005-10-012008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities3.03×
2003Current assets / current liabilities0.84×
2004Current assets / current liabilities2.45×
2005-10-01Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.13×
2007Current assets / current liabilities0.96×
2008Current assets / current liabilities1.02×

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
2002 2002-01-01 – 2002-12-31
−USD 2.01 million
Exact value

Exact value: -2014333 USD

2002-01-01 – 2002-12-31: -2014333 USD Inspect Net Income Open source
Share or cite

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

−USD 2.02 million
Exact value

Exact value: -2016103 USD

2002-01-01 – 2002-12-31: -2016103 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 534,268
Exact value

Exact value: 534268 USD

2002-01-01 – 2002-12-31: 534268 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.55 million
Calculation and evidence

-2016103 − 534268 USD

Exact free cash flow: -2550371 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 6.58 million
Exact value

Exact value: -6584442 USD

2003-01-01 – 2003-12-31: -6584442 USD Inspect Net Income Open source
Share or cite

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

−USD 2.13 million
Exact value

Exact value: -2133663 USD

2003-01-01 – 2003-12-31: -2133663 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 479,616
Exact value

Exact value: 479616 USD

2003-01-01 – 2003-12-31: 479616 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.61 million
Calculation and evidence

-2133663 − 479616 USD

Exact free cash flow: -2613279 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 11.64 million
Exact value

Exact value: -11635570 USD

2004-01-01 – 2004-12-31: -11635570 USD Inspect Net Income Open source
Share or cite

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

−USD 10.34 million
Exact value

Exact value: -10338309 USD

2004-01-01 – 2004-12-31: -10338309 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 1.22 million
Exact value

Exact value: 1224297 USD

2004-01-01 – 2004-12-31: 1224297 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.56 million
Calculation and evidence

-10338309 − 1224297 USD

Exact free cash flow: -11562606 USD

Share or cite

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

2005 2004-10-02 – 2005-10-01
−USD 15.69 million
Exact value

Exact value: -15686137 USD

2004-10-02 – 2005-10-01: -15686137 USD Inspect Net Income Open source
Share or cite

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

−USD 11.3 million
Exact value

Exact value: -11295633 USD

2004-10-02 – 2005-10-01: -11295633 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 1.43 million
Exact value

Exact value: 1432281 USD

2004-10-02 – 2005-10-01: 1432281 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.73 million
Calculation and evidence

-11295633 − 1432281 USD

Exact free cash flow: -12727914 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 15.69 million
Exact value

Exact value: -15686137 USD

2005-01-01 – 2005-12-31: -15686137 USD Inspect Net Income Open source
Share or cite

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

−USD 11.3 million
Exact value

Exact value: -11295633 USD

2005-01-01 – 2005-12-31: -11295633 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 1.43 million
Exact value

Exact value: 1432281 USD

2005-01-01 – 2005-12-31: 1432281 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.73 million
Calculation and evidence

-11295633 − 1432281 USD

Exact free cash flow: -12727914 USD

Share or cite

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

2007 2006-10-01 – 2007-09-30
−USD 12.9 million
Exact value

Exact value: -12898905 USD

2006-10-01 – 2007-09-30: -12898905 USD Inspect Net Income Open source
Share or cite

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

−USD 4.9 million
Exact value

Exact value: -4897808 USD

2006-10-01 – 2007-09-30: -4897808 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 985,514
Exact value

Exact value: 985514 USD

2006-10-01 – 2007-09-30: 985514 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.88 million
Calculation and evidence

-4897808 − 985514 USD

Exact free cash flow: -5883322 USD

Share or cite

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

2008 2007-09-29 – 2008-09-28
−USD 2.92 million
Exact value

Exact value: -2924340 USD

2007-09-29 – 2008-09-28: -2924340 USD Inspect Net Income Open source
Share or cite

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

−USD 2.45 million
Exact value

Exact value: -2454089 USD

2007-09-29 – 2008-09-28: -2454089 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 964,801
Exact value

Exact value: 964801 USD

2007-09-29 – 2008-09-28: 964801 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.42 million
Calculation and evidence

-2454089 − 964801 USD

Exact free cash flow: -3418890 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.

64 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000808013, 808013, edgar:808013

Also known as NORTH AMERICAN TECHNOLOGIES GROUP INC /MI/