ARETE INDUSTRIES INC

EDGAR

108 filing records in this dataset, filed from 1997-02-06 to 2018-03-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

265 thousand USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-23.02%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -61054 USD Source
  • Revenue: 265233 USD Source

Operating cash flow

-52.1 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -174413 USD Source
  • Operating Cash Flow: -122302 USD Source

Free cash flow

-52.1 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -174413 USD Source
  • Operating Cash Flow: -122302 USD Source
  • Capital Expenditure: 150 USD Source
  • Capital Expenditure: 150 USD Source
Cash and cash equivalents
67.9 thousand USD Source
Exact value

67946 USD

Long-term debt including current maturities
Not available
Shares outstanding
14.7 million shares Source
Exact value

14674580 shares

Reported share-count change

0.00% · 0 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
  • 14674580 shares · 2016-09-30· Source
  • 14674580 shares · 2017-09-30· 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

1.01 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 974483 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 701359 USD · 2016-01-01 – 2016-09-30 Source
  • Revenue: 249357 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 227024 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 265233 USD · 2017-07-01 – 2017-09-30 Source

Net income

-3.77 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Net income: -4499045 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -1115454 USD · 2016-01-01 – 2016-09-30 Source
  • Net income: -126078 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -193011 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -62506 USD · 2017-07-01 – 2017-09-30 Source

Operating cash flow

-204 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: -463750 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -434226 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -120942 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -122302 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -120942 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -174413 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -122302 USD · 2017-01-01 – 2017-06-30 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: 2018-03-29.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-12-31
  • Operating income: 7 of 11 periods available· newest 2016-12-31
  • Net income: 7 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2016-12-31
  • Total assets: 7 of 11 periods available· newest 2016-12-31
  • Total liabilities: 7 of 11 periods available· newest 2016-12-31
  • Current assets: 7 of 11 periods available· newest 2016-12-31
  • Current liabilities: 7 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2016-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 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

    +2.3%

    Prior period

    USD 953,021

    –

    Current period

    USD 974,483

    –

    Exact inputs and evidence

    974483 − 953021 = 21462 USD

    953021 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    974483 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 248,008

    Prior period

    −USD 4.75 million

    –

    Current period

    −USD 4.5 million

    –

    Exact inputs and evidence

    -4499045 − -4747053 = 248008 USD

    -4747053 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -4499045 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 366,860

    Prior period

    −USD 96,890

    –

    Current period

    −USD 463,750

    –

    Exact inputs and evidence

    -463750 − -96890 = -366860 USD

    -96890 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -463750 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.

  • Capital expenditure

    -99.6%

    Prior period

    USD 68,631

    –

    Current period

    USD 249

    –

    Exact inputs and evidence

    249 − 68631 = -68382 USD

    68631 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    249 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.

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 974,483 100% of revenue
  • Operating costs Derived USD 5.38 million 552% of revenue
  • Operating income −USD 4.4 million −452% of revenue
  • Tax, interest and other Derived USD 97,242 10% of revenue
  • Net income −USD 4.5 million −462% of revenue

Cash

  • Operating cash flow −USD 463,750 −48% of revenue
  • Capital expenditure USD 249 0% of revenue
  • Free cash flow Derived −USD 463,999 −48% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 653% of revenue.
  • 2011 Operating loss: operating costs were 262% of revenue.
  • 2012 Operating loss: operating costs were 115% of revenue.
  • 2013 16%79%
  • 2014 92%
  • 2015 Operating loss: operating costs were 586% of revenue.
  • 2016 Operating loss: operating costs were 552% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31167625 1094929 Derived -927304 -74692 Derived -852612 Unavailable
Source
2011 2011-01-01 – 2011-12-311050787 2756143 Derived -1705356 -2200622 Derived 495266 Unavailable
Source
2012 2012-01-01 – 2012-12-312788174 3202265 Derived -414091 79964 Derived -494055 Unavailable
Source
2013 2013-01-01 – 2013-12-312574102 2021633 Derived 552469 132167 Derived 420302 Unavailable
Source
2014 2014-01-01 – 2014-12-312553237 2355095 Derived 198142 135773 Derived 62369 Unavailable
Source
2015 2015-01-01 – 2015-12-31953021 5588164 Derived -4635143 111910 Derived -4747053 -165521 Derived
Source
2016 2016-01-01 – 2016-12-31974483 5376286 Derived -4401803 97242 Derived -4499045 -463999 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 974.5K 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.3.0M2.3M1.5M752.8K0.0201020132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue167625
2011Revenue1050787
2012Revenue2788174
2013Revenue2574102
2014Revenue2553237
2015Revenue953021
2016Revenue974483

Revenue growth

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

2.3% 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.574%403%232%61%-110%201020132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year526.9%
2012Year over year165.3%
2013Year over year-7.7%
2014Year over year-0.8%
2015Year over year-62.7%
2016Year over year2.3%

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 -451.7% 2016
Net margin -461.7% 2016
Free cash flow margin -47.6% 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.95%-79%-253%-427%-601%201020132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-553.2%
2011Operating margin-162.3%
2012Operating margin-14.9%
2013Operating margin21.5%
2014Operating margin7.8%
2015Operating margin-486.4%
2016Operating margin-451.7%
2010Net margin-508.6%
2011Net margin47.1%
2012Net margin-17.7%
2013Net margin16.3%
2014Net margin2.4%
2015Net margin-498.1%
2016Net margin-461.7%
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow margin-17.4%
2016Free cash flow margin-47.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -463.8K 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.772.0K362.2K-47.7K-457.5K-867.3K201020132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-213124
2011Operating cash flow-754244
2012Operating cash flow354888
2013Operating cash flow384131
2014Operating cash flow658919
2015Operating cash flow-96890
2016Operating cash flow-463750

Free cash flow

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

USD -464K 2016
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.37.1K-97.4K-232.0K-366.6K-501.1K201020132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flow-165521
2016Free cash flow-463999

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.

164.8% 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.614%460%307%153%0%201020132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets568.2%
2011Liabilities / assets29.5%
2012Liabilities / assets33.5%
2013Liabilities / assets40.1%
2014Liabilities / assets38.7%
2015Liabilities / assets47.3%
2016Liabilities / assets164.8%

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.0.59×0.44×0.30×0.15×0.00×201020132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.05×
2011Current assets / current liabilities0.27×
2012Current assets / current liabilities0.1×
2013Current assets / current liabilities0.55×
2014Current assets / current liabilities0.16×
2015Current assets / current liabilities0.32×
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
2010 2010-01-01 – 2010-12-31
−USD 852,612
Exact value

Exact value: -852612 USD

2010-01-01 – 2010-12-31: -852612 USD Inspect Net Income Open source
Share or cite

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

−USD 213,124
Exact value

Exact value: -213124 USD

2010-01-01 – 2010-12-31: -213124 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.

2011 2011-01-01 – 2011-12-31
USD 495,266
Exact value

Exact value: 495266 USD

2011-01-01 – 2011-12-31: 495266 USD Inspect Net Income Open source
Share or cite

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

−USD 754,244
Exact value

Exact value: -754244 USD

2011-01-01 – 2011-12-31: -754244 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 2012-01-01 – 2012-12-31
−USD 494,055
Exact value

Exact value: -494055 USD

2012-01-01 – 2012-12-31: -494055 USD Inspect Net Income Open source
Share or cite

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

USD 354,888
Exact value

Exact value: 354888 USD

2012-01-01 – 2012-12-31: 354888 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 420,302
Exact value

Exact value: 420302 USD

2013-01-01 – 2013-12-31: 420302 USD Inspect Net Income Open source
Share or cite

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

USD 384,131
Exact value

Exact value: 384131 USD

2013-01-01 – 2013-12-31: 384131 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 62,369
Exact value

Exact value: 62369 USD

2014-01-01 – 2014-12-31: 62369 USD Inspect Net Income Open source
Share or cite

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

USD 658,919
Exact value

Exact value: 658919 USD

2014-01-01 – 2014-12-31: 658919 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2015 2015-01-01 – 2015-12-31
−USD 4.75 million
Exact value

Exact value: -4747053 USD

2015-01-01 – 2015-12-31: -4747053 USD Inspect Net Income Open source
Share or cite

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

−USD 96,890
Exact value

Exact value: -96890 USD

2015-01-01 – 2015-12-31: -96890 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 68,631
Exact value

Exact value: 68631 USD

2015-01-01 – 2015-12-31: 68631 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 165,521
Calculation and evidence

-96890 − 68631 USD

Exact free cash flow: -165521 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 4.5 million
Exact value

Exact value: -4499045 USD

2016-01-01 – 2016-12-31: -4499045 USD Inspect Net Income Open source
Share or cite

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

−USD 463,750
Exact value

Exact value: -463750 USD

2016-01-01 – 2016-12-31: -463750 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 249
Exact value

Exact value: 249 USD

2016-01-01 – 2016-12-31: 249 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 463,999
Calculation and evidence

-463750 − 249 USD

Exact free cash flow: -463999 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.

108 filings · 1,573 latest values · 1,573 originally reported values

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

Identifiers: 0000820901, 820901, ARET, edgar:820901

Also known as ARETE INDUSTRIES INC, TRAVIS INDUSTRIES INC