Carbon Natural Gas Co

EDGAR

119 filing records in this dataset, filed from 1995-11-13 to 2020-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.96 million USD

2020 Q2 · USD

Exact inputs and evidence

Operating margin

-963.29%

2020 Q2 · %

Exact inputs and evidence
  • Operating Income: -47808000 USD Source
  • Revenue: 4963000 USD Source

Operating cash flow

-9.87 million USD

2020 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8592000 USD Source
  • Operating Cash Flow: 1277000 USD Source
Cash and cash equivalents
1.31 million USD Source
Exact value

1311000 USD

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

65000 USD

Shares outstanding
8.3 million shares Source
Exact value

8304781 shares

Reported share-count change

6.25% · 489 thousand 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
  • 7816030 shares · 2019-06-30· Source
  • 8304781 shares · 2020-06-30· Source

Trailing twelve months

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

Net income

-39.2 million USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Net income: 3182000 USD · 2019-07-01 – 2019-09-30 Source
  • Net income: 1097000 USD · 2019-01-01 – 2019-12-31 Source
  • Net income: 5311000 USD · 2019-01-01 – 2019-09-30 Source
  • Net income: 9799000 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: -47936000 USD · 2020-04-01 – 2020-06-30 Source

Operating cash flow

469 thousand USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Operating cash flow: 14122000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 9795000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 18856000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 14122000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 1277000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: -8592000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 1277000 USD · 2020-01-01 – 2020-03-31 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: 2020-08-14.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2019-12-31
  • Operating income: 10 of 11 periods available· newest 2019-12-31
  • Net income: 11 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-12-31
  • Total assets: 11 of 11 periods available· newest 2019-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2019-12-31
  • Current liabilities: 11 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 10 of 11 periods available· newest 2019-12-31

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

    +119.8%

    Prior period

    USD 53.05 million

    –

    Current period

    USD 116.63 million

    –

    Exact inputs and evidence

    116625000 − 53051000 = 63574000 USD

    53051000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    116625000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -86.9%

    Prior period

    USD 8.4 million

    –

    Current period

    USD 1.1 million

    –

    Exact inputs and evidence

    1097000 − 8404000 = -7307000 USD

    8404000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    1097000 USD · 2019-01-01 – 2019-12-31

    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

    +73.9%

    Prior period

    USD 10.85 million

    –

    Current period

    USD 18.86 million

    –

    Exact inputs and evidence

    18856000 − 10845000 = 8011000 USD

    10845000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    18856000 USD · 2019-01-01 – 2019-12-31

    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: 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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 116.63 million 100% of revenue
  • Operating costs Derived USD 104.87 million 90% of revenue
  • Operating income USD 11.76 million 10% of revenue
  • Tax, interest and other Derived USD 10.66 million 9.1% of revenue
  • Net income USD 1.1 million 0.9% of revenue

Cash

  • Operating cash flow USD 18.86 million 16% of revenue
  • 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
  • 2010 Operating loss: operating costs were 111% of revenue.
  • 2011 Operating loss: operating costs were 279% of revenue.
  • 2012 Operating loss: operating costs were 237% of revenue.
  • 2013 23%73%
  • 2014 29%66%
  • 2015 Operating loss: operating costs were 175% of revenue.
  • 2016 Operating loss: operating costs were 253% of revenue.
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 16%80%
  • 2019 9.1%90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-315858000 6506000 Derived -648000 -3468000 Derived 2820000 -4485000 Derived
Source
2011 2011-01-01 – 2011-12-319703000 27024000 Derived -17321000 -1326000 Derived -15995000 -29719000 Derived
Source
2012 2012-01-01 – 2012-12-3112076000 28627000 Derived -16551000 -798000 Derived -15753000 398000 Derived
Source
2013 2013-01-01 – 2013-12-3118638000 13698000 Derived 4940000 654000 Derived 4286000 7347000 Derived
Source
2014 2014-01-01 – 2014-12-3124076000 16001000 Derived 8075000 1134000 Derived 6941000 Unavailable
Source
2015 2015-01-01 – 2015-12-3111678000 20397000 Derived -8719000 -421000 Derived -8298000 Unavailable
Source
2016 2016-01-01 – 2016-12-318195000 20713000 Derived -12518000 -112000 Derived -12406000 Unavailable
Source
2017 2017-01-01 – 2017-12-3122473000 19265000 Derived 3208000 -3110000 Derived 6318000 Unavailable
Source
2018 2018-01-01 – 2018-12-3153051000 42433000 Derived 10618000 2214000 Derived 8404000 Unavailable
Source
2019 2019-01-01 – 2019-12-31116625000 104868000 Derived 11757000 10660000 Derived 1097000 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 116.6M 2019
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.126.0M94.5M63.0M31.5M0.0201020152019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue5858000
2011Revenue9703000
2012Revenue12076000
2013Revenue18638000
2014Revenue24076000
2015Revenue11678000
2016Revenue8195000
2017Revenue22473000
2018Revenue53051000
2019Revenue116625000

Revenue growth

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

119.8% 2019
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.192%127%61%-4%-70%201020152019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year65.6%
2012Year over year24.5%
2013Year over year54.3%
2014Year over year29.2%
2015Year over year-51.5%
2016Year over year-29.8%
2017Year over year174.2%
2018Year over year136.1%
2019Year over year119.8%

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 10.1% 2019
Net margin 0.9% 2019
Free cash flow margin 39.4% 2013
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.76%-26%-129%-232%-335%201020152019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-11.1%
2011Operating margin-178.5%
2012Operating margin-137.1%
2013Operating margin26.5%
2014Operating margin33.5%
2015Operating margin-74.7%
2016Operating margin-152.8%
2017Operating margin14.3%
2018Operating margin20%
2019Operating margin10.1%
2010Net margin48.1%
2011Net margin-164.8%
2012Net margin-130.4%
2013Net margin23%
2014Net margin28.8%
2015Net margin-71.1%
2016Net margin-151.4%
2017Net margin28.1%
2018Net margin15.8%
2019Net margin0.9%
2010Free cash flow margin-76.6%
2011Free cash flow margin-306.3%
2012Free cash flow margin3.3%
2013Free cash flow margin39.4%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 18.9M 2019
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.20.6M14.2M7.9M1.5M-4.9M201020152019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-2679000
2011Operating cash flow-2661000
2012Operating cash flow776000
2013Operating cash flow7848000
2014Operating cash flow11696000
2015Operating cash flow509000
2016Operating cash flow-3142000
2017Operating cash flow3920000
2018Operating cash flow10845000
2019Operating cash flow18856000

Free cash flow

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

USD 7.3M 2013
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.10.3M-436.9K-11.2M-21.9M-32.7M201020152019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-4485000
2011Free cash flow-29719000
2012Free cash flow398000
2013Free cash flow7347000
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable

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
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016-12-31Liabilities / assetsNot reported
2017-12-31Liabilities / assetsNot reported
2018-12-31Liabilities / assetsNot reported
2019-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.54× 2019
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.1.51×1.13×0.75×0.38×0.00×201020152019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.4×
2011Current assets / current liabilities0.54×
2012Current assets / current liabilities0.62×
2013Current assets / current liabilities0.48×
2014Current assets / current liabilities0.72×
2015Current assets / current liabilities0.46×
2016Current assets / current liabilities0.52×
2017Current assets / current liabilities0.71×
2018Current assets / current liabilities0.64×
2019Current assets / current liabilities0.54×

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 2.82 million
Exact value

Exact value: 2820000 USD

2010-01-01 – 2010-12-31: 2820000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.68 million
Exact value

Exact value: -2679000 USD

2010-01-01 – 2010-12-31: -2679000 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 1.81 million
Exact value

Exact value: 1806000 USD

2010-01-01 – 2010-12-31: 1806000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.49 million
Calculation and evidence

-2679000 − 1806000 USD

Exact free cash flow: -4485000 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 16 million
Exact value

Exact value: -15995000 USD

2011-01-01 – 2011-12-31: -15995000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.66 million
Exact value

Exact value: -2661000 USD

2011-01-01 – 2011-12-31: -2661000 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 27.06 million
Exact value

Exact value: 27058000 USD

2011-01-01 – 2011-12-31: 27058000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.72 million
Calculation and evidence

-2661000 − 27058000 USD

Exact free cash flow: -29719000 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 15.75 million
Exact value

Exact value: -15753000 USD

2012-01-01 – 2012-12-31: -15753000 USD Inspect Net Income Open source
Share or cite

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

USD 776,000
Exact value

Exact value: 776000 USD

2012-01-01 – 2012-12-31: 776000 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 378,000
Exact value

Exact value: 378000 USD

2012-01-01 – 2012-12-31: 378000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 398,000
Calculation and evidence

776000 − 378000 USD

Exact free cash flow: 398000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 4.29 million
Exact value

Exact value: 4286000 USD

2013-01-01 – 2013-12-31: 4286000 USD Inspect Net Income Open source
Share or cite

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

USD 7.85 million
Exact value

Exact value: 7848000 USD

2013-01-01 – 2013-12-31: 7848000 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 501,000
Exact value

Exact value: 501000 USD

2013-01-01 – 2013-12-31: 501000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.35 million
Calculation and evidence

7848000 − 501000 USD

Exact free cash flow: 7347000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 6.94 million
Exact value

Exact value: 6941000 USD

2014-01-01 – 2014-12-31: 6941000 USD Inspect Net Income Open source
Share or cite

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

USD 11.7 million
Exact value

Exact value: 11696000 USD

2014-01-01 – 2014-12-31: 11696000 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.

2015 2015-01-01 – 2015-12-31
−USD 8.3 million
Exact value

Exact value: -8298000 USD

2015-01-01 – 2015-12-31: -8298000 USD Inspect Net Income Open source
Share or cite

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

USD 509,000
Exact value

Exact value: 509000 USD

2015-01-01 – 2015-12-31: 509000 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.

2016 2016-01-01 – 2016-12-31
−USD 12.41 million
Exact value

Exact value: -12406000 USD

2016-01-01 – 2016-12-31: -12406000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.14 million
Exact value

Exact value: -3142000 USD

2016-01-01 – 2016-12-31: -3142000 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.

2017 2017-01-01 – 2017-12-31
USD 6.32 million
Exact value

Exact value: 6318000 USD

2017-01-01 – 2017-12-31: 6318000 USD Inspect Net Income Open source
Share or cite

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

USD 3.92 million
Exact value

Exact value: 3920000 USD

2017-01-01 – 2017-12-31: 3920000 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.

2018 2018-01-01 – 2018-12-31
USD 8.4 million
Exact value

Exact value: 8404000 USD

2018-01-01 – 2018-12-31: 8404000 USD Inspect Net Income Open source
Share or cite

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

USD 10.85 million
Exact value

Exact value: 10845000 USD

2018-01-01 – 2018-12-31: 10845000 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.

2019 2019-01-01 – 2019-12-31
USD 1.1 million
Exact value

Exact value: 1097000 USD

2019-01-01 – 2019-12-31: 1097000 USD Inspect Net Income Open source
Share or cite

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

USD 18.86 million
Exact value

Exact value: 18856000 USD

2019-01-01 – 2019-12-31: 18856000 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.

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.

119 filings · 2,411 latest values · 2,411 originally reported values

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

Identifiers: 0000086264, 86264, CRBO, edgar:86264

Also known as Carbon Energy Corp, Carbon Natural Gas Co, ST LAWRENCE SEAWAY CORP