TN-K ENERGY GROUP INC.

EDGAR

77 filing records in this dataset, filed from 1996-07-18 to 2015-12-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

259 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-53.39%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: -138068 USD Source
  • Revenue: 258585 USD Source

Operating cash flow

18.1 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 449966 USD Source
  • Operating Cash Flow: 431822 USD Source
Cash and cash equivalents
147 thousand USD Source
Exact value

147256 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

1.49 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 1292434 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 652834 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 380782 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 206699 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 258585 USD · 2011-07-01 – 2011-09-30 Source

Net income

1.26 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 2644267 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: 3262919 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: 596814 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 1433297 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 1880866 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: 2030111 USD · 2011-01-01 – 2011-06-30 Source

Operating cash flow

974 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: 840324 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 316238 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 266846 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 431822 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 266846 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 449966 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 431822 USD · 2011-01-01 – 2011-06-30 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: 2015-12-02.

Financial data available through: 2010-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2010-12-31
  • Operating income: 11 of 11 periods available· newest 2010-12-31
  • Net income: 11 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2003-12-31
  • Total assets: 11 of 11 periods available· newest 2010-12-31
  • Total liabilities: 9 of 11 periods available· newest 2008-12-31
  • Current assets: 11 of 11 periods available· newest 2010-12-31
  • Current liabilities: 11 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2010-12-31
  • 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

    +1,041%

    Prior period

    USD 113,271

    –

    Current period

    USD 1.29 million

    –

    Exact inputs and evidence

    1292434 − 113271 = 1179163 USD

    113271 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    1292434 USD · 2010-01-01 – 2010-12-31

    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 4.01 million

    Prior period

    −USD 1.36 million

    –

    Current period

    USD 2.64 million

    –

    Exact inputs and evidence

    2644267 − -1360939 = 4005206 USD

    -1360939 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    2644267 USD · 2010-01-01 – 2010-12-31

    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 983,686

    Prior period

    −USD 143,362

    –

    Current period

    USD 840,324

    –

    Exact inputs and evidence

    840324 − -143362 = 983686 USD

    -143362 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    840324 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 1.29 million 100% of revenue
  • Operating costs Derived USD 1.22 million 94% of revenue
  • Operating income USD 76,311 5.9% of revenue
  • Tax, interest and other Derived −USD 2.57 million −199% of revenue
  • Net income USD 2.64 million 205% of revenue

Cash

  • Operating cash flow USD 840,324 65% 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
  • 2003 Operating loss: operating costs were 106% of revenue.
  • 2004 Operating loss: operating costs were 131% of revenue.
  • 2004 Operating loss: operating costs were 131% of revenue.
  • 2005 Operating loss: operating costs were 641% of revenue.
  • 2005 Operating loss: operating costs were 641% of revenue.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 587% of revenue.
  • 2010 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-3177046000 81514000 Derived -4468000 251000 Derived -4719000 -5631000 Derived
Source
2004 2003-04-01 – 2004-03-3148368000 63185000 Derived -14817000 -831000 Derived -13986000 Unavailable
Source
2004 2004-01-01 – 2004-12-3148368000 63185000 Derived -14817000 -831000 Derived -13986000 Unavailable
Source
2005 2004-04-01 – 2005-03-31470000 3013000 Derived -2543000 6087000 Derived -8630000 Unavailable
Source
2005 2005-01-01 – 2005-12-31470000 3013000 Derived -2543000 6087000 Derived -8630000 Unavailable
Source
2006 2006-01-01 – 2006-12-310 748000 Derived -748000 -2142000 Derived 1394000 Unavailable
Source
2007 2007-01-01 – 2007-12-310 259000 Derived -259000 -2451000 Derived 2192000 Unavailable
Source
2008 2008-01-01 – 2008-12-310 354496 Derived -354496 343859 Derived -698355 Unavailable
Source
2009 2009-01-01 – 2009-12-31113271 664761 Derived -551490 809449 Derived -1360939 Unavailable
Source
2010 2010-01-01 – 2010-12-311292434 1216123 Derived 76311 -2567956 Derived 2644267 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 1.3M 2010
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.83.2M62.4M41.6M20.8M0.0200320062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue77046000
2004Revenue48368000
2004Revenue48368000
2005Revenue470000
2005Revenue470000
2006Revenue0
2007Revenue0
2008Revenue0
2009Revenue113271
2010Revenue1292434

Revenue growth

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

1,041% 2010
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.1,132%801%471%140%-191%200320062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-37.2%
2004Year over year-37.2%
2005Year over year-99%
2005Year over year-99%
2006Year over year-100%
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year1,041%

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 5.9% 2010
Net margin 204.6% 2010
Free cash flow margin -7.3% 2003
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.368%-224%-816%-1,408%-1,999%200320062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-5.8%
2004Operating margin-30.6%
2004Operating margin-30.6%
2005Operating margin-541.1%
2005Operating margin-541.1%
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating margin-486.9%
2010Operating margin5.9%
2003Net margin-6.1%
2004Net margin-28.9%
2004Net margin-28.9%
2005Net margin-1,836.2%
2005Net margin-1,836.2%
2006Net marginNot reported
2007Net marginNot reported
2008Net marginNot reported
2009Net margin-1,201.5%
2010Net margin204.6%
2003Free cash flow margin-7.3%
2004Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free 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 marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 840.3K 2010
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.1.3M-485.1K-2.3M-4.1M-6.0M200320062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-5463000
2004Operating cash flow-5471000
2004Operating cash flow-5471000
2005Operating cash flow-449000
2005Operating cash flow-449000
2006Operating cash flow-321000
2007Operating cash flow-137000
2008Operating cash flow-15677
2009Operating cash flow-143362
2010Operating cash flow840324

Free cash flow

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

USD -5.6M 2003
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.450.5K-1.2M-2.8M-4.4M-6.1M200320062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-5631000
2004Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free 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.

49,371.7% 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.53,321%39,991%26,661%13,330%0%200320062010-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets67.1%
2004Liabilities / assets69.7%
2004Liabilities / assets190%
2005Liabilities / assets287.3%
2005Liabilities / assets8,973%
2006Liabilities / assetsNot reported
2007Liabilities / assetsNot reported
2008Liabilities / assets49,371.7%
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 2010
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.1.50×1.13×0.75×0.38×0.00×200320062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities1.39×
2004Current assets / current liabilities1.21×
2004Current assets / current liabilities0.56×
2005Current assets / current liabilities0.25×
2005Current assets / current liabilities0.02×
2006Current assets / current liabilities0×
2007Current assets / current liabilities0×
2008Current assets / current liabilities0×
2009Current assets / current liabilities0.01×
2010Current assets / current liabilities0.03×

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 4.72 million
Exact value

Exact value: -4719000 USD

2003-01-01 – 2003-12-31: -4719000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.46 million
Exact value

Exact value: -5463000 USD

2003-01-01 – 2003-12-31: -5463000 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 168,000
Exact value

Exact value: 168000 USD

2003-01-01 – 2003-12-31: 168000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.63 million
Calculation and evidence

-5463000 − 168000 USD

Exact free cash flow: -5631000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 13.99 million
Exact value

Exact value: -13986000 USD

2003-04-01 – 2004-03-31: -13986000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.47 million
Exact value

Exact value: -5471000 USD

2003-04-01 – 2004-03-31: -5471000 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.

2004 2004-01-01 – 2004-12-31
−USD 13.99 million
Exact value

Exact value: -13986000 USD

2004-01-01 – 2004-12-31: -13986000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.47 million
Exact value

Exact value: -5471000 USD

2004-01-01 – 2004-12-31: -5471000 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.

2005 2004-04-01 – 2005-03-31
−USD 8.63 million
Exact value

Exact value: -8630000 USD

2004-04-01 – 2005-03-31: -8630000 USD Inspect Net Income Open source
Share or cite

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

−USD 449,000
Exact value

Exact value: -449000 USD

2004-04-01 – 2005-03-31: -449000 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.

2005 2005-01-01 – 2005-12-31
−USD 8.63 million
Exact value

Exact value: -8630000 USD

2005-01-01 – 2005-12-31: -8630000 USD Inspect Net Income Open source
Share or cite

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

−USD 449,000
Exact value

Exact value: -449000 USD

2005-01-01 – 2005-12-31: -449000 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.

2006 2006-01-01 – 2006-12-31
USD 1.39 million
Exact value

Exact value: 1394000 USD

2006-01-01 – 2006-12-31: 1394000 USD Inspect Net Income Open source
Share or cite

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

−USD 321,000
Exact value

Exact value: -321000 USD

2006-01-01 – 2006-12-31: -321000 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.

2007 2007-01-01 – 2007-12-31
USD 2.19 million
Exact value

Exact value: 2192000 USD

2007-01-01 – 2007-12-31: 2192000 USD Inspect Net Income Open source
Share or cite

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

−USD 137,000
Exact value

Exact value: -137000 USD

2007-01-01 – 2007-12-31: -137000 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.

2008 2008-01-01 – 2008-12-31
−USD 698,355
Exact value

Exact value: -698355 USD

2008-01-01 – 2008-12-31: -698355 USD Inspect Net Income Open source
Share or cite

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

−USD 15,677
Exact value

Exact value: -15677 USD

2008-01-01 – 2008-12-31: -15677 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.

2009 2009-01-01 – 2009-12-31
−USD 1.36 million
Exact value

Exact value: -1360939 USD

2009-01-01 – 2009-12-31: -1360939 USD Inspect Net Income Open source
Share or cite

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

−USD 143,362
Exact value

Exact value: -143362 USD

2009-01-01 – 2009-12-31: -143362 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.

2010 2010-01-01 – 2010-12-31
USD 2.64 million
Exact value

Exact value: 2644267 USD

2010-01-01 – 2010-12-31: 2644267 USD Inspect Net Income Open source
Share or cite

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

USD 840,324
Exact value

Exact value: 840324 USD

2010-01-01 – 2010-12-31: 840324 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.

77 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000942650, 942650, edgar:942650

Also known as ADRENALIN INTERACTIVE INC, DIGITAL LIFESTYLES GROUP INC, MCGLEN INTERNET GROUP INC, NORTHGATE INNOVATIONS INC, WANDERLUST INTERACTIVE INC