Storm Cat Energy Corporation

(AMEX:SCU)

View:
Quarterly Data
Annual Data
Note: All numbers in thousands

	Jun 30, 2008	Mar 31, 2008	Dec 31, 2007	Sep 30, 2007
Assets
Current Assets
Cash & Equivalents	2,068	874	1,133	4,745
Restricted Cash	—	—	—	—
Marketable Securities	—	—	—	—
Accounts Receivable	6,845	4,917	4,145	2,178
Loans Receivable	—	—	—	—
Other Receivable	—	—	—	—
Receivables	6,845	4,917	4,145	2,178
Raw Materials	—	—	—	—
Work in Progress	—	—	—	—
Purchased Components	—	—	—	—
Finished Goods	—	—	—	—
Other Inventories	—	—	—	—
Inventories Adjustments and Allowances	—	—	—	—
Inventories	—	—	—	—
Prepaid Expenses	2,224	2,847	2,941	3,575
Current Deferred Income Taxes	—	—	—	—
Other Current Assets	—	—	1,760	3,637
Total Current Assets	11,137	8,638	9,979	14,135
Land and Improvements	—	137,407	129,534	114,959
Building and Improvements	—	—	—	—
Machinery Furniture and Equipment	—	—	1,180	1,160
Construction in Progress	—	—	—	—
Other Fixed Assets	153,517	1,113	—	—
Total Fixed Assets	153,517	138,520	130,714	116,119
Gross Fixed Assets	153,517	138,520	130,714	116,119
Accumulated Depreciation and Depletion	13,006	15,112	13,006	11,193
Net Fixed Assets	140,511	123,408	117,708	104,926
Intangibles	—	—	—	—
Cost in Excess	—	—	—	—
Non Current Deferred Income Taxes	—	—	—	—
Other Non Current Assets	3,131	5,791	4,879	4,847
Total Non Current Assets	143,642	129,199	122,587	109,773
Total Assets	154,779	137,837	132,566	123,908
Liabilities
Current Liabilities
Accounts Payable	10,588	7,406	5,825	2,393
Notes Payable	—	—	—	—
Short Term Debt	64,625	—	—	—
Accrued Expenses	—	—	—	—
Accrued Liabilities	8,090	4,185	4,131	5,394
Deferred Revenues	—	—	—	—
Current Deferred Income Tax Liabilities	—	—	—	—
Other Current Liabilities	15,508	9,762	2,084	2,554
Total Current Liabilities	98,811	21,353	12,040	10,341
Non Current Liabilities
Long Term Debt	50,195	101,506	93,251	79,414
Capital Lease Obligations	—	—	—	—
Deferred Income Tax Liabilities	—	—	—	—
Other Non Current Liabilities	5,535	2,082	1,896	2,080
Minority Interest Liabilities	—	—	—	—
Preferred Securities of Subsidiary Trust Liabilities	—	—	—	—
Preferred Equity Outside Stock Equity	—	—	—	—
Total Non Current Liabilities	154,541	124,941	107,187	91,835
Total Liabilities	55,730	103,588	95,147	81,494
Shareholders' Equity
Preferred Stock Equity	—	—	—	—
Common Stock Equity	238	12,896	25,379	32,073
Common Par	—	—	—	—
Additional Paid in Capital	69,834	75,612	75,474	74,502
Cumulative Translation Adjustment	—	—	—	—
Retained Earnings	-65,915	-61,180	-57,578	-53,277
Treasury Stock	—	—	—	—
Other Equity Adjustments	-9,709	-1,536	7,483	10,848
Total Capitalization	50,433	114,402	118,630	111,487
Cash Flow	-31,152	-32,372	-30,991	-30,938
Working Capital	-87,674	-12,715	-2,061	3,794
Free Cash Flow	-21,431	-1,729	-69,527	-52,307
Invested Capital	50,433	114,402	118,630	111,487
Total Equity	238	12,896	25,379	32,073
Total Liabilities and Stock Equity	154,779	137,837	132,566	123,908

	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Assets
Current Assets
Cash & Equivalents	1,133	5,299	29,502	2,675
Restricted Cash	—	—	—	—
Marketable Securities	—	—	—	—
Accounts Receivable	4,145	4,053	1,207	108
Loans Receivable	—	—	—	—
Other Receivable	—	—	—	—
Receivables	4,145	4,053	1,207	108
Raw Materials	—	—	—	—
Work in Progress	—	—	—	—
Purchased Components	—	—	—	—
Finished Goods	—	—	—	—
Other Inventories	—	—	—	—
Inventories Adjustments and Allowances	—	—	—	—
Inventories	—	—	—	—
Prepaid Expenses	2,941	1,445	445	—
Current Deferred Income Taxes	—	—	—	—
Other Current Assets	1,760	2,670	—	85
Total Current Assets	9,979	13,467	31,154	2,869
Land and Improvements	129,534	101,319	24,818	2,818
Building and Improvements	—	—	—	—
Machinery Furniture and Equipment	1,180	1,057	911	94
Construction in Progress	—	—	—	—
Other Fixed Assets	—	—	—	0
Total Fixed Assets	130,714	102,376	25,729	2,912
Gross Fixed Assets	130,714	102,376	25,729	2,912
Accumulated Depreciation and Depletion	13,006	5,172	106	16
Net Fixed Assets	117,708	97,204	25,623	2,896
Intangibles	—	—	—	—
Cost in Excess	—	—	—	—
Non Current Deferred Income Taxes	—	—	—	—
Other Non Current Assets	4,879	1,293	176	—
Total Non Current Assets	122,587	98,497	25,799	2,896
Total Assets	132,566	111,964	56,953	5,765
Liabilities
Current Liabilities
Accounts Payable	5,825	7,302	3,821	592
Notes Payable	—	—	—	—
Short Term Debt	—	7,500	—	—
Accrued Expenses	—	—	—	—
Accrued Liabilities	4,131	10,011	7,844	—
Deferred Revenues	—	—	—	—
Current Deferred Income Tax Liabilities	—	—	—	—
Other Current Liabilities	2,084	4,248	1,044	12
Total Current Liabilities	12,040	29,061	12,709	603
Non Current Liabilities
Long Term Debt	93,251	19,350	—	—
Capital Lease Obligations	—	—	—	—
Deferred Income Tax Liabilities	—	—	—	—
Other Non Current Liabilities	1,896	1,871	793	79
Minority Interest Liabilities	—	—	—	—
Preferred Securities of Subsidiary Trust Liabilities	—	—	—	—
Preferred Equity Outside Stock Equity	—	—	—	—
Total Non Current Liabilities	107,187	50,282	13,502	683
Total Liabilities	95,147	21,221	793	79
Shareholders' Equity
Preferred Stock Equity	—	—	—	—
Common Stock Equity	25,379	61,682	43,451	5,082
Common Par	—	—	—	—
Additional Paid in Capital	75,474	74,428	53,061	6,609
Cumulative Translation Adjustment	—	—	—	—
Retained Earnings	-57,578	-16,623	-9,761	-1,550
Treasury Stock	—	—	—	—
Other Equity Adjustments	7,483	3,877	151	23
Total Capitalization	118,630	81,032	43,451	5,082
Cash Flow	-30,991	-3,297	-6,796	-1,165
Working Capital	-2,061	-15,594	18,445	2,266
Free Cash Flow	-69,527	-74,090	-17,855	-3,151
Invested Capital	118,630	81,032	43,451	5,082
Total Equity	25,379	61,682	43,451	5,082
Total Liabilities and Stock Equity	132,566	111,964	56,953	5,765