Sauer Energy (SENY) stock price, revenue, and financials

Sauer Energy market cap is $561.6 k.
View Company

$561.6 K

SENY Mkt cap, 05-Mar-2021
Sauer Energy Net income (Q3, 2018)-889.4 K
Sauer Energy EBIT (Q3, 2018)-127.4 K
Sauer Energy Cash, 31-May-20182.4 K
Sauer Energy EV707.9 K

Sauer Energy Income Statement

Annual

USDFY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Revenue

R&D expense

541.5k91.5k128.4k393.3k214.8k351.9k

General and administrative expense

266.8k384.1k498.4k487.2k302.1k

Operating expense total

541.5k803.3k512.4k891.7k702.0k654.0k

EBIT

(1.7m)(1.3m)(768.3k)(1.3m)(1.4m)(1.1m)

Interest expense

326.0k155.1k276.8k444.0k

Pre tax profit

(1.3m)(2.2m)(846.1k)(1.2m)(1.6m)

Net Income

(1.7m)(1.3m)(2.2m)(846.1k)(1.2m)(1.6m)

Quarterly

USDQ1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Revenue

29.6k

Cost of goods sold

15.1k

Gross profit

14.5k

Gross profit Margin, %

49%

Sales and marketing expense

33.2k9.0k

R&D expense

95.3k24.6k176.7k32.6k20.2k3.8k23.7k29.3k30.5k39.6k94.1k161.6k45.2k51.8k57.3k71.9k79.5k117.7k44.9k39.9k1.3k

General and administrative expense

76.7k67.0k56.2k80.6k57.9k83.3k68.8k75.4k95.0k119.8k106.2k86.9k121.2k123.6k105.7k156.5k84.5k67.2k56.7k46.3k

Operating expense total

172.0k91.6k232.9k32.6k100.8k61.7k107.0k423.1k105.9k134.7k213.9k267.8k165.2k173.0k181.0k186.6k236.0k202.3k228.5k96.6k47.7k

EBIT

(274.5k)(231.8k)(348.5k)(258.5k)(475.9k)(170.7k)(183.2k)159.2k(197.5k)(206.9k)(264.2k)(469.8k)(211.9k)(222.0k)(715.9k)(252.5k)(332.1k)(316.5k)(214.0k)(187.3k)(127.4k)

EBIT margin, %

(722%)

Interest expense

250.0k441.7k59.8k103.7k21.4k113.2k127.4k149.1k34.0k166.6k190.0k23.9k

Pre tax profit

(274.5k)(231.8k)(348.5k)(475.9k)(170.7k)(183.2k)31.7k(1.2m)43.1k177.4k(602.5k)(14.5k)(159.0k)(767.7k)(379.9k)(481.2k)(350.5k)(360.1k)(378.0k)(151.3k)

Net Income

(274.5k)(231.8k)(348.5k)(258.5k)(475.9k)(170.7k)(183.2k)31.7k(1.2m)43.1k177.4k(602.5k)(14.5k)(159.0k)(767.7k)(379.9k)(481.2k)(350.5k)(360.1k)(378.0k)(889.4k)

Sauer Energy Balance Sheet

Annual

USDFY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Cash

47.0k19.2k459.4k5.0k46.6k2.0k

Prepaid Expenses

593.0

Inventories

1.0k

Current Assets

48.0k19.2k461.5k20.0k48.1k3.5k

PP&E

92.6k62.8k146.7k113.2k68.1k41.6k

Goodwill

5.0k

Total Assets

1.6m2.0m2.0m1.4m1.3m1.2m

Accounts Payable

7.5k5.3k

Short-term debt

344.2k600.0k275.0k90.0k105.0k

Current Liabilities

17.5k349.5k1.6m736.4k123.0k145.9k

Non-Current Liabilities

Total Debt

344.2k600.0k275.0k90.0k105.0k

Total Liabilities

17.5k349.5k1.6m736.4k123.0k145.9k

Common Stock

8.7k9.4k11.5k14.8k27.3k35.1k

Additional Paid-in Capital

5.0m6.3m8.2m9.4m11.1m12.5m

Retained Earnings

(3.4m)(4.7m)(7.8m)(8.7m)(9.9m)(11.5m)

Total Equity

1.6m1.7m386.6k704.3k1.2m1.0m

Debt to Equity Ratio

1.6 x0.4 x

Debt to Assets Ratio

0.3 x0.2 x

Financial Leverage

1 x1.2 x5.3 x2 x1.1 x1.1 x

Quarterly

USDQ1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Cash

153.1k101.2k189.2k58.8k22.8k50.7k39.1k51.0k462.8k277.5k36.7k27.1k65.8k5.1k61.2k51.8k107.8k55.4k12.1k1.0k2.4k

Accounts Receivable

27.0k

Prepaid Expenses

911.0431.0612.0

Inventories

1.0k1.0k1.0k1.0k

Current Assets

59.8k23.8k51.7k39.1k78.0k463.7k278.0k37.3k27.1k80.8k20.1k62.7k53.3k109.3k56.9k27.7k2.5k3.9k

PP&E

93.7k90.5k84.2k75.9k67.6k57.1k51.5k66.2k132.2k121.0k117.5k96.9k79.2k61.7k57.2k46.3k35.5k32.2k33.6k29.6k

Goodwill

5.0k1.5m5.0k5.0k5.0k5.0k5.0k5.0k5.0k5.0k5.0k

Total Assets

246.8k191.7k1.8m1.6m2.0m2.0m2.0m2.0m2.4m1.8m1.5m1.5m1.5m1.4m1.4m1.3m1.3m1.2m1.2m1.1m1.1m

Accounts Payable

7.5k7.5k7.5k7.5k7.5k7.5k

Short-term debt

20.8k10.0k10.0k92.0k175.0k10.0k285.3k225.5k600.0k600.0k500.0k375.0k175.0k45.0k10.7k155.0k11.4k45.0k148.7k

Current Liabilities

20.8k17.5k17.5k109.5k192.5k329.0k292.8k227.3k606.5k1.4m839.2k786.2k320.7k206.3k19.8k26.7k11.4k174.7k154.1k164.6k290.8k

Long-term debt

500.0k375.0k

Non-Current Liabilities

Total Debt

20.8k10.0k10.0k92.0k175.0k10.0k285.3k225.5k600.0k600.0k1.0m750.0k175.0k45.0k10.7k155.0k11.4k45.0k148.7k

Total Liabilities

20.8k17.5k17.5k109.5k192.5k329.0k292.8k227.3k606.5k1.4m839.2k786.2k320.7k206.3k19.8k26.7k11.4k174.7k154.1k164.6k290.8k

Common Stock

7.8k7.8k8.5k8.8k9.2k9.2k9.6k9.9k11.0k11.5k11.8k13.0k17.1k18.7k26.9k30.0k32.4k32.9k38.0k43.7k8.7k

Additional Paid-in Capital

2.1m2.1m4.0m5.1m5.9m6.0m6.6m6.7m7.9m8.2m8.3m8.9m9.8m10.0m10.9m11.5m12.0m12.1m12.8m13.1m13.2m

Retained Earnings

(1.9m)(2.1m)(2.5m)(3.6m)(4.1m)(4.3m)(4.9m)(4.8m)(6.1m)(7.8m)(7.6m)(8.2m)(8.7m)(8.8m)(9.6m)(10.3m)(10.8m)(11.1m)(11.8m)(12.2m)(12.4m)

Total Equity

226.0k174.2k1.7m1.5m1.8m1.7m1.7m1.8m1.8m429.7k707.2k727.9k1.1m1.2m1.4m1.3m1.3m1.1m1.0m952.6k801.3k

Financial Leverage

1.1 x1.1 x1 x1.1 x1.1 x1.2 x1.2 x1.1 x1.3 x4.2 x2.2 x2.1 x1.3 x1.2 x1 x1 x1 x1.2 x1.2 x1.2 x1.4 x

Sauer Energy Cash Flow

Annual

USDFY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Net Income

(1.7m)(1.3m)(2.2m)(846.1k)(1.2m)(1.6m)

Depreciation and Amortization

31.7k33.5k104.1k180.6k135.3k116.7k

Inventories

1.0k(1.0k)

Accounts Payable

1.4k2.0k16.2k(6.9k)18.5k7.9k

Cash From Operating Activities

(709.1k)(74.1k)(595.1k)(979.5k)(726.2k)(1.0m)

Purchases of PP&E

41.4k

Cash From Investing Activities

(41.4k)(433.7k)(173.8k)

Cash From Financing Activities

722.9k480.0k1.2m554.2k767.8k987.6k

Net Change in Cash

(27.6k)(27.8k)440.2k(454.4k)41.6k(44.6k)

Quarterly

USDQ1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Net Income

(274.5k)(231.8k)(348.5k)(258.5k)(734.4k)(905.0k)(183.2k)(151.5k)(1.4m)43.1k220.5k(381.9k)(14.5k)(173.5k)(941.2k)(379.9k)(861.1k)(1.2m)(360.1k)(738.1k)(889.4k)

Depreciation and Amortization

3.2k8.3k16.7k25.0k5.6k11.3k19.1k33.0k66.2k100.7k36.3k72.5k106.4k33.5k66.9k100.2k32.0k53.1k

Accounts Payable

(1.5k)(7.1k)(2.4k)(9.6k)(15.7k)(16.6k)(14.6k)10.4k5.3k(17.1k)(21.6k)(13.4k)23.3k2.0k

Cash From Operating Activities

(228.0k)(250.2k)(717.7k)(880.1k)(148.1k)(99.3k)(531.6k)(183.3k)(420.6k)(571.6k)(192.2k)(352.9k)(528.7k)(238.1k)(538.3k)(818.8k)(174.8k)(262.3k)

Purchases of PP&E

39.1k

Cash From Investing Activities

(39.1k)(430.0k)(430.0k)(22.5k)(3.6k)(16.0k)(1.5k)(1.5k)

Cash From Financing Activities

345.7k262.0k1.1m1.3m168.0k131.1k997.8k153.8k254.5k354.5k585.0k243.2k599.5k827.6k185.0k261.4k

Net Change in Cash

78.5k11.8k(24.2k)3.8k19.9k31.8k443.6k(183.3k)(424.2k)(433.8k)60.8k96.056.3k5.2k61.2k8.8k10.2k(937.0)

Sauer Energy Ratios

USDQ1, 2012

Financial Leverage

1.1 x
View Sauer Energy profile

Need Data?

Craft can deliver 250+ data points of financial, operating, and human capital indicators on companies via API.

Learn more