PAINCARE HOLDINGS INC

EDGAR

56 filing records in this dataset, filed from 1996-08-09 to 2007-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.16 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-225.55%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -13904686 USD Source
  • Revenue: 6164713 USD Source
Cash and cash equivalents
932 thousand USD Source
Exact value

931569 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2007-11-13.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2006-12-31
  • Operating income: 7 of 11 periods available· newest 2006-12-31
  • Net income: 8 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2006-12-31
  • Total assets: 6 of 11 periods available· newest 2006-12-31
  • Total liabilities: 7 of 11 periods available· newest 2006-12-31
  • Current assets: 8 of 11 periods available· newest 2006-12-31
  • Current liabilities: 8 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2006-12-31
  • 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

    +0.3%

    Prior period

    USD 63.55 million

    –

    Current period

    USD 63.73 million

    –

    Exact inputs and evidence

    63728882 − 63548313 = 180569 USD

    63548313 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    63728882 USD · 2006-01-01 – 2006-12-31

    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 21.14 million

    Prior period

    −USD 5.34 million

    –

    Current period

    −USD 26.48 million

    –

    Exact inputs and evidence

    -26482506 − -5339378 = -21143128 USD

    -5339378 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -26482506 USD · 2006-01-01 – 2006-12-31

    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

    -108.9%

    Prior period

    USD 9.17 million

    –

    Current period

    −USD 813,863

    –

    Exact inputs and evidence

    -813863 − 9173097 = -9986960 USD

    9173097 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -813863 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -45.8%

    Prior period

    USD 1.77 million

    –

    Current period

    USD 962,040

    –

    Exact inputs and evidence

    962040 − 1773763 = -811723 USD

    1773763 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    962040 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 63.73 million 100% of revenue
  • Operating costs Derived USD 98.72 million 155% of revenue
  • Operating income −USD 34.99 million −55% of revenue
  • Tax, interest and other Derived −USD 8.51 million −13% of revenue
  • Net income −USD 26.48 million −42% of revenue

Cash

  • Operating cash flow −USD 813,863 −1.3% of revenue
  • Capital expenditure USD 962,040 1.5% of revenue
  • Free cash flow Derived −USD 1.78 million −2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 161% of revenue.
  • 1998 Not shown: operating income or net income is not reported.
  • 2001 89%
  • 2002 9.4%85%
  • 2003 Operating loss: operating costs were 177% of revenue.
  • 2004 Net loss: net income was −4% of revenue.
  • 2005 Net loss: net income was −8.4% of revenue.
  • 2006 Operating loss: operating costs were 155% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-313647509 5870555 Derived -2223046 20425 Derived -2243471 -1274951 Derived
Source
1998 1998-01-01 – 1998-12-314546574 UnavailableUnavailableUnavailable-452862 242675 Derived
Source
2001 2001-01-01 – 2001-12-314852153 4326658 Derived 525495 179691 Derived 345804 Unavailable
Source
2002 2002-01-01 – 2002-12-317497942 6373914 Derived 1124028 418994 Derived 705034 Unavailable
Source
2003 2003-01-01 – 2003-12-3114980867 26478572 Derived -11497705 -14862 Derived -11482843 -338581 Derived
Source
2004 2004-01-01 – 2004-12-3137917900 28459314 Derived 9458586 10960068 Derived -1501482 3100429 Derived
Source
2005 2005-01-01 – 2005-12-3163548313 53014912 Derived 10533401 15872779 Derived -5339378 7399334 Derived
Source
2006 2006-01-01 – 2006-12-3163728882 98717830 Derived -34988948 -8506442 Derived -26482506 -1775903 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 63.7M 2006
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.68.8M51.6M34.4M17.2M0.0199720032006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue3647509
1998Revenue4546574
2001Revenue4852153
2002Revenue7497942
2003Revenue14980867
2004Revenue37917900
2005Revenue63548313
2006Revenue63728882

Revenue growth

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

0.3% 2006
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.165%124%83%41%0%199720032006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year24.6%
2001Year over yearNo prior comparable period
2002Year over year54.5%
2003Year over year99.8%
2004Year over year153.1%
2005Year over year67.6%
2006Year over year0.3%

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 -54.9% 2006
Net margin -41.6% 2006
Free cash flow margin -2.8% 2006
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.33%4%-26%-55%-85%199720032006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-60.9%
1998-12-31Operating marginNot reported
2001Operating margin10.8%
2002Operating margin15%
2003Operating margin-76.7%
2004Operating margin24.9%
2005Operating margin16.6%
2006Operating margin-54.9%
1997Net margin-61.5%
1998Net margin-10%
2001Net margin7.1%
2002Net margin9.4%
2003Net margin-76.7%
2004Net margin-4%
2005Net margin-8.4%
2006Net margin-41.6%
1997Free cash flow margin-35%
1998Free cash flow margin5.3%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow margin-2.3%
2004Free cash flow margin8.2%
2005Free cash flow margin11.6%
2006Free cash flow margin-2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -813.9K 2006
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.10.0M7.0M4.0M925.8K-2.1M199720032006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-1266569
1998Operating cash flow247730
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flow14562
2004Operating cash flow4119026
2005Operating cash flow9173097
2006Operating cash flow-813863

Free cash flow

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

USD -1.8M 2006
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.8.1M5.5M2.8M150.9K-2.5M199720032006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-1274951
1998Free cash flow242675
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flow-338581
2004Free cash flow3100429
2005Free cash flow7399334
2006Free cash flow-1775903

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.

39.3% 2006
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.68%51%34%17%0%1997-12-3120032006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assetsNot reported
2001Liabilities / assets60.5%
2002Liabilities / assets44.7%
2003Liabilities / assets45.9%
2004Liabilities / assets62.9%
2005Liabilities / assets51.4%
2006Liabilities / assets39.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.52× 2006
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.3.76×2.82×1.88×0.94×0.00×199720032006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.06×
1998Current assets / current liabilities1.34×
2001Current assets / current liabilities0.88×
2002Current assets / current liabilities3.48×
2003Current assets / current liabilities2.45×
2004Current assets / current liabilities0.62×
2005Current assets / current liabilities0.74×
2006Current assets / current liabilities0.52×

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
1997 1997-01-01 – 1997-12-31
−USD 2.24 million
Exact value

Exact value: -2243471 USD

1997-01-01 – 1997-12-31: -2243471 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1266569 USD

1997-01-01 – 1997-12-31: -1266569 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 8,382
Exact value

Exact value: 8382 USD

1997-01-01 – 1997-12-31: 8382 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.27 million
Calculation and evidence

-1266569 − 8382 USD

Exact free cash flow: -1274951 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 452,862
Exact value

Exact value: -452862 USD

1998-01-01 – 1998-12-31: -452862 USD Inspect Net Income Open source
Share or cite

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

USD 247,730
Exact value

Exact value: 247730 USD

1998-01-01 – 1998-12-31: 247730 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 5,055
Exact value

Exact value: 5055 USD

1998-01-01 – 1998-12-31: 5055 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 242,675
Calculation and evidence

247730 − 5055 USD

Exact free cash flow: 242675 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 345,804
Exact value

Exact value: 345804 USD

2001-01-01 – 2001-12-31: 345804 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2002 2002-01-01 – 2002-12-31
USD 705,034
Exact value

Exact value: 705034 USD

2002-01-01 – 2002-12-31: 705034 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2003 2003-01-01 – 2003-12-31
−USD 11.48 million
Exact value

Exact value: -11482843 USD

2003-01-01 – 2003-12-31: -11482843 USD Inspect Net Income Open source
Share or cite

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

USD 14,562
Exact value

Exact value: 14562 USD

2003-01-01 – 2003-12-31: 14562 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 353,143
Exact value

Exact value: 353143 USD

2003-01-01 – 2003-12-31: 353143 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 338,581
Calculation and evidence

14562 − 353143 USD

Exact free cash flow: -338581 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.5 million
Exact value

Exact value: -1501482 USD

2004-01-01 – 2004-12-31: -1501482 USD Inspect Net Income Open source
Share or cite

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

USD 4.12 million
Exact value

Exact value: 4119026 USD

2004-01-01 – 2004-12-31: 4119026 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 1.02 million
Exact value

Exact value: 1018597 USD

2004-01-01 – 2004-12-31: 1018597 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.1 million
Calculation and evidence

4119026 − 1018597 USD

Exact free cash flow: 3100429 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 5.34 million
Exact value

Exact value: -5339378 USD

2005-01-01 – 2005-12-31: -5339378 USD Inspect Net Income Open source
Share or cite

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

USD 9.17 million
Exact value

Exact value: 9173097 USD

2005-01-01 – 2005-12-31: 9173097 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 1.77 million
Exact value

Exact value: 1773763 USD

2005-01-01 – 2005-12-31: 1773763 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.4 million
Calculation and evidence

9173097 − 1773763 USD

Exact free cash flow: 7399334 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 26.48 million
Exact value

Exact value: -26482506 USD

2006-01-01 – 2006-12-31: -26482506 USD Inspect Net Income Open source
Share or cite

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

−USD 813,863
Exact value

Exact value: -813863 USD

2006-01-01 – 2006-12-31: -813863 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 962,040
Exact value

Exact value: 962040 USD

2006-01-01 – 2006-12-31: 962040 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.78 million
Calculation and evidence

-813863 − 962040 USD

Exact free cash flow: -1775903 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.

56 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001003472, 1003472, edgar:1003472

Also known as HELPMATE ROBOTICS INC