NMT MEDICAL INC

EDGAR

73 filing records in this dataset, filed from 1996-11-12 to 2010-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.56 million USD

2009-12-31 · USD

Exact inputs and evidence

Operating margin

-53.55%

2009-12-31 · %

Exact inputs and evidence
  • Operating Income: -12487679 USD Source
  • Operating Income: -10582400 USD Source
  • Revenue: 13220117 USD Source
  • Revenue: 9662446 USD Source

Operating cash flow

-61.1 thousand USD

2009-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8706271 USD Source
  • Operating Cash Flow: -8645202 USD Source

Free cash flow

-64.4 thousand USD

2009-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8706271 USD Source
  • Operating Cash Flow: -8645202 USD Source
  • Capital Expenditure: 32741 USD Source
  • Capital Expenditure: 29421 USD Source
Cash and cash equivalents
2.47 million USD Source
Exact value

2472679 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

13.2 million USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Revenue: 3477771 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 3181843 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 3002832 USD · 2009-07-01 – 2009-09-30 Source
  • Revenue: 13220117 USD · 2009-01-01 – 2009-12-31 Source
  • Revenue: 9662446 USD · 2009-01-01 – 2009-09-30 Source

Net income

-10.7 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Net income: -12443770 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: -10510083 USD · 2009-01-01 – 2009-09-30 Source
  • Net income: -7915948 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: 2567935 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: -3371191 USD · 2010-07-01 – 2010-09-30 Source

Operating cash flow

-11.3 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Operating cash flow: -8706271 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: -8645202 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -3979716 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -8158571 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -3979716 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -11283728 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -8158571 USD · 2010-01-01 – 2010-06-30 Source

Capital expenditure

33.9 thousand USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Capital expenditure: 27071 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 6463 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 29421 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 27071 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 32741 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 29421 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 7588 USD · 2010-01-01 – 2010-03-31 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: 2010-11-12.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2009-12-31
  • Operating income: 11 of 11 periods available· newest 2009-12-31
  • Net income: 11 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2009-12-31
  • Total assets: 11 of 11 periods available· newest 2009-12-31
  • Total liabilities: 1 of 11 periods available· newest 2009-12-31
  • Current assets: 11 of 11 periods available· newest 2009-12-31
  • Current liabilities: 11 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2009-12-31
  • 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

    -26%

    Prior period

    USD 17.87 million

    –

    Current period

    USD 13.22 million

    –

    Exact inputs and evidence

    13220117 − 17874619 = -4654502 USD

    17874619 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    13220117 USD · 2009-01-01 – 2009-12-31

    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 5.63 million

    Prior period

    −USD 18.08 million

    –

    Current period

    −USD 12.44 million

    –

    Exact inputs and evidence

    -12443770 − -18075751 = 5631981 USD

    -18075751 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -12443770 USD · 2009-01-01 – 2009-12-31

    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 4.86 million

    Prior period

    −USD 13.57 million

    –

    Current period

    −USD 8.71 million

    –

    Exact inputs and evidence

    -8706271 − -13566470 = 4860199 USD

    -13566470 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -8706271 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -74.6%

    Prior period

    USD 128,854

    –

    Current period

    USD 32,741

    –

    Exact inputs and evidence

    32741 − 128854 = -96113 USD

    128854 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    32741 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 13.22 million 100% of revenue
  • Operating costs Derived USD 25.71 million 194% of revenue
  • Operating income −USD 12.49 million −94% of revenue
  • Tax, interest and other Derived −USD 43,909 −0.3% of revenue
  • Net income −USD 12.44 million −94% of revenue

Cash

  • Operating cash flow −USD 8.71 million −66% of revenue
  • Capital expenditure USD 32,741 0.2% of revenue
  • Free cash flow Derived −USD 8.74 million −66% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 83%14%
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Operating loss: operating costs were 107% of revenue.
  • 2004 Operating loss: operating costs were 112% of revenue.
  • 2005 Operating loss: operating costs were 136% of revenue.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 Operating loss: operating costs were 142% of revenue.
  • 2008 Operating loss: operating costs were 204% of revenue.
  • 2009 Operating loss: operating costs were 194% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-3118596005000 19023219000 Derived -427214000 -417618946 Derived -9595054 Unavailable
Source
2001 2001-01-01 – 2001-12-3123047262 679073 Derived 22368189 3173378 Derived 19194811 Unavailable
Source
2002 2002-01-01 – 2002-12-3124958625 16092035 Derived 8866590 -2212700 Derived 11079290 Unavailable
Source
2003 2003-01-01 – 2003-12-3122961359 24640147 Derived -1678788 -529035 Derived -1149753 304492 Derived
Source
2004 2004-01-01 – 2004-12-3121460024 24124761 Derived -2664737 -755300 Derived -1909437 -1345118 Derived
Source
2005 2005-01-01 – 2005-12-3123916161 32538198 Derived -8622037 -829781 Derived -7792256 -5437522 Derived
Source
2006 2006-01-01 – 2006-12-3128151330 23594028 Derived 4557302 -1328707 Derived 5886009 7608301 Derived
Source
2007 2007-01-01 – 2007-12-3126755125 37897599 Derived -11142474 -2040022 Derived -9102452 -11514553 Derived
Source
2008 2008-01-01 – 2008-12-3117874619 36525733 Derived -18651114 -575363 Derived -18075751 -13695324 Derived
Source
2009 2009-01-01 – 2009-12-3113220117 25707796 Derived -12487679 -43909 Derived -12443770 -8739012 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 13.2M 2009
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.20.1B15.1B10.0B5.0B0.0200020052009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue18596005000
2001Revenue23047262
2002Revenue24958625
2003Revenue22961359
2004Revenue21460024
2005Revenue23916161
2006Revenue28151330
2007Revenue26755125
2008Revenue17874619
2009Revenue13220117

Revenue growth

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

-26% 2009
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.57,152%41,779%26,406%11,032%-4,341%200020052009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over year52,911.2%
2001Year over year-99.9%
2002Year over year8.3%
2003Year over year-8%
2004Year over year-6.5%
2005Year over year11.4%
2006Year over year17.7%
2007Year over year-5%
2008Year over year-33.2%
2009Year over year-26%

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 -94.5% 2009
Net margin -94.1% 2009
Free cash flow margin -66.1% 2009
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.113%55%-4%-62%-120%200020052009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-2.3%
2001Operating margin97.1%
2002Operating margin35.5%
2003Operating margin-7.3%
2004Operating margin-12.4%
2005Operating margin-36.1%
2006Operating margin16.2%
2007Operating margin-41.6%
2008Operating margin-104.3%
2009Operating margin-94.5%
2000Net margin-0.1%
2001Net margin83.3%
2002Net margin44.4%
2003Net margin-5%
2004Net margin-8.9%
2005Net margin-32.6%
2006Net margin20.9%
2007Net margin-34%
2008Net margin-101.1%
2009Net margin-94.1%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow margin1.3%
2004Free cash flow margin-6.3%
2005Free cash flow margin-22.7%
2006Free cash flow margin27%
2007Free cash flow margin-43%
2008Free cash flow margin-76.6%
2009Free cash flow margin-66.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8.7M 2009
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.9.9M3.6M-2.7M-9.0M-15.3M200020052009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flow454363
2004Operating cash flow-983698
2005Operating cash flow-5108247
2006Operating cash flow8173865
2007Operating cash flow-11147764
2008Operating cash flow-13566470
2009Operating cash flow-8706271

Free cash flow

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

USD -8.7M 2009
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.9.3M3.1M-3.0M-9.2M-15.4M200020052009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flow304492
2004Free cash flow-1345118
2005Free cash flow-5437522
2006Free cash flow7608301
2007Free cash flow-11514553
2008Free cash flow-13695324
2009Free cash flow-8739012

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.

81.6% 2009
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.88%66%44%22%0%2000-12-312005-12-312009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009Liabilities / assets81.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 2009
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.7.94×5.96×3.97×1.99×0.00×200020052009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.62×
2001Current assets / current liabilities2.65×
2002Current assets / current liabilities7.16×
2003Current assets / current liabilities7.35×
2004Current assets / current liabilities6.55×
2005Current assets / current liabilities4.33×
2006Current assets / current liabilities4.44×
2007Current assets / current liabilities4.55×
2008Current assets / current liabilities2.5×
2009Current assets / current liabilities1.22×

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
2000 2000-01-01 – 2000-12-31
−USD 9.6 million
Exact value

Exact value: -9595054 USD

2000-01-01 – 2000-12-31: -9595054 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.
USD 418.35 million
Exact value

Exact value: 418351000 USD

2000-01-01 – 2000-12-31: 418351000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2001 2001-01-01 – 2001-12-31
USD 19.19 million
Exact value

Exact value: 19194811 USD

2001-01-01 – 2001-12-31: 19194811 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.
USD 148,490
Exact value

Exact value: 148490 USD

2001-01-01 – 2001-12-31: 148490 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2002 2002-01-01 – 2002-12-31
USD 11.08 million
Exact value

Exact value: 11079290 USD

2002-01-01 – 2002-12-31: 11079290 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.
USD 417,667
Exact value

Exact value: 417667 USD

2002-01-01 – 2002-12-31: 417667 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2003 2003-01-01 – 2003-12-31
−USD 1.15 million
Exact value

Exact value: -1149753 USD

2003-01-01 – 2003-12-31: -1149753 USD Inspect Net Income Open source
Share or cite

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

USD 454,363
Exact value

Exact value: 454363 USD

2003-01-01 – 2003-12-31: 454363 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 149,871
Exact value

Exact value: 149871 USD

2003-01-01 – 2003-12-31: 149871 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 304,492
Calculation and evidence

454363 − 149871 USD

Exact free cash flow: 304492 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 1.91 million
Exact value

Exact value: -1909437 USD

2004-01-01 – 2004-12-31: -1909437 USD Inspect Net Income Open source
Share or cite

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

−USD 983,698
Exact value

Exact value: -983698 USD

2004-01-01 – 2004-12-31: -983698 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 361,420
Exact value

Exact value: 361420 USD

2004-01-01 – 2004-12-31: 361420 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-983698 − 361420 USD

Exact free cash flow: -1345118 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 7.79 million
Exact value

Exact value: -7792256 USD

2005-01-01 – 2005-12-31: -7792256 USD Inspect Net Income Open source
Share or cite

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

−USD 5.11 million
Exact value

Exact value: -5108247 USD

2005-01-01 – 2005-12-31: -5108247 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 329,275
Exact value

Exact value: 329275 USD

2005-01-01 – 2005-12-31: 329275 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.44 million
Calculation and evidence

-5108247 − 329275 USD

Exact free cash flow: -5437522 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 5.89 million
Exact value

Exact value: 5886009 USD

2006-01-01 – 2006-12-31: 5886009 USD Inspect Net Income Open source
Share or cite

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

USD 8.17 million
Exact value

Exact value: 8173865 USD

2006-01-01 – 2006-12-31: 8173865 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 565,564
Exact value

Exact value: 565564 USD

2006-01-01 – 2006-12-31: 565564 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.61 million
Calculation and evidence

8173865 − 565564 USD

Exact free cash flow: 7608301 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 9.1 million
Exact value

Exact value: -9102452 USD

2007-01-01 – 2007-12-31: -9102452 USD Inspect Net Income Open source
Share or cite

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

−USD 11.15 million
Exact value

Exact value: -11147764 USD

2007-01-01 – 2007-12-31: -11147764 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 366,789
Exact value

Exact value: 366789 USD

2007-01-01 – 2007-12-31: 366789 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.51 million
Calculation and evidence

-11147764 − 366789 USD

Exact free cash flow: -11514553 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 18.08 million
Exact value

Exact value: -18075751 USD

2008-01-01 – 2008-12-31: -18075751 USD Inspect Net Income Open source
Share or cite

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

−USD 13.57 million
Exact value

Exact value: -13566470 USD

2008-01-01 – 2008-12-31: -13566470 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 128,854
Exact value

Exact value: 128854 USD

2008-01-01 – 2008-12-31: 128854 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.7 million
Calculation and evidence

-13566470 − 128854 USD

Exact free cash flow: -13695324 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 12.44 million
Exact value

Exact value: -12443770 USD

2009-01-01 – 2009-12-31: -12443770 USD Inspect Net Income Open source
Share or cite

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

−USD 8.71 million
Exact value

Exact value: -8706271 USD

2009-01-01 – 2009-12-31: -8706271 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 32,741
Exact value

Exact value: 32741 USD

2009-01-01 – 2009-12-31: 32741 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.74 million
Calculation and evidence

-8706271 − 32741 USD

Exact free cash flow: -8739012 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.

73 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001017259, 1017259, edgar:1017259

Also known as NITINOL MEDICAL TECHNOLOGIES INC