CN BIOSCIENCES INC

EDGAR

11 filing records in this dataset, filed from 1996-11-14 to 1998-12-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.1 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

16.5%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: 2156000 USD Source
  • Revenue: 13064000 USD Source

Operating cash flow

1.03 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1728000 USD Source
  • Operating Cash Flow: -2753000 USD Source

Free cash flow

509 thousand USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1728000 USD Source
  • Operating Cash Flow: -2753000 USD Source
  • Capital Expenditure: 800000 USD Source
  • Capital Expenditure: 284000 USD Source
Cash and cash equivalents
5.57 million USD Source
Exact value

5571000 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

45.2 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 9630000 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 39445000 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 29421000 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 12482000 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 13064000 USD · 1998-04-01 – 1998-06-30 Source

Net income

-2.31 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Net income: 964000 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: -2980000 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: 2836000 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: 1147000 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 1391000 USD · 1998-04-01 – 1998-06-30 Source

Operating cash flow

-215 thousand USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 533000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -650000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 863000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 533000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -2753000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1728000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -2753000 USD · 1998-01-01 – 1998-03-31 Source

Capital expenditure

1.77 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Capital expenditure: 1238000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 705000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1671000 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1238000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 284000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 800000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 284000 USD · 1998-01-01 – 1998-03-31 Source

Free cash flow

-1.98 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 533000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -650000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 863000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 533000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -2753000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1728000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -2753000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 1238000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 705000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1671000 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1238000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 284000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 800000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 284000 USD · 1998-01-01 – 1998-03-31 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: 1998-12-31.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-31
  • Total assets: 3 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    +17%

    Prior period

    USD 33.73 million

    –

    Current period

    USD 39.45 million

    –

    Exact inputs and evidence

    39445000 − 33725000 = 5720000 USD

    33725000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    39445000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -248.9%

    Prior period

    USD 2 million

    –

    Current period

    −USD 2.98 million

    –

    Exact inputs and evidence

    -2980000 − 2001000 = -4981000 USD

    2001000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -2980000 USD · 1997-01-01 – 1997-12-31

    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

    -57.4%

    Prior period

    USD 2.03 million

    –

    Current period

    USD 863,000

    –

    Exact inputs and evidence

    863000 − 2025000 = -1162000 USD

    2025000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    863000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +352.8%

    Prior period

    USD 369,000

    –

    Current period

    USD 1.67 million

    –

    Exact inputs and evidence

    1671000 − 369000 = 1302000 USD

    369000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    1671000 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 39.45 million 100% of revenue
  • Cost of revenue USD 17.88 million 45% of revenue
  • Operating expenses USD 23.24 million 59% of revenue
  • Operating income −USD 1.68 million −4.2% of revenue
  • Tax, interest and other Derived USD 1.3 million 3.3% of revenue
  • Net income −USD 2.98 million −7.6% of revenue

Cash

  • Operating cash flow USD 863,000 2.2% of revenue
  • Capital expenditure USD 1.67 million 4.2% of revenue
  • Free cash flow Derived −USD 808,000 −2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 100% of revenue.
  • 1995 93%
  • 1996 90%
  • 1997 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3124188000 24262000 Derived -74000 388000 Derived -462000 -1465000 Derived
Source
1995 1995-01-01 – 1995-12-3126966000 25131000 Derived 1835000 818000 Derived 1017000 1187000 Derived
Source
1996 1996-01-01 – 1996-12-3133725000 30232000 Derived 3493000 1492000 Derived 2001000 1656000 Derived
Source
1997 1997-01-01 – 1997-12-3139445000 41121000 Derived -1676000 1304000 Derived -2980000 -808000 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 39.4M 1997
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.42.6M32.0M21.3M10.7M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue24188000
1995Revenue26966000
1996Revenue33725000
1997Revenue39445000

Revenue growth

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

17% 1997
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.27.1%20.3%13.5%6.8%0.0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year11.5%
1996Year over year25.1%
1997Year over year17%

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 -4.2% 1997
Net margin -7.6% 1997
Free cash flow margin -2% 1997
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.11.8%6.6%1.4%-3.8%-9.0%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-0.3%
1995Operating margin6.8%
1996Operating margin10.4%
1997Operating margin-4.2%
1994Net margin-1.9%
1995Net margin3.8%
1996Net margin5.9%
1997Net margin-7.6%
1994Free cash flow margin-6.1%
1995Free cash flow margin4.4%
1996Free cash flow margin4.9%
1997Free cash flow margin-2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 863K 1997
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.2.2M1.6M998.0K402.3K-193.3K1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-29000
1995Operating cash flow1992000
1996Operating cash flow2025000
1997Operating cash flow863000

Free cash flow

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

USD -808K 1997
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.1.9M1.0M95.5K-809.6K-1.7M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-1465000
1995Free cash flow1187000
1996Free cash flow1656000
1997Free cash flow-808000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.52× 1997
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.6.41×4.81×3.20×1.60×0.00×1994-12-31199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities4.22×
1996Current assets / current liabilities5.93×
1997Current assets / current liabilities2.52×

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
1994 1994-01-01 – 1994-12-31
−USD 462,000
Exact value

Exact value: -462000 USD

1994-01-01 – 1994-12-31: -462000 USD Inspect Net Income Open source
Share or cite

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

−USD 29,000
Exact value

Exact value: -29000 USD

1994-01-01 – 1994-12-31: -29000 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 1.44 million
Exact value

Exact value: 1436000 USD

1994-01-01 – 1994-12-31: 1436000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.47 million
Calculation and evidence

-29000 − 1436000 USD

Exact free cash flow: -1465000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 1.02 million
Exact value

Exact value: 1017000 USD

1995-01-01 – 1995-12-31: 1017000 USD Inspect Net Income Open source
Share or cite

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

USD 1.99 million
Exact value

Exact value: 1992000 USD

1995-01-01 – 1995-12-31: 1992000 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 805,000
Exact value

Exact value: 805000 USD

1995-01-01 – 1995-12-31: 805000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.19 million
Calculation and evidence

1992000 − 805000 USD

Exact free cash flow: 1187000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 2 million
Exact value

Exact value: 2001000 USD

1996-01-01 – 1996-12-31: 2001000 USD Inspect Net Income Open source
Share or cite

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

USD 2.03 million
Exact value

Exact value: 2025000 USD

1996-01-01 – 1996-12-31: 2025000 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 369,000
Exact value

Exact value: 369000 USD

1996-01-01 – 1996-12-31: 369000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.66 million
Calculation and evidence

2025000 − 369000 USD

Exact free cash flow: 1656000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 2.98 million
Exact value

Exact value: -2980000 USD

1997-01-01 – 1997-12-31: -2980000 USD Inspect Net Income Open source
Share or cite

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

USD 863,000
Exact value

Exact value: 863000 USD

1997-01-01 – 1997-12-31: 863000 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 1.67 million
Exact value

Exact value: 1671000 USD

1997-01-01 – 1997-12-31: 1671000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 808,000
Calculation and evidence

863000 − 1671000 USD

Exact free cash flow: -808000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001018371, 1018371, edgar:1018371