BALANCED CARE CORP

EDGAR

23 filing records in this dataset, filed from 1998-03-27 to 2002-05-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.6 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-37.76%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -5509000 USD Source
  • Revenue: 14591000 USD Source

Operating cash flow

-2.07 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10671000 USD Source
  • Operating Cash Flow: -8601000 USD Source
Cash and cash equivalents
4.6 million USD Source
Exact value

4595000 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

56.3 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 56775000 USD · 2000-07-01 – 2001-06-30 Source
  • Revenue: 43026000 USD · 2000-07-01 – 2001-03-31 Source
  • Revenue: 13775000 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 14214000 USD · 2001-10-01 – 2001-12-31 Source
  • Revenue: 14591000 USD · 2002-01-01 – 2002-03-31 Source

Net income

-42 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: -46085000 USD · 2000-07-01 – 2001-06-30 Source
  • Net income: -28362000 USD · 2000-07-01 – 2001-03-31 Source
  • Net income: -5937000 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -10488000 USD · 2001-10-01 – 2001-12-31 Source
  • Net income: -7804000 USD · 2002-01-01 – 2002-03-31 Source

Operating cash flow

-16.1 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -21643000 USD · 2000-07-01 – 2001-06-30 Source
  • Operating cash flow: -16190000 USD · 2000-07-01 – 2001-03-31 Source
  • Operating cash flow: -3289000 USD · 2001-07-01 – 2001-09-30 Source
  • Operating cash flow: -8601000 USD · 2001-07-01 – 2001-12-31 Source
  • Operating cash flow: -3289000 USD · 2001-07-01 – 2001-09-30 Source
  • Operating cash flow: -10671000 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: -8601000 USD · 2001-07-01 – 2001-12-31 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: 2002-05-16.

Financial data available through: 2001-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-06-30
  • Operating income: 6 of 11 periods available· newest 2001-06-30
  • Net income: 6 of 11 periods available· newest 2001-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2001-06-30
  • Capital expenditure: 6 of 11 periods available· newest 2001-06-30
  • Total assets: 5 of 11 periods available· newest 2001-06-30
  • Total liabilities: 5 of 11 periods available· newest 2001-06-30
  • Current assets: 5 of 11 periods available· newest 2001-06-30
  • Current liabilities: 5 of 11 periods available· newest 2001-06-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-06-30
  • 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

    -6.5%

    Prior period

    USD 60.75 million

    –

    Current period

    USD 56.78 million

    –

    Exact inputs and evidence

    56775000 − 60749000 = -3974000 USD

    60749000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    56775000 USD · 2000-07-01 – 2001-06-30

    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 24.5 million

    Prior period

    −USD 21.59 million

    –

    Current period

    −USD 46.09 million

    –

    Exact inputs and evidence

    -46085000 − -21589000 = -24496000 USD

    -21589000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -46085000 USD · 2000-07-01 – 2001-06-30

    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 2.38 million

    Prior period

    −USD 19.26 million

    –

    Current period

    −USD 21.64 million

    –

    Exact inputs and evidence

    -21643000 − -19260000 = -2383000 USD

    -19260000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -21643000 USD · 2000-07-01 – 2001-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -98%

    Prior period

    USD 58.27 million

    –

    Current period

    USD 1.19 million

    –

    Exact inputs and evidence

    1194000 − 58267000 = -57073000 USD

    58267000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    1194000 USD · 2000-07-01 – 2001-06-30

    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.

2001 2000-07-01 – 2001-06-30

  • Revenue USD 56.78 million 100% of revenue
  • Operating costs Derived USD 92.32 million 163% of revenue
  • Operating income −USD 35.55 million −63% of revenue
  • Tax, interest and other Derived USD 10.54 million 19% of revenue
  • Net income −USD 46.09 million −81% of revenue

Cash

  • Operating cash flow −USD 21.64 million −38% of revenue
  • Capital expenditure USD 1.19 million 2.1% of revenue
  • Free cash flow Derived −USD 22.84 million −40% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 200% of revenue.
  • 1997 Operating loss: operating costs were 108% of revenue.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 131% of revenue.
  • 2000 Operating loss: operating costs were 128% of revenue.
  • 2001 Operating loss: operating costs were 163% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-07-01 – 1996-06-30811000 1625000 Derived -814000 95000 Derived -909000 -721000 Derived
Source
1997 1996-07-01 – 1997-06-3049480000 53267000 Derived -3787000 705000 Derived -4492000 -2437000 Derived
Source
1998 1997-07-01 – 1998-06-3088888000 86408000 Derived 2480000 -1095000 Derived 3575000 -10203000 Derived
Source
1999 1998-07-01 – 1999-06-3078446000 102469000 Derived -24023000 -386000 Derived -23637000 -14466000 Derived
Source
2000 1999-07-01 – 2000-06-3060749000 77673000 Derived -16924000 4665000 Derived -21589000 -77527000 Derived
Source
2001 2000-07-01 – 2001-06-3056775000 92323000 Derived -35548000 10537000 Derived -46085000 -22837000 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 56.8M 2001
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.96.0M72.0M48.0M24.0M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue811000
1997Revenue49480000
1998Revenue88888000
1999Revenue78446000
2000Revenue60749000
2001Revenue56775000

Revenue growth

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

-6.5% 2001
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.6,483%4,736%2,989%1,242%-504%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year6,001.1%
1998Year over year79.6%
1999Year over year-11.7%
2000Year over year-22.6%
2001Year over year-6.5%

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 -62.6% 2001
Net margin -81.2% 2001
Free cash flow margin -40.2% 2001
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.15%-24%-62%-100%-138%199619992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-100.4%
1997Operating margin-7.7%
1998Operating margin2.8%
1999Operating margin-30.6%
2000Operating margin-27.9%
2001Operating margin-62.6%
1996Net margin-112.1%
1997Net margin-9.1%
1998Net margin4%
1999Net margin-30.1%
2000Net margin-35.5%
2001Net margin-81.2%
1996Free cash flow margin-88.9%
1997Free cash flow margin-4.9%
1998Free cash flow margin-11.5%
1999Free cash flow margin-18.4%
2000Free cash flow margin-127.6%
2001Free cash flow margin-40.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -21.6M 2001
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.1.7M-4.5M-10.8M-17.1M-23.4M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-564000
1997Operating cash flow-615000
1998Operating cash flow-6092000
1999Operating cash flow-10411000
2000Operating cash flow-19260000
2001Operating cash flow-21643000

Free cash flow

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

USD -22.8M 2001
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.6.2M-16.3M-38.8M-61.2M-83.7M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-721000
1997Free cash flow-2437000
1998Free cash flow-10203000
1999Free cash flow-14466000
2000Free cash flow-77527000
2001Free cash flow-22837000

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.

109.9% 2001
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.119%89%59%30%0%1996-06-3019992001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets64.2%
1998Liabilities / assets28%
1999Liabilities / assets46%
2000Liabilities / assets69.7%
2001Liabilities / assets109.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 2001
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.2.95×2.21×1.47×0.74×0.00×1996-06-3019992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities2.46×
1998Current assets / current liabilities2.73×
1999Current assets / current liabilities1.46×
2000Current assets / current liabilities0.79×
2001Current assets / current liabilities0.07×

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
1996 1995-07-01 – 1996-06-30
−USD 909,000
Exact value

Exact value: -909000 USD

1995-07-01 – 1996-06-30: -909000 USD Inspect Net Income Open source
Share or cite

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

−USD 564,000
Exact value

Exact value: -564000 USD

1995-07-01 – 1996-06-30: -564000 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 157,000
Exact value

Exact value: 157000 USD

1995-07-01 – 1996-06-30: 157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 721,000
Calculation and evidence

-564000 − 157000 USD

Exact free cash flow: -721000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 4.49 million
Exact value

Exact value: -4492000 USD

1996-07-01 – 1997-06-30: -4492000 USD Inspect Net Income Open source
Share or cite

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

−USD 615,000
Exact value

Exact value: -615000 USD

1996-07-01 – 1997-06-30: -615000 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 1.82 million
Exact value

Exact value: 1822000 USD

1996-07-01 – 1997-06-30: 1822000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.44 million
Calculation and evidence

-615000 − 1822000 USD

Exact free cash flow: -2437000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 3.58 million
Exact value

Exact value: 3575000 USD

1997-07-01 – 1998-06-30: 3575000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.09 million
Exact value

Exact value: -6092000 USD

1997-07-01 – 1998-06-30: -6092000 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 4.11 million
Exact value

Exact value: 4111000 USD

1997-07-01 – 1998-06-30: 4111000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.2 million
Calculation and evidence

-6092000 − 4111000 USD

Exact free cash flow: -10203000 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 23.64 million
Exact value

Exact value: -23637000 USD

1998-07-01 – 1999-06-30: -23637000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.41 million
Exact value

Exact value: -10411000 USD

1998-07-01 – 1999-06-30: -10411000 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 4.06 million
Exact value

Exact value: 4055000 USD

1998-07-01 – 1999-06-30: 4055000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.47 million
Calculation and evidence

-10411000 − 4055000 USD

Exact free cash flow: -14466000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 21.59 million
Exact value

Exact value: -21589000 USD

1999-07-01 – 2000-06-30: -21589000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.26 million
Exact value

Exact value: -19260000 USD

1999-07-01 – 2000-06-30: -19260000 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 58.27 million
Exact value

Exact value: 58267000 USD

1999-07-01 – 2000-06-30: 58267000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 77.53 million
Calculation and evidence

-19260000 − 58267000 USD

Exact free cash flow: -77527000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 46.09 million
Exact value

Exact value: -46085000 USD

2000-07-01 – 2001-06-30: -46085000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.64 million
Exact value

Exact value: -21643000 USD

2000-07-01 – 2001-06-30: -21643000 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 1.19 million
Exact value

Exact value: 1194000 USD

2000-07-01 – 2001-06-30: 1194000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.84 million
Calculation and evidence

-21643000 − 1194000 USD

Exact free cash flow: -22837000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001024096, 1024096, edgar:1024096