BIONX IMPLANTS INC

EDGAR

29 filing records in this dataset, filed from 1997-06-09 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.3 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-10.49%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -451000 USD Source
  • Revenue: 4301000 USD Source

Operating cash flow

38 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 132000 USD Source
  • Operating Cash Flow: 94000 USD Source

Free cash flow

-227 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 132000 USD Source
  • Operating Cash Flow: 94000 USD Source
  • Capital Expenditure: 466000 USD Source
  • Capital Expenditure: 201000 USD Source
Cash and cash equivalents
4.53 million USD Source
Exact value

4534000 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

18.3 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 18887719 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 14210000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 4766000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 4561000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 4301000 USD · 2002-07-01 – 2002-09-30 Source

Net income

-470 thousand USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -2481298 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -2668000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: 82000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -298000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -441000 USD · 2002-07-01 – 2002-09-30 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: 2002-11-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2001-12-31
  • Net income: 7 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2001-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 4 of 11 periods available· newest 2001-12-31
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-12-31
  • 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

    +3.6%

    Prior period

    USD 18.23 million

    –

    Current period

    USD 18.89 million

    –

    Exact inputs and evidence

    18887719 − 18231784 = 655935 USD

    18231784 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    18887719 USD · 2001-01-01 – 2001-12-31

    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 2.13 million

    Prior period

    −USD 4.61 million

    –

    Current period

    −USD 2.48 million

    –

    Exact inputs and evidence

    -2481298 − -4608643 = 2127345 USD

    -4608643 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -2481298 USD · 2001-01-01 – 2001-12-31

    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

    -2,051.3%

    Prior period

    USD 70,919

    –

    Current period

    −USD 1.38 million

    –

    Exact inputs and evidence

    -1383844 − 70919 = -1454763 USD

    70919 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -1383844 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +163.4%

    Prior period

    USD 251,702

    –

    Current period

    USD 662,903

    –

    Exact inputs and evidence

    662903 − 251702 = 411201 USD

    251702 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    662903 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 18.89 million 100% of revenue
  • Cost of revenue USD 5.93 million 31% of revenue
  • Operating expenses USD 15.63 million 83% of revenue
  • Operating income −USD 2.67 million −14% of revenue
  • Tax, interest and other Derived −USD 187,691 −1% of revenue
  • Net income −USD 2.48 million −13% of revenue

Cash

  • Operating cash flow −USD 1.38 million −7.3% of revenue
  • Capital expenditure USD 662,903 3.5% of revenue
  • Free cash flow Derived −USD 2.05 million −11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 184% of revenue.
  • 1996 Operating loss: operating costs were 187% of revenue.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 162% of revenue.
  • 2000 Operating loss: operating costs were 125% of revenue.
  • 2001 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-311621606 2976566 Derived -1354960 123056 Derived -1478016 -1592668 Derived
Source
1996 1996-01-01 – 1996-12-315379155 10033183 Derived -4654028 338247 Derived -4992275 -2923651 Derived
Source
1997 1997-01-01 – 1997-12-3116014359 14257602 Derived 1756757 -401606 Derived 2158363 744096 Derived
Source
1998 1998-01-01 – 1998-12-3121100472 19847318 Derived 1253154 -8191 Derived 1261345 -7817402 Derived
Source
1999 1999-01-01 – 1999-12-3121068164 34181801 Derived -13113637 -650524 Derived -12463113 -10541802 Derived
Source
2000 2000-01-01 – 2000-12-3118231784 22707175 Derived -4475391 133252 Derived -4608643 -180783 Derived
Source
2001 2001-01-01 – 2001-12-3118887719 21556708 Derived -2668989 -187691 Derived -2481298 -2046747 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 18.9M 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.22.8M17.1M11.4M5.7M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1621606
1996Revenue5379155
1997Revenue16014359
1998Revenue21100472
1999Revenue21068164
2000Revenue18231784
2001Revenue18887719

Revenue growth

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

3.6% 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.251%180%109%38%-33%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year231.7%
1997Year over year197.7%
1998Year over year31.8%
1999Year over year-0.2%
2000Year over year-13.5%
2001Year over year3.6%

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 -14.1% 2001
Net margin -13.1% 2001
Free cash flow margin -10.8% 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.22%-10%-42%-75%-107%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-83.6%
1996Operating margin-86.5%
1997Operating margin11%
1998Operating margin5.9%
1999Operating margin-62.2%
2000Operating margin-24.5%
2001Operating margin-14.1%
1995Net margin-91.1%
1996Net margin-92.8%
1997Net margin13.5%
1998Net margin6%
1999Net margin-59.2%
2000Net margin-25.3%
2001Net margin-13.1%
1995Free cash flow margin-98.2%
1996Free cash flow margin-54.4%
1997Free cash flow margin4.6%
1998Free cash flow margin-37%
1999Free cash flow margin-50%
2000Free cash flow margin-1%
2001Free cash flow margin-10.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.4M 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.2.0M-1.0M-4.1M-7.1M-10.2M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1555352
1996Operating cash flow-2842061
1997Operating cash flow1156359
1998Operating cash flow-5773131
1999Operating cash flow-9349366
2000Operating cash flow70919
2001Operating cash flow-1383844

Free cash flow

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

USD -2M 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.1.6M-1.6M-4.9M-8.2M-11.4M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1592668
1996Free cash flow-2923651
1997Free cash flow744096
1998Free cash flow-7817402
1999Free cash flow-10541802
2000Free cash flow-180783
2001Free cash flow-2046747

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.

19.7% 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.25.0%18.8%12.5%6.3%0.0%1995-12-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets18.2%
1999Liabilities / assets23.2%
2000Liabilities / assets21%
2001Liabilities / assets19.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.03× 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.7.18×5.39×3.59×1.80×0.00×1995-12-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.74×
1997Current assets / current liabilities6.65×
1998Current assets / current liabilities4.79×
1999Current assets / current liabilities3.26×
2000Current assets / current liabilities3.71×
2001Current assets / current liabilities4.03×

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
1995 1995-01-01 – 1995-12-31
−USD 1.48 million
Exact value

Exact value: -1478016 USD

1995-01-01 – 1995-12-31: -1478016 USD Inspect Net Income Open source
Share or cite

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

−USD 1.56 million
Exact value

Exact value: -1555352 USD

1995-01-01 – 1995-12-31: -1555352 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 37,316
Exact value

Exact value: 37316 USD

1995-01-01 – 1995-12-31: 37316 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.59 million
Calculation and evidence

-1555352 − 37316 USD

Exact free cash flow: -1592668 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 4.99 million
Exact value

Exact value: -4992275 USD

1996-01-01 – 1996-12-31: -4992275 USD Inspect Net Income Open source
Share or cite

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

−USD 2.84 million
Exact value

Exact value: -2842061 USD

1996-01-01 – 1996-12-31: -2842061 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 81,590
Exact value

Exact value: 81590 USD

1996-01-01 – 1996-12-31: 81590 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.92 million
Calculation and evidence

-2842061 − 81590 USD

Exact free cash flow: -2923651 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 2.16 million
Exact value

Exact value: 2158363 USD

1997-01-01 – 1997-12-31: 2158363 USD Inspect Net Income Open source
Share or cite

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

USD 1.16 million
Exact value

Exact value: 1156359 USD

1997-01-01 – 1997-12-31: 1156359 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 412,263
Exact value

Exact value: 412263 USD

1997-01-01 – 1997-12-31: 412263 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 744,096
Calculation and evidence

1156359 − 412263 USD

Exact free cash flow: 744096 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 1.26 million
Exact value

Exact value: 1261345 USD

1998-01-01 – 1998-12-31: 1261345 USD Inspect Net Income Open source
Share or cite

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

−USD 5.77 million
Exact value

Exact value: -5773131 USD

1998-01-01 – 1998-12-31: -5773131 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 2.04 million
Exact value

Exact value: 2044271 USD

1998-01-01 – 1998-12-31: 2044271 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.82 million
Calculation and evidence

-5773131 − 2044271 USD

Exact free cash flow: -7817402 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 12.46 million
Exact value

Exact value: -12463113 USD

1999-01-01 – 1999-12-31: -12463113 USD Inspect Net Income Open source
Share or cite

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

−USD 9.35 million
Exact value

Exact value: -9349366 USD

1999-01-01 – 1999-12-31: -9349366 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: 1192436 USD

1999-01-01 – 1999-12-31: 1192436 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.54 million
Calculation and evidence

-9349366 − 1192436 USD

Exact free cash flow: -10541802 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 4.61 million
Exact value

Exact value: -4608643 USD

2000-01-01 – 2000-12-31: -4608643 USD Inspect Net Income Open source
Share or cite

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

USD 70,919
Exact value

Exact value: 70919 USD

2000-01-01 – 2000-12-31: 70919 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 251,702
Exact value

Exact value: 251702 USD

2000-01-01 – 2000-12-31: 251702 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 180,783
Calculation and evidence

70919 − 251702 USD

Exact free cash flow: -180783 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 2.48 million
Exact value

Exact value: -2481298 USD

2001-01-01 – 2001-12-31: -2481298 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1383844 USD

2001-01-01 – 2001-12-31: -1383844 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 662,903
Exact value

Exact value: 662903 USD

2001-01-01 – 2001-12-31: 662903 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.05 million
Calculation and evidence

-1383844 − 662903 USD

Exact free cash flow: -2046747 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001030418, 1030418, edgar:1030418