MEDICAL DEVICE ALLIANCE INC

EDGAR

4 filing records in this dataset, filed from 2003-11-14 to 2004-04-12. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

2.26 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-28.55%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -645934 USD Source
  • Revenue: 2262420 USD Source
Cash and cash equivalents
5.5 million USD Source
Exact value

5495626 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: 2004-04-12.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2002-12-31
  • Total assets: 6 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2002-12-31
  • Current liabilities: 6 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-31
  • 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

    -50%

    Prior period

    USD 7.25 million

    –

    Current period

    USD 3.63 million

    –

    Exact inputs and evidence

    3627399 − 7249033 = -3621634 USD

    7249033 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    3627399 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +144.5%

    Prior period

    USD 5.86 million

    –

    Current period

    USD 14.33 million

    –

    Exact inputs and evidence

    14329272 − 5859812 = 8469460 USD

    5859812 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    14329272 USD · 2002-01-01 – 2002-12-31

    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

    -492.9%

    Prior period

    USD 3.1 million

    –

    Current period

    −USD 12.18 million

    –

    Exact inputs and evidence

    -12184015 − 3101309 = -15285324 USD

    3101309 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -12184015 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +42%

    Prior period

    USD 171,564

    –

    Current period

    USD 243,600

    –

    Exact inputs and evidence

    243600 − 171564 = 72036 USD

    171564 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    243600 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 3.63 million 100% of revenue
  • Cost of revenue USD 1.26 million 35% of revenue
  • Operating expenses USD 6 million 165% of revenue
  • Other operating costs Derived USD 155,606 4.3% of revenue
  • Operating income −USD 3.78 million −104% of revenue
  • Tax, interest and other Derived −USD 18.11 million −499% of revenue
  • Net income USD 14.33 million 395% of revenue

Cash

  • Operating cash flow −USD 12.18 million −336% of revenue
  • Capital expenditure USD 243,600 6.7% of revenue
  • Free cash flow Derived −USD 12.43 million −343% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 172% of revenue.
  • 1998 Operating loss: operating costs were 278% of revenue.
  • 1999 Operating loss: operating costs were 346% of revenue.
  • 2000 Operating loss: operating costs were 115% of revenue.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 Operating loss: operating costs were 204% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3110935286 18782011 Derived -7846725 -624675 Derived -7222050 -9111350 Derived
Source
1998 1998-01-01 – 1998-12-318981210 25011084 Derived -16029874 -522268 Derived -15507606 -8235880 Derived
Source
1999 1999-01-01 – 1999-12-313000039 10390175 Derived -7390136 4158 Derived -7394294 -2216694 Derived
Source
2000 2000-01-01 – 2000-12-316085753 6990192 Derived -904439 24936 Derived -929375 -19652 Derived
Source
2001 2001-01-01 – 2001-12-317249033 6178501 Derived 1070532 -4789280 Derived 5859812 2929745 Derived
Source
2002 2002-01-01 – 2002-12-313627399 7411300 Derived -3783901 -18113173 Derived 14329272 -12427615 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 3.6M 2002
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.11.8M8.9M5.9M3.0M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue10935286
1998Revenue8981210
1999Revenue3000039
2000Revenue6085753
2001Revenue7249033
2002Revenue3627399

Revenue growth

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

-50% 2002
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.116%67%18%-31%-80%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-17.9%
1999Year over year-66.6%
2000Year over year102.9%
2001Year over year19.1%
2002Year over year-50%

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 -104.3% 2002
Net margin 395% 2002
Free cash flow margin -342.6% 2002
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.454%240%26%-188%-402%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-71.8%
1998Operating margin-178.5%
1999Operating margin-246.3%
2000Operating margin-14.9%
2001Operating margin14.8%
2002Operating margin-104.3%
1997Net margin-66%
1998Net margin-172.7%
1999Net margin-246.5%
2000Net margin-15.3%
2001Net margin80.8%
2002Net margin395%
1997Free cash flow margin-83.3%
1998Free cash flow margin-91.7%
1999Free cash flow margin-73.9%
2000Free cash flow margin-0.3%
2001Free cash flow margin40.4%
2002Free cash flow margin-342.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.2M 2002
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.4.3M-108.6K-4.5M-9.0M-13.4M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-7260922
1998Operating cash flow-7924409
1999Operating cash flow-2201980
2000Operating cash flow188780
2001Operating cash flow3101309
2002Operating cash flow-12184015

Free cash flow

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

USD -12.4M 2002
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.4.2M-295.3K-4.7M-9.2M-13.7M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-9111350
1998Free cash flow-8235880
1999Free cash flow-2216694
2000Free cash flow-19652
2001Free cash flow2929745
2002Free cash flow-12427615

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
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.81× 2002
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.4.11×3.09×2.06×1.03×0.00×199720002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities3.18×
1998Current assets / current liabilities0.65×
1999Current assets / current liabilities0.09×
2000Current assets / current liabilities0.16×
2001Current assets / current liabilities2.06×
2002Current assets / current liabilities3.81×

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 7.22 million
Exact value

Exact value: -7222050 USD

1997-01-01 – 1997-12-31: -7222050 USD Inspect Net Income Open source
Share or cite

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

−USD 7.26 million
Exact value

Exact value: -7260922 USD

1997-01-01 – 1997-12-31: -7260922 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 1.85 million
Exact value

Exact value: 1850428 USD

1997-01-01 – 1997-12-31: 1850428 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.11 million
Calculation and evidence

-7260922 − 1850428 USD

Exact free cash flow: -9111350 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 15.51 million
Exact value

Exact value: -15507606 USD

1998-01-01 – 1998-12-31: -15507606 USD Inspect Net Income Open source
Share or cite

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

−USD 7.92 million
Exact value

Exact value: -7924409 USD

1998-01-01 – 1998-12-31: -7924409 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 311,471
Exact value

Exact value: 311471 USD

1998-01-01 – 1998-12-31: 311471 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.24 million
Calculation and evidence

-7924409 − 311471 USD

Exact free cash flow: -8235880 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 7.39 million
Exact value

Exact value: -7394294 USD

1999-01-01 – 1999-12-31: -7394294 USD Inspect Net Income Open source
Share or cite

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

−USD 2.2 million
Exact value

Exact value: -2201980 USD

1999-01-01 – 1999-12-31: -2201980 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 14,714
Exact value

Exact value: 14714 USD

1999-01-01 – 1999-12-31: 14714 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.22 million
Calculation and evidence

-2201980 − 14714 USD

Exact free cash flow: -2216694 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 929,375
Exact value

Exact value: -929375 USD

2000-01-01 – 2000-12-31: -929375 USD Inspect Net Income Open source
Share or cite

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

USD 188,780
Exact value

Exact value: 188780 USD

2000-01-01 – 2000-12-31: 188780 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 208,432
Exact value

Exact value: 208432 USD

2000-01-01 – 2000-12-31: 208432 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19,652
Calculation and evidence

188780 − 208432 USD

Exact free cash flow: -19652 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 5.86 million
Exact value

Exact value: 5859812 USD

2001-01-01 – 2001-12-31: 5859812 USD Inspect Net Income Open source
Share or cite

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

USD 3.1 million
Exact value

Exact value: 3101309 USD

2001-01-01 – 2001-12-31: 3101309 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 171,564
Exact value

Exact value: 171564 USD

2001-01-01 – 2001-12-31: 171564 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.93 million
Calculation and evidence

3101309 − 171564 USD

Exact free cash flow: 2929745 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 14.33 million
Exact value

Exact value: 14329272 USD

2002-01-01 – 2002-12-31: 14329272 USD Inspect Net Income Open source
Share or cite

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

−USD 12.18 million
Exact value

Exact value: -12184015 USD

2002-01-01 – 2002-12-31: -12184015 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 243,600
Exact value

Exact value: 243600 USD

2002-01-01 – 2002-12-31: 243600 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.43 million
Calculation and evidence

-12184015 − 243600 USD

Exact free cash flow: -12427615 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.

4 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001039500, 1039500, edgar:1039500