IMMECOR CORP

EDGAR

26 filing records in this dataset, filed from 1998-04-13 to 2004-06-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.02 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating margin

-2.98%

2004-03-31 · %

Exact inputs and evidence
  • Operating Income: -89814 USD Source
  • Revenue: 3016486 USD Source

Operating cash flow

-141 thousand USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -573480 USD Source
  • Operating Cash Flow: -432812 USD Source

Free cash flow

-147 thousand USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -573480 USD Source
  • Operating Cash Flow: -432812 USD Source
  • Capital Expenditure: 6174 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
629 thousand USD Source
Exact value

629228 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: 2004-06-18.

Financial data available through: 2002-06-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-06-30
  • Operating income: 10 of 11 periods available· newest 2002-06-30
  • Net income: 10 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 4 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2001-12-31
  • Total assets: 8 of 11 periods available· newest 2002-06-30
  • Total liabilities: 8 of 11 periods available· newest 2002-06-30
  • Current assets: 8 of 11 periods available· newest 2002-06-30
  • Current liabilities: 8 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-06-30
  • 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

    -58.3%

    Prior period

    USD 9.77 million

    –

    Current period

    USD 4.07 million

    –

    Exact inputs and evidence

    4069915 − 9766802 = -5696887 USD

    9766802 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    4069915 USD · 2001-07-01 – 2002-06-30

    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 1.49 million

    Prior period

    −USD 1.06 million

    –

    Current period

    USD 432,810

    –

    Exact inputs and evidence

    432810 − -1060367 = 1493177 USD

    -1060367 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    432810 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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 2001-07-01 – 2002-06-30

  • Revenue USD 4.07 million 100% of revenue
  • Operating costs Derived USD 3.53 million 87% of revenue
  • Operating income USD 535,384 13% of revenue
  • Tax, interest and other Derived USD 102,574 2.5% of revenue
  • Net income USD 432,810 11% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 98%
  • 1997 91%
  • 1998 98%
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 86%
  • 2001 Operating loss: operating costs were 111% of revenue.
  • 2001 Operating loss: operating costs were 111% of revenue.
  • 2002 11%87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-313591382 3516737 Derived 74645 21864 Derived 52781 -16369 Derived
Source
1997 1997-01-01 – 1997-12-315360090 4895503 Derived 464587 179647 Derived 284940 226628 Derived
Source
1998 1998-01-01 – 1998-12-314551593 4472400 Derived 79193 33573 Derived 45620 Unavailable
Source
1999 1999-01-01 – 1999-12-3110121025 10191152 Derived -70127 13249 Derived -83376 Unavailable
Source
2000 2000-01-01 – 2000-12-3130223306 26033007 Derived 4190299 1808092 Derived 2382207 2573735 Derived
Source
2001 2000-07-01 – 2001-06-309766802 10871895 Derived -1105093 -44726 Derived -1060367 Unavailable
Source
2001 2001-01-01 – 2001-12-319766802 10871895 Derived -1105093 -44726 Derived -1060367 -2314483 Derived
Source
2002 2001-07-01 – 2002-06-304069915 3534531 Derived 535384 102574 Derived 432810 Unavailable
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 4.1M 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.32.6M24.5M16.3M8.2M0.0199620002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue3591382
1997Revenue5360090
1998Revenue4551593
1999Revenue10121025
2000Revenue30223306
2001Revenue9766802
2001Revenue9766802
2002Revenue4069915

Revenue growth

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

-58.3% 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.220%143%65%-12%-89%199620002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year49.2%
1998Year over year-15.1%
1999Year over year122.4%
2000Year over year198.6%
2001Year over yearNo prior comparable period
2001Year over year-67.7%
2002Year over year-58.3%

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 13.2% 2002
Net margin 10.6% 2002
Free cash flow margin -23.7% 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.17%6%-5%-16%-27%199620002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin2.1%
1997Operating margin8.7%
1998Operating margin1.7%
1999Operating margin-0.7%
2000Operating margin13.9%
2001Operating margin-11.3%
2001Operating margin-11.3%
2002Operating margin13.2%
1996Net margin1.5%
1997Net margin5.3%
1998Net margin1%
1999Net margin-0.8%
2000Net margin7.9%
2001Net margin-10.9%
2001Net margin-10.9%
2002Net margin10.6%
1996Free cash flow margin-0.5%
1997Free cash flow margin4.2%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin8.5%
2001Free cash flow marginNot reported
2001Free cash flow margin-23.7%
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.2M 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.3.4M1.9M355.2K-1.1M-2.6M199620002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow5235
1997Operating cash flow268441
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow2944177
2001Operating cash flowNot reportedNo source recorded
2001Operating cash flow-2233817
2002Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -2.3M 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.3.0M1.5M129.6K-1.3M-2.7M199620002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-16369
1997Free cash flow226628
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flow2573735
2001Free cash flowUnavailableNo source recorded
2001Free cash flow-2314483
2002Free cash flowUnavailableNo source recorded

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.

33.8% 2002
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.86%65%43%22%0%199620002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets58.5%
1997Liabilities / assets52.3%
1998Liabilities / assets49.8%
1999Liabilities / assets79.9%
2000Liabilities / assets67.2%
2001Liabilities / assets43.6%
2001Liabilities / assets43.6%
2002Liabilities / assets33.8%

Current assets to current liabilities

Current assets divided by current liabilities.

3.02× 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.3.26×2.45×1.63×0.82×0.00×199620002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.56×
1997Current assets / current liabilities1.78×
1998Current assets / current liabilities1.95×
1999Current assets / current liabilities1.2×
2000Current assets / current liabilities1.4×
2001Current assets / current liabilities1.97×
2001Current assets / current liabilities1.97×
2002Current assets / current liabilities3.02×

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 1996-01-01 – 1996-12-31
USD 52,781
Exact value

Exact value: 52781 USD

1996-01-01 – 1996-12-31: 52781 USD Inspect Net Income Open source
Share or cite

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

USD 5,235
Exact value

Exact value: 5235 USD

1996-01-01 – 1996-12-31: 5235 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 21,604
Exact value

Exact value: 21604 USD

1996-01-01 – 1996-12-31: 21604 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16,369
Calculation and evidence

5235 − 21604 USD

Exact free cash flow: -16369 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 5.32
Exact value

Exact value: 5.32 USD

1996-10-01 – 1997-09-30: 5.32 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.
Unavailable Not reported for this period.
Unavailable

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

1997 1997-01-01 – 1997-12-31
USD 284,940
Exact value

Exact value: 284940 USD

1997-01-01 – 1997-12-31: 284940 USD Inspect Net Income Open source
Share or cite

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

USD 268,441
Exact value

Exact value: 268441 USD

1997-01-01 – 1997-12-31: 268441 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 41,813
Exact value

Exact value: 41813 USD

1997-01-01 – 1997-12-31: 41813 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 226,628
Calculation and evidence

268441 − 41813 USD

Exact free cash flow: 226628 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 1
Exact value

Exact value: 1 USD

1997-10-01 – 1998-09-30: 1 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.
Unavailable Not reported for this period.
Unavailable

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

1998 1998-01-01 – 1998-12-31
USD 45,620
Exact value

Exact value: 45620 USD

1998-01-01 – 1998-12-31: 45620 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.
Unavailable Not reported for this period.
Unavailable

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

1999 1999-01-01 – 1999-12-31
−USD 83,376
Exact value

Exact value: -83376 USD

1999-01-01 – 1999-12-31: -83376 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.
Unavailable Not reported for this period.
Unavailable

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

2000 2000-01-01 – 2000-12-31
USD 2.38 million
Exact value

Exact value: 2382207 USD

2000-01-01 – 2000-12-31: 2382207 USD Inspect Net Income Open source
Share or cite

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

USD 2.94 million
Exact value

Exact value: 2944177 USD

2000-01-01 – 2000-12-31: 2944177 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 370,442
Exact value

Exact value: 370442 USD

2000-01-01 – 2000-12-31: 370442 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.57 million
Calculation and evidence

2944177 − 370442 USD

Exact free cash flow: 2573735 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 1.06 million
Exact value

Exact value: -1060367 USD

2000-07-01 – 2001-06-30: -1060367 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.
Unavailable Not reported for this period.
Unavailable

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

2001 2001-01-01 – 2001-12-31
−USD 1.06 million
Exact value

Exact value: -1060367 USD

2001-01-01 – 2001-12-31: -1060367 USD Inspect Net Income Open source
Share or cite

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

−USD 2.23 million
Exact value

Exact value: -2233817 USD

2001-01-01 – 2001-12-31: -2233817 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 80,666
Exact value

Exact value: 80666 USD

2001-01-01 – 2001-12-31: 80666 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.31 million
Calculation and evidence

-2233817 − 80666 USD

Exact free cash flow: -2314483 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
USD 432,810
Exact value

Exact value: 432810 USD

2001-07-01 – 2002-06-30: 432810 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.
Unavailable Not reported for this period.
Unavailable

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

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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001039962, 1039962, edgar:1039962