MEDICAL SOLUTIONS MANAGEMENT INC.

EDGAR

69 filing records in this dataset, filed from 1995-11-08 to 2008-12-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

944 thousand USD

2008-09-27 · USD

Exact inputs and evidence

Operating margin

-160.52%

2008-09-27 · %

Exact inputs and evidence
  • Operating Income: -1515603 USD Source
  • Revenue: 944183 USD Source
Cash and cash equivalents
978 thousand USD Source
Exact value

978216 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: 2008-12-31.

Financial data available through: 2006-12-31.

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 2006-12-31
  • Operating income: 4 of 11 periods available· newest 2006-12-31
  • Net income: 10 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2006-12-31
  • Total assets: 8 of 11 periods available· newest 2006-12-31
  • Total liabilities: 4 of 11 periods available· newest 2006-12-31
  • Current assets: 8 of 11 periods available· newest 2006-12-31
  • Current liabilities: 8 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-12-31
  • 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

    +120.5%

    Prior period

    USD 459,601

    –

    Current period

    USD 1.01 million

    –

    Exact inputs and evidence

    1013500 − 459601 = 553899 USD

    459601 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1013500 USD · 2006-01-01 – 2006-12-31

    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 3.18 million

    Prior period

    −USD 778,474

    –

    Current period

    −USD 3.96 million

    –

    Exact inputs and evidence

    -3957845 − -778474 = -3179371 USD

    -778474 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3957845 USD · 2006-01-01 – 2006-12-31

    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

    −USD 2.26 million

    Prior period

    −USD 657,754

    –

    Current period

    −USD 2.92 million

    –

    Exact inputs and evidence

    -2920159 − -657754 = -2262405 USD

    -657754 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -2920159 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58.4%

    Prior period

    USD 95,608

    –

    Current period

    USD 39,745

    –

    Exact inputs and evidence

    39745 − 95608 = -55863 USD

    95608 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    39745 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 1.01 million 100% of revenue
  • Cost of revenue USD 783,828 77% of revenue
  • Operating expenses USD 3.14 million 310% of revenue
  • Operating income −USD 2.91 million −287% of revenue
  • Tax, interest and other Derived USD 1.05 million 103% of revenue
  • Net income −USD 3.96 million −391% of revenue

Cash

  • Operating cash flow −USD 2.92 million −288% of revenue
  • Capital expenditure USD 39,745 3.9% of revenue
  • Free cash flow Derived −USD 2.96 million −292% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 4,559% of revenue.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 270% of revenue.
  • 2006 Operating loss: operating costs were 387% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-312708982 UnavailableUnavailableUnavailable-101014 -118678 Derived
Source
1999 1999-01-01 – 1999-12-310 UnavailableUnavailableUnavailable-654927 -402251 Derived
Source
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable-1483969 -326066 Derived
Source
2001 2001-01-01 – 2001-12-318615 392784 Derived -384169 947957 Derived -1332126 Unavailable
Source
2003 2003-01-01 – 2003-12-310 UnavailableUnavailableUnavailable-119067 Unavailable
Source
2004 2004-01-01 – 2004-12-310 76005 Derived -76005 225 Derived -76230 -29625 Derived
Source
2005 2005-01-01 – 2005-12-31459601 1240870 Derived -781269 -2795 Derived -778474 -753362 Derived
Source
2006 2006-01-01 – 2006-12-311013500 3923314 Derived -2909814 1048031 Derived -3957845 -2959904 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 1M 2006
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.2.9M2.2M1.5M731.4K0.0199820032006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2708982
1999Revenue0
2000Revenue0
2001Revenue8615
2003Revenue0
2004Revenue0
2005Revenue459601
2006Revenue1013500

Revenue growth

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

120.5% 2006
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.138%74%10%-54%-118%199820032006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-100%
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year120.5%

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 -287.1% 2006
Net margin -390.5% 2006
Free cash flow margin -292% 2006
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.1,237%-3,247%-7,731%-12,216%-16,700%1998-12-312003-12-312006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001Operating margin-4,459.3%
2003-12-31Operating marginNot reported
2004Operating marginNot reported
2005Operating margin-170%
2006Operating margin-287.1%
1998Net margin-3.7%
1999Net marginNot reported
2000Net marginNot reported
2001Net margin-15,462.9%
2003Net marginNot reported
2004Net marginNot reported
2005Net margin-169.4%
2006Net margin-390.5%
1998Free cash flow margin-4.4%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin-163.9%
2006Free cash flow margin-292%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 2006
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.263.5K-591.4K-1.4M-2.3M-3.2M199820032006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow27636
1999Operating cash flow-272410
2000Operating cash flow-326066
2001Operating cash flowNot reportedNo source recorded
2003Operating cash flow-23000
2004Operating cash flow-29625
2005Operating cash flow-657754
2006Operating cash flow-2920159

Free cash flow

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

USD -3M 2006
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.236.8K-621.6K-1.5M-2.3M-3.2M199820032006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-118678
1999Free cash flow-402251
2000Free cash flow-326066
2001Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailable
2004Free cash flow-29625
2005Free cash flow-753362
2006Free cash flow-2959904

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.

195.3% 2006
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.19,414%14,561%9,707%4,854%0%1998-12-3120032006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets17,976%
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006Liabilities / assets195.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.81× 2006
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.2.77×2.08×1.38×0.69×0.00×199820032006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.83×
1999Current assets / current liabilities0.35×
2000Current assets / current liabilities0.01×
2001Current assets / current liabilities0×
2003Current assets / current liabilities0×
2004Current assets / current liabilities0×
2005Current assets / current liabilities2.56×
2006Current assets / current liabilities0.81×

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
Unavailable Not reported for this period.
USD 9,638
Exact value

Exact value: 9638 USD

1997-01-01 – 1997-12-31: 9638 USD Inspect Operating Cash Flow 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

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

1998 1998-01-01 – 1998-12-31
−USD 101,014
Exact value

Exact value: -101014 USD

1998-01-01 – 1998-12-31: -101014 USD Inspect Net Income Open source
Share or cite

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

USD 27,636
Exact value

Exact value: 27636 USD

1998-01-01 – 1998-12-31: 27636 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 146,314
Exact value

Exact value: 146314 USD

1998-01-01 – 1998-12-31: 146314 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 118,678
Calculation and evidence

27636 − 146314 USD

Exact free cash flow: -118678 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 654,927
Exact value

Exact value: -654927 USD

1999-01-01 – 1999-12-31: -654927 USD Inspect Net Income Open source
Share or cite

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

−USD 272,410
Exact value

Exact value: -272410 USD

1999-01-01 – 1999-12-31: -272410 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 129,841
Exact value

Exact value: 129841 USD

1999-01-01 – 1999-12-31: 129841 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 402,251
Calculation and evidence

-272410 − 129841 USD

Exact free cash flow: -402251 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 1.48 million
Exact value

Exact value: -1483969 USD

2000-01-01 – 2000-12-31: -1483969 USD Inspect Net Income Open source
Share or cite

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

−USD 326,066
Exact value

Exact value: -326066 USD

2000-01-01 – 2000-12-31: -326066 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 0
Exact value

Exact value: 0 USD

2000-01-01 – 2000-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 326,066
Calculation and evidence

-326066 − 0 USD

Exact free cash flow: -326066 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 1.33 million
Exact value

Exact value: -1332126 USD

2001-01-01 – 2001-12-31: -1332126 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.

2002 2002-01-01 – 2002-12-31
−USD 2.5 billion
Exact value

Exact value: -2495031000 USD

2002-01-01 – 2002-12-31: -2495031000 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

2002-01-01 – 2002-12-31: 0 USD Inspect Operating Cash Flow 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

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

2003 2003-01-01 – 2003-12-31
−USD 119,067
Exact value

Exact value: -119067 USD

2003-01-01 – 2003-12-31: -119067 USD Inspect Net Income Open source
Share or cite

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

−USD 23,000
Exact value

Exact value: -23000 USD

2003-01-01 – 2003-12-31: -23000 USD Inspect Operating Cash Flow 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

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

2004 2004-01-01 – 2004-12-31
−USD 76,230
Exact value

Exact value: -76230 USD

2004-01-01 – 2004-12-31: -76230 USD Inspect Net Income Open source
Share or cite

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

−USD 29,625
Exact value

Exact value: -29625 USD

2004-01-01 – 2004-12-31: -29625 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 0
Exact value

Exact value: 0 USD

2004-01-01 – 2004-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29,625
Calculation and evidence

-29625 − 0 USD

Exact free cash flow: -29625 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 778,474
Exact value

Exact value: -778474 USD

2005-01-01 – 2005-12-31: -778474 USD Inspect Net Income Open source
Share or cite

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

−USD 657,754
Exact value

Exact value: -657754 USD

2005-01-01 – 2005-12-31: -657754 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 95,608
Exact value

Exact value: 95608 USD

2005-01-01 – 2005-12-31: 95608 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 753,362
Calculation and evidence

-657754 − 95608 USD

Exact free cash flow: -753362 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 3.96 million
Exact value

Exact value: -3957845 USD

2006-01-01 – 2006-12-31: -3957845 USD Inspect Net Income Open source
Share or cite

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

−USD 2.92 million
Exact value

Exact value: -2920159 USD

2006-01-01 – 2006-12-31: -2920159 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 39,745
Exact value

Exact value: 39745 USD

2006-01-01 – 2006-12-31: 39745 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.96 million
Calculation and evidence

-2920159 − 39745 USD

Exact free cash flow: -2959904 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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000104401, 104401, edgar:104401

Also known as ABCI HOLDINGS INC, CHINA MEDIA NETWORKS INTERNATIONAL INC., METAPHOR CORP., NATIONAL INDUSTRIAL SECURITY CORP, NPS INTERNATIONAL CORP, ONE CLASS SYNERGY CORP, ONECLASS SYNERGY CORP