GENOMIC SOLUTIONS INC

EDGAR

12 filing records in this dataset, filed from 2000-08-14 to 2002-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.04 million USD

2002-06-30 · USD

Exact inputs and evidence

Operating margin

-34.27%

2002-06-30 · %

Exact inputs and evidence
  • Operating Income: -2070000 USD Source
  • Revenue: 6040000 USD Source

Operating cash flow

-1.95 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7554000 USD Source
  • Operating Cash Flow: -5607000 USD Source

Free cash flow

-1.97 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7554000 USD Source
  • Operating Cash Flow: -5607000 USD Source
  • Capital Expenditure: 149000 USD Source
  • Capital Expenditure: 123000 USD Source
Cash and cash equivalents
5.27 million USD Source
Exact value

5266000 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

20.7 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Revenue: 3629000 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 16840000 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 12471000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 6676000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 6040000 USD · 2002-04-01 – 2002-06-30 Source

Net income

-24.1 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Net income: -7853000 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -26100000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -13771000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -1582000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -2381000 USD · 2002-04-01 – 2002-06-30 Source

Operating cash flow

-15.1 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: -11069000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -6423000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -13960000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -11069000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -5607000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -7554000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -5607000 USD · 2002-01-01 – 2002-03-31 Source

Capital expenditure

919 thousand USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Capital expenditure: 1826000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 1273000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 2043000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 1826000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 123000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 149000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 123000 USD · 2002-01-01 – 2002-03-31 Source

Free cash flow

-16 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: -11069000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -6423000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -13960000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -11069000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -5607000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -7554000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -5607000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 1826000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 1273000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 2043000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 1826000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 123000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 149000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 123000 USD · 2002-01-01 – 2002-03-31 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: 2002-08-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2001-12-31
  • Operating income: 4 of 11 periods available· newest 2001-12-31
  • Net income: 4 of 11 periods available· newest 2001-12-31
  • 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: 3 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2001-12-31
  • Current liabilities: 3 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 4 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

    -11.7%

    Prior period

    USD 19.08 million

    –

    Current period

    USD 16.84 million

    –

    Exact inputs and evidence

    16840000 − 19077000 = -2237000 USD

    19077000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    16840000 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 17.2 million

    Prior period

    −USD 8.9 million

    –

    Current period

    −USD 26.1 million

    –

    Exact inputs and evidence

    -26100000 − -8904000 = -17196000 USD

    -8904000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -26100000 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

    −USD 2.82 million

    Prior period

    −USD 11.14 million

    –

    Current period

    −USD 13.96 million

    –

    Exact inputs and evidence

    -13960000 − -11136000 = -2824000 USD

    -11136000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -13960000 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

    +22.4%

    Prior period

    USD 1.67 million

    –

    Current period

    USD 2.04 million

    –

    Exact inputs and evidence

    2043000 − 1669000 = 374000 USD

    1669000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    2043000 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 16.84 million 100% of revenue
  • Cost of revenue USD 11.79 million 70% of revenue
  • Operating expenses USD 31.87 million 189% of revenue
  • Operating income −USD 26.82 million −159% of revenue
  • Tax, interest and other Derived −USD 721,000 −4.3% of revenue
  • Net income −USD 26.1 million −155% of revenue

Cash

  • Operating cash flow −USD 13.96 million −83% of revenue
  • Capital expenditure USD 2.04 million 12% of revenue
  • Free cash flow Derived −USD 16 million −95% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 242% of revenue.
  • 1999 Operating loss: operating costs were 173% of revenue.
  • 2000 Operating loss: operating costs were 144% of revenue.
  • 2001 Operating loss: operating costs were 259% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-315507000 13332000 Derived -7825000 -39000 Derived -7786000 -8605000 Derived
Source
1999 1999-01-01 – 1999-12-3112092000 20910000 Derived -8818000 2324000 Derived -11142000 -10973000 Derived
Source
2000 2000-01-01 – 2000-12-3119077000 27489000 Derived -8412000 492000 Derived -8904000 -12805000 Derived
Source
2001 2001-01-01 – 2001-12-3116840000 43661000 Derived -26821000 -721000 Derived -26100000 -16003000 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 16.8M 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.20.6M15.5M10.3M5.2M0.01998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue5507000
1999Revenue12092000
2000Revenue19077000
2001Revenue16840000

Revenue growth

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

-11.7% 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.130%92%54%16%-22%1998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year119.6%
2000Year over year57.8%
2001Year over year-11.7%

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 -159.3% 2001
Net margin -155% 2001
Free cash flow margin -95% 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.13%-33%-80%-126%-172%1998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-142.1%
1999Operating margin-72.9%
2000Operating margin-44.1%
2001Operating margin-159.3%
1998Net margin-141.4%
1999Net margin-92.1%
2000Net margin-46.7%
2001Net margin-155%
1998Free cash flow margin-156.3%
1999Free cash flow margin-90.7%
2000Free cash flow margin-67.1%
2001Free cash flow margin-95%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -14M 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.1.1M-2.9M-7.0M-11.0M-15.1M1998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-7274000
1999Operating cash flow-9524000
2000Operating cash flow-11136000
2001Operating cash flow-13960000

Free cash flow

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

USD -16M 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.1.3M-3.4M-8.0M-12.6M-17.3M1998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-8605000
1999Free cash flow-10973000
2000Free cash flow-12805000
2001Free cash flow-16003000

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
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.18× 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.5.47×4.10×2.73×1.37×0.00×1998-12-31199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.29×
2000Current assets / current liabilities5.06×
2001Current assets / current liabilities2.18×

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
1998 1998-01-01 – 1998-12-31
−USD 7.79 million
Exact value

Exact value: -7786000 USD

1998-01-01 – 1998-12-31: -7786000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.27 million
Exact value

Exact value: -7274000 USD

1998-01-01 – 1998-12-31: -7274000 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 1.33 million
Exact value

Exact value: 1331000 USD

1998-01-01 – 1998-12-31: 1331000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.61 million
Calculation and evidence

-7274000 − 1331000 USD

Exact free cash flow: -8605000 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 11.14 million
Exact value

Exact value: -11142000 USD

1999-01-01 – 1999-12-31: -11142000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.52 million
Exact value

Exact value: -9524000 USD

1999-01-01 – 1999-12-31: -9524000 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 1.45 million
Exact value

Exact value: 1449000 USD

1999-01-01 – 1999-12-31: 1449000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.97 million
Calculation and evidence

-9524000 − 1449000 USD

Exact free cash flow: -10973000 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 8.9 million
Exact value

Exact value: -8904000 USD

2000-01-01 – 2000-12-31: -8904000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.14 million
Exact value

Exact value: -11136000 USD

2000-01-01 – 2000-12-31: -11136000 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 1.67 million
Exact value

Exact value: 1669000 USD

2000-01-01 – 2000-12-31: 1669000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.81 million
Calculation and evidence

-11136000 − 1669000 USD

Exact free cash flow: -12805000 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 26.1 million
Exact value

Exact value: -26100000 USD

2001-01-01 – 2001-12-31: -26100000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.96 million
Exact value

Exact value: -13960000 USD

2001-01-01 – 2001-12-31: -13960000 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: 2043000 USD

2001-01-01 – 2001-12-31: 2043000 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 million
Calculation and evidence

-13960000 − 2043000 USD

Exact free cash flow: -16003000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001053384, 1053384, edgar:1053384