BIOMODA INC/NM

EDGAR

46 filing records in this dataset, filed from 2003-11-19 to 2012-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2012 Q3 · USD

Exact inputs and evidence

Operating cash flow

-120 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -312512 USD Source
  • Operating Cash Flow: -192253 USD Source
Cash and cash equivalents
1.41 thousand USD Source
Exact value

1406 USD

Long-term debt including current maturities
Not available
Shares outstanding
176 million shares Source
Exact value

175972388 shares

Reported share-count change

35.44% · 46 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 129922788 shares · 2011-09-30· Source
  • 175972388 shares · 2012-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

1.86 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: -230472 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -3423862 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -668936 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -320850 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -341623 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

-318 thousand USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -366329 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -360393 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -24723 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -192253 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -24723 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -312512 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -192253 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

11.9 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 11872 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 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: 2012-11-19.

Financial data available through: 2010-12-31.

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: 5 of 11 periods available· newest 2010-12-31
  • Operating income: 5 of 11 periods available· newest 2010-12-31
  • Net income: 11 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2010-12-31
  • Total assets: 5 of 11 periods available· newest 2010-12-31
  • Total liabilities: 4 of 11 periods available· newest 2010-12-31
  • Current assets: 5 of 11 periods available· newest 2010-12-31
  • Current liabilities: 5 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2010-12-31

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

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    0 USD · 2010-01-01 – 2010-12-31

    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 1.16 million

    Prior period

    −USD 80,555

    –

    Current period

    −USD 1.24 million

    –

    Exact inputs and evidence

    -1237675 − -80555 = -1157120 USD

    -80555 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -1237675 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 11,872

    Prior period

    USD 0

    –

    Current period

    USD 11,872

    –

    Exact inputs and evidence

    11872 − 0 = 11872 USD

    0 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    11872 USD · 2010-01-01 – 2010-12-31

    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: Net income.

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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 0
  • Operating costs Derived USD 1.97 million
  • Operating income −USD 1.97 million
  • Tax, interest and other Derived −USD 1.32 million
  • Net income −USD 655,781

Cash

  • Operating cash flow −USD 1.24 million
  • Capital expenditure USD 11,872
  • Free cash flow Derived −USD 1.25 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-310 1711919 Derived -1711919 95393 Derived -1807312 -808744 Derived
Source
2007 2007-01-01 – 2007-12-310 2469248 Derived -2469248 -162197 Derived -2307051 -638257 Derived
Source
2008 2008-01-01 – 2008-12-310 1313931 Derived -1313931 -998668 Derived -315263 -984505 Derived
Source
2009 2009-01-01 – 2009-12-310 889397 Derived -889397 15892 Derived -905289 -80555 Derived
Source
2010 2010-01-01 – 2010-12-310 1973538 Derived -1973538 -1317757 Derived -655781 -1249547 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 0 2010
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.1.10.80.50.30.020062007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue0
2007Revenue0
2008Revenue0
2009Revenue0
2010Revenue0

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period

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.

Not enough comparable data to show this history.
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2006Net marginNot reported
2007Net marginNot reported
2008-12-31Net marginNot reported
2009-12-31Net marginNot reported
2010Net marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 2010
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.99.0K-259.9K-618.8K-977.8K-1.3M20062007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-808744
2007Operating cash flow-636865
2008Operating cash flow-984505
2009Operating cash flow-80555
2010Operating cash flow-1237675

Free cash flow

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

USD -1.2M 2010
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.100.0K-262.4K-624.8K-987.1K-1.3M20062007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-808744
2007Free cash flow-638257
2008Free cash flow-984505
2009Free cash flow-80555
2010Free cash flow-1249547

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.

508.8% 2010
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.625%469%313%156%0%2006-12-312007200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets273.6%
2008Liabilities / assets177.4%
2009Liabilities / assets579.1%
2010Liabilities / assets508.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.36× 2010
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.0.41×0.31×0.21×0.10×0.00×20062007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities0×
2007Current assets / current liabilities0.3×
2008Current assets / current liabilities0.38×
2009Current assets / current liabilities0.03×
2010Current assets / current liabilities0.36×

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
2003 2003-01-01 – 2003-12-31
−USD 311,233
Exact value

Exact value: -311233 USD

2003-01-01 – 2003-12-31: -311233 USD Inspect Net Income Open source
Share or cite

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

−USD 230,734
Exact value

Exact value: -230734 USD

2003-01-01 – 2003-12-31: -230734 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 1,867
Exact value

Exact value: 1867 USD

2003-01-01 – 2003-12-31: 1867 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 232,601
Calculation and evidence

-230734 − 1867 USD

Exact free cash flow: -232601 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 758,945
Exact value

Exact value: -758945 USD

2004-01-01 – 2004-12-31: -758945 USD Inspect Net Income Open source
Share or cite

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

−USD 584,175
Exact value

Exact value: -584175 USD

2004-01-01 – 2004-12-31: -584175 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 14,180
Exact value

Exact value: 14180 USD

2004-01-01 – 2004-12-31: 14180 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 598,355
Calculation and evidence

-584175 − 14180 USD

Exact free cash flow: -598355 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 624,756
Exact value

Exact value: -624756 USD

2005-01-01 – 2005-12-31: -624756 USD Inspect Net Income Open source
Share or cite

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

−USD 496,325
Exact value

Exact value: -496325 USD

2005-01-01 – 2005-12-31: -496325 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

2005-01-01 – 2005-12-31: 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 496,325
Calculation and evidence

-496325 − 0 USD

Exact free cash flow: -496325 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 1.81 million
Exact value

Exact value: -1807312 USD

2006-01-01 – 2006-12-31: -1807312 USD Inspect Net Income Open source
Share or cite

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

−USD 808,744
Exact value

Exact value: -808744 USD

2006-01-01 – 2006-12-31: -808744 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

2006-01-01 – 2006-12-31: 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 808,744
Calculation and evidence

-808744 − 0 USD

Exact free cash flow: -808744 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 2.31 million
Exact value

Exact value: -2307051 USD

2007-01-01 – 2007-12-31: -2307051 USD Inspect Net Income Open source
Share or cite

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

−USD 636,865
Exact value

Exact value: -636865 USD

2007-01-01 – 2007-12-31: -636865 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 1,392
Exact value

Exact value: 1392 USD

2007-01-01 – 2007-12-31: 1392 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 638,257
Calculation and evidence

-636865 − 1392 USD

Exact free cash flow: -638257 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 315,263
Exact value

Exact value: -315263 USD

2008-01-01 – 2008-12-31: -315263 USD Inspect Net Income Open source
Share or cite

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

−USD 984,505
Exact value

Exact value: -984505 USD

2008-01-01 – 2008-12-31: -984505 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

2008-01-01 – 2008-12-31: 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 984,505
Calculation and evidence

-984505 − 0 USD

Exact free cash flow: -984505 USD

Share or cite

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

2008 2008-01-03 – 2008-12-31
−USD 315,263
Exact value

Exact value: -315263 USD

2008-01-03 – 2008-12-31: -315263 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.

2009 2009-01-01 – 2009-12-31
−USD 905,289
Exact value

Exact value: -905289 USD

2009-01-01 – 2009-12-31: -905289 USD Inspect Net Income Open source
Share or cite

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

−USD 80,555
Exact value

Exact value: -80555 USD

2009-01-01 – 2009-12-31: -80555 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

2009-01-01 – 2009-12-31: 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 80,555
Calculation and evidence

-80555 − 0 USD

Exact free cash flow: -80555 USD

Share or cite

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

2009 2009-01-03 – 2009-12-31
−USD 905,289
Exact value

Exact value: -905289 USD

2009-01-03 – 2009-12-31: -905289 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.

2010 2010-01-01 – 2010-12-31
−USD 655,781
Exact value

Exact value: -655781 USD

2010-01-01 – 2010-12-31: -655781 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1237675 USD

2010-01-01 – 2010-12-31: -1237675 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 11,872
Exact value

Exact value: 11872 USD

2010-01-01 – 2010-12-31: 11872 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.25 million
Calculation and evidence

-1237675 − 11872 USD

Exact free cash flow: -1249547 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.

46 filings · 731 latest values · 731 originally reported values

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

Identifiers: 0001058767, 1058767, edgar:1058767

Also known as BIOMODA INC/NM