THERASENSE INC

EDGAR

11 filing records in this dataset, filed from 2001-11-14 to 2004-03-12. 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

61.8 million USD

2003-12-31 · USD

Exact inputs and evidence

Operating margin

7.39%

2003-12-31 · %

Exact inputs and evidence
  • Operating Income: -5314000 USD Source
  • Operating Income: -9878000 USD Source
  • Revenue: 211854000 USD Source
  • Revenue: 150064000 USD Source

Operating cash flow

6.61 million USD

2003-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 22411000 USD Source
  • Operating Cash Flow: 15801000 USD Source

Free cash flow

4.37 million USD

2003-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 22411000 USD Source
  • Operating Cash Flow: 15801000 USD Source
  • Capital Expenditure: 8775000 USD Source
  • Capital Expenditure: 6536000 USD Source
Cash and cash equivalents
43.3 million USD Source
Exact value

43301000 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

212 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Revenue: 40904000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 50930000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 58230000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 211854000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 150064000 USD · 2003-01-01 – 2003-09-30 Source

Net income

-4.77 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Net income: -8539000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -3476000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 2690000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -4774000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -9325000 USD · 2003-01-01 – 2003-09-30 Source

Operating cash flow

22.4 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Operating cash flow: 4553000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 10010000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 4553000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 15801000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 10010000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 22411000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 15801000 USD · 2003-01-01 – 2003-09-30 Source

Capital expenditure

8.78 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Capital expenditure: 2387000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 4766000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 2387000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 6536000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 4766000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 8775000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 6536000 USD · 2003-01-01 – 2003-09-30 Source

Free cash flow

13.6 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Operating cash flow: 4553000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 10010000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 4553000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 15801000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 10010000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 22411000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 15801000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 2387000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 4766000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 2387000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 6536000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 4766000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 8775000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 6536000 USD · 2003-01-01 – 2003-09-30 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: 2004-03-12.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 5 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 4 of 11 periods available· newest 2003-12-31
  • Total liabilities: 4 of 11 periods available· newest 2003-12-31
  • Current assets: 4 of 11 periods available· newest 2003-12-31
  • Current liabilities: 4 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-12-31
  • 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

    +19.2%

    Prior period

    USD 177.71 million

    –

    Current period

    USD 211.85 million

    –

    Exact inputs and evidence

    211854000 − 177708000 = 34146000 USD

    177708000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    211854000 USD · 2003-01-01 – 2003-12-31

    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 24.39 million

    Prior period

    −USD 29.16 million

    –

    Current period

    −USD 4.77 million

    –

    Exact inputs and evidence

    -4774000 − -29162000 = 24388000 USD

    -29162000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -4774000 USD · 2003-01-01 – 2003-12-31

    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 86.71 million

    Prior period

    −USD 64.3 million

    –

    Current period

    USD 22.41 million

    –

    Exact inputs and evidence

    22411000 − -64299000 = 86710000 USD

    -64299000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    22411000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -20.2%

    Prior period

    USD 11 million

    –

    Current period

    USD 8.78 million

    –

    Exact inputs and evidence

    8775000 − 11000000 = -2225000 USD

    11000000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    8775000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 211.85 million 100% of revenue
  • Cost of revenue USD 88.14 million 42% of revenue
  • Operating expenses USD 129.03 million 61% of revenue
  • Operating income −USD 5.31 million −2.5% of revenue
  • Tax, interest and other Derived −USD 540,000 −0.3% of revenue
  • Net income −USD 4.77 million −2.3% of revenue

Cash

  • Operating cash flow USD 22.41 million 11% of revenue
  • Capital expenditure USD 8.78 million 4.1% of revenue
  • Free cash flow Derived USD 13.64 million 6.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 15,510% of revenue.
  • 2000 Operating loss: operating costs were 898% of revenue.
  • 2001 Operating loss: operating costs were 175% of revenue.
  • 2002 Operating loss: operating costs were 117% of revenue.
  • 2003 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3185296 13229225 Derived -13143929 -86207 Derived -13057722 -15114817 Derived
Source
2000 2000-01-01 – 2000-12-315503250 49427742 Derived -43924492 -332655 Derived -43591837 -38865936 Derived
Source
2001 2001-01-01 – 2001-12-3171855000 125708000 Derived -53853000 -987000 Derived -52866000 -40272000 Derived
Source
2002 2002-01-01 – 2002-12-31177708000 207985000 Derived -30277000 -1115000 Derived -29162000 -75299000 Derived
Source
2003 2003-01-01 – 2003-12-31211854000 217168000 Derived -5314000 -540000 Derived -4774000 13636000 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 211.9M 2003
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.228.8M171.6M114.4M57.2M0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue85296
2000Revenue5503250
2001Revenue71855000
2002Revenue177708000
2003Revenue211854000

Revenue growth

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

19.2% 2003
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.6,860%5,145%3,430%1,715%0%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year6,351.9%
2001Year over year1,205.7%
2002Year over year147.3%
2003Year over year19.2%

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 -2.5% 2003
Net margin -2.3% 2003
Free cash flow margin 6.4% 2003
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.1,425%-3,716%-8,857%-13,998%-19,139%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-15,409.8%
2000Operating margin-798.2%
2001Operating margin-74.9%
2002Operating margin-17%
2003Operating margin-2.5%
1999Net margin-15,308.7%
2000Net margin-792.1%
2001Net margin-73.6%
2002Net margin-16.4%
2003Net margin-2.3%
1999Free cash flow margin-17,720.4%
2000Free cash flow margin-706.2%
2001Free cash flow margin-56%
2002Free cash flow margin-42.4%
2003Free cash flow margin6.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 22.4M 2003
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.29.3M4.2M-20.9M-46.1M-71.2M19992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-11791410
2000Operating cash flow-36777342
2001Operating cash flow-36588000
2002Operating cash flow-64299000
2003Operating cash flow22411000

Free cash flow

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

USD 13.6M 2003
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.20.8M-5.0M-30.8M-56.6M-82.4M19992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-15114817
2000Free cash flow-38865936
2001Free cash flow-40272000
2002Free cash flow-75299000
2003Free cash flow13636000

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.

26.3% 2003
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.99%74%50%25%0%1999-12-312000200120022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets91.9%
2001Liabilities / assets35.4%
2002Liabilities / assets28.1%
2003Liabilities / assets26.3%

Current assets to current liabilities

Current assets divided by current liabilities.

3.94× 2003
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.4.26×3.19×2.13×1.06×0.00×1999-12-312000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.16×
2001Current assets / current liabilities2.99×
2002Current assets / current liabilities3.31×
2003Current assets / current liabilities3.94×

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
1999 1999-01-01 – 1999-12-31
−USD 13.06 million
Exact value

Exact value: -13057722 USD

1999-01-01 – 1999-12-31: -13057722 USD Inspect Net Income Open source
Share or cite

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

−USD 11.79 million
Exact value

Exact value: -11791410 USD

1999-01-01 – 1999-12-31: -11791410 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 3.32 million
Exact value

Exact value: 3323407 USD

1999-01-01 – 1999-12-31: 3323407 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.11 million
Calculation and evidence

-11791410 − 3323407 USD

Exact free cash flow: -15114817 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 43.59 million
Exact value

Exact value: -43591837 USD

2000-01-01 – 2000-12-31: -43591837 USD Inspect Net Income Open source
Share or cite

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

−USD 36.78 million
Exact value

Exact value: -36777342 USD

2000-01-01 – 2000-12-31: -36777342 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 2.09 million
Exact value

Exact value: 2088594 USD

2000-01-01 – 2000-12-31: 2088594 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.87 million
Calculation and evidence

-36777342 − 2088594 USD

Exact free cash flow: -38865936 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 52.87 million
Exact value

Exact value: -52866000 USD

2001-01-01 – 2001-12-31: -52866000 USD Inspect Net Income Open source
Share or cite

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

−USD 36.59 million
Exact value

Exact value: -36588000 USD

2001-01-01 – 2001-12-31: -36588000 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 3.68 million
Exact value

Exact value: 3684000 USD

2001-01-01 – 2001-12-31: 3684000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.27 million
Calculation and evidence

-36588000 − 3684000 USD

Exact free cash flow: -40272000 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 29.16 million
Exact value

Exact value: -29162000 USD

2002-01-01 – 2002-12-31: -29162000 USD Inspect Net Income Open source
Share or cite

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

−USD 64.3 million
Exact value

Exact value: -64299000 USD

2002-01-01 – 2002-12-31: -64299000 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 million
Exact value

Exact value: 11000000 USD

2002-01-01 – 2002-12-31: 11000000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 75.3 million
Calculation and evidence

-64299000 − 11000000 USD

Exact free cash flow: -75299000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 4.77 million
Exact value

Exact value: -4774000 USD

2003-01-01 – 2003-12-31: -4774000 USD Inspect Net Income Open source
Share or cite

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

USD 22.41 million
Exact value

Exact value: 22411000 USD

2003-01-01 – 2003-12-31: 22411000 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 8.78 million
Exact value

Exact value: 8775000 USD

2003-01-01 – 2003-12-31: 8775000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.64 million
Calculation and evidence

22411000 − 8775000 USD

Exact free cash flow: 13636000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001073695, 1073695, edgar:1073695