US MEDSYS CORP

EDGAR

29 filing records in this dataset, filed from 2000-02-23 to 2006-05-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.1 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-98.74%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -1090939 USD Source
  • Revenue: 1104819 USD Source

Operating cash flow

-827 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2497286 USD Source
  • Operating Cash Flow: -1669798 USD Source

Free cash flow

-876 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2497286 USD Source
  • Operating Cash Flow: -1669798 USD Source
  • Capital Expenditure: 112900 USD Source
  • Capital Expenditure: 64599 USD Source
Cash and cash equivalents
126 thousand USD Source
Exact value

125876 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.

Net income

-6.34 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Net income: -7139244 USD · 2004-07-01 – 2005-06-30 Source
  • Net income: -4210335 USD · 2004-07-01 – 2005-03-31 Source
  • Net income: -838622 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -1446554 USD · 2005-10-01 – 2005-12-31 Source
  • Net income: -1125792 USD · 2006-01-01 – 2006-03-31 Source

Operating cash flow

-3.75 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: -4684658 USD · 2004-07-01 – 2005-06-30 Source
  • Operating cash flow: -3432997 USD · 2004-07-01 – 2005-03-31 Source
  • Operating cash flow: -732212 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: -1669798 USD · 2005-07-01 – 2005-12-31 Source
  • Operating cash flow: -732212 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: -2497286 USD · 2005-07-01 – 2006-03-31 Source
  • Operating cash flow: -1669798 USD · 2005-07-01 – 2005-12-31 Source

Capital expenditure

120 thousand USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Capital expenditure: 801240 USD · 2004-07-01 – 2005-06-30 Source
  • Capital expenditure: 794358 USD · 2004-07-01 – 2005-03-31 Source
  • Capital expenditure: 28641 USD · 2005-07-01 – 2005-09-30 Source
  • Capital expenditure: 64599 USD · 2005-07-01 – 2005-12-31 Source
  • Capital expenditure: 28641 USD · 2005-07-01 – 2005-09-30 Source
  • Capital expenditure: 112900 USD · 2005-07-01 – 2006-03-31 Source
  • Capital expenditure: 64599 USD · 2005-07-01 – 2005-12-31 Source

Free cash flow

-3.87 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: -4684658 USD · 2004-07-01 – 2005-06-30 Source
  • Operating cash flow: -3432997 USD · 2004-07-01 – 2005-03-31 Source
  • Operating cash flow: -732212 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: -1669798 USD · 2005-07-01 – 2005-12-31 Source
  • Operating cash flow: -732212 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: -2497286 USD · 2005-07-01 – 2006-03-31 Source
  • Operating cash flow: -1669798 USD · 2005-07-01 – 2005-12-31 Source
  • Capital expenditure: 801240 USD · 2004-07-01 – 2005-06-30 Source
  • Capital expenditure: 794358 USD · 2004-07-01 – 2005-03-31 Source
  • Capital expenditure: 28641 USD · 2005-07-01 – 2005-09-30 Source
  • Capital expenditure: 64599 USD · 2005-07-01 – 2005-12-31 Source
  • Capital expenditure: 28641 USD · 2005-07-01 – 2005-09-30 Source
  • Capital expenditure: 112900 USD · 2005-07-01 – 2006-03-31 Source
  • Capital expenditure: 64599 USD · 2005-07-01 – 2005-12-31 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: 2006-05-22.

Financial data available through: 2005-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-06-30
  • Operating income: 3 of 11 periods available· newest 2002-06-30
  • Net income: 7 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 7 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2005-09-30
  • Total assets: 6 of 11 periods available· newest 2005-06-30
  • Total liabilities: 6 of 11 periods available· newest 2005-06-30
  • Current assets: 6 of 11 periods available· newest 2005-06-30
  • Current liabilities: 6 of 11 periods available· newest 2005-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2005-09-30
  • 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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, 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 277,545 100% of revenue
  • Operating costs Derived USD 168,040 61% of revenue
  • Operating income USD 109,505 39% of revenue
  • Tax, interest and other Derived −USD 17,542 −6.3% of revenue
  • Net income USD 127,047 46% of revenue

Cash

  • Operating cash flow USD 72,587 26% of revenue
  • 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
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 39%32%29%
  • 2001 Operating loss: operating costs were 119% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-07-01 – 1999-06-30209084 UnavailableUnavailableUnavailable110084 Unavailable
Source
2000 1999-07-01 – 2000-06-301201448 343197 Derived 858251 385636 Derived 472615 Unavailable
Source
2001 2000-07-01 – 2001-06-30145931 174308 Derived -28377 843730 Derived -872107 Unavailable
Source
2002 2001-07-01 – 2002-06-30277545 168040 Derived 109505 -17542 Derived 127047 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 277.5K 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.1.3M973.2K648.8K324.4K0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue209084
2000Revenue1201448
2001Revenue145931
2002Revenue277545

Revenue growth

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

90.2% 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.520%357%193%30%-133%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year474.6%
2001Year over year-87.9%
2002Year over year90.2%

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 39.5% 2002
Net margin 45.8% 2002
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.125%-69%-263%-457%-651%1999-06-30200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999-06-30Operating marginNot reported
2000Operating margin71.4%
2001Operating margin-19.4%
2002Operating margin39.5%
1999Net margin52.7%
2000Net margin39.3%
2001Net margin-597.6%
2002Net margin45.8%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 72.6K 2002
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.1.0M728.1K422.9K117.7K-187.6K1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow119652
2000Operating cash flow949178
2001Operating cash flow-103388
2002Operating cash flow72587

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable

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.

178.2% 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.192%144%96%48%0%1999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets6%
2000Liabilities / assets21.4%
2001Liabilities / assets4.6%
2002Liabilities / assets178.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.56× 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.14.55×10.91×7.27×3.64×0.00×1999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities13.47×
2000Current assets / current liabilities3.71×
2001Current assets / current liabilities8.11×
2002Current assets / current liabilities0.56×

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 1998-07-01 – 1999-06-30
USD 110,084
Exact value

Exact value: 110084 USD

1998-07-01 – 1999-06-30: 110084 USD Inspect Net Income Open source
Share or cite

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

USD 119,652
Exact value

Exact value: 119652 USD

1998-07-01 – 1999-06-30: 119652 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.

2000 1999-07-01 – 2000-06-30
USD 472,615
Exact value

Exact value: 472615 USD

1999-07-01 – 2000-06-30: 472615 USD Inspect Net Income Open source
Share or cite

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

USD 949,178
Exact value

Exact value: 949178 USD

1999-07-01 – 2000-06-30: 949178 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.

2001 2000-07-01 – 2001-06-30
−USD 872,107
Exact value

Exact value: -872107 USD

2000-07-01 – 2001-06-30: -872107 USD Inspect Net Income Open source
Share or cite

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

−USD 103,388
Exact value

Exact value: -103388 USD

2000-07-01 – 2001-06-30: -103388 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.

2002 2001-07-01 – 2002-06-30
USD 127,047
Exact value

Exact value: 127047 USD

2001-07-01 – 2002-06-30: 127047 USD Inspect Net Income Open source
Share or cite

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

USD 72,587
Exact value

Exact value: 72587 USD

2001-07-01 – 2002-06-30: 72587 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 2003-07-01 – 2004-06-30
−USD 1.89 million
Exact value

Exact value: -1891495 USD

2003-07-01 – 2004-06-30: -1891495 USD Inspect Net Income Open source
Share or cite

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

−USD 1.73 million
Exact value

Exact value: -1729322 USD

2003-07-01 – 2004-06-30: -1729322 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 207,287
Exact value

Exact value: 207287 USD

2003-07-01 – 2004-06-30: 207287 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

-1729322 − 207287 USD

Exact free cash flow: -1936609 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 7.14 million
Exact value

Exact value: -7139244 USD

2004-07-01 – 2005-06-30: -7139244 USD Inspect Net Income Open source
Share or cite

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

−USD 4.68 million
Exact value

Exact value: -4684658 USD

2004-07-01 – 2005-06-30: -4684658 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 801,240
Exact value

Exact value: 801240 USD

2004-07-01 – 2005-06-30: 801240 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.49 million
Calculation and evidence

-4684658 − 801240 USD

Exact free cash flow: -5485898 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
−USD 7.14 million
Exact value

Exact value: -7139245 USD

2004-10-01 – 2005-09-30: -7139245 USD Inspect Net Income Open source
Share or cite

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

−USD 4.68 million
Exact value

Exact value: -4684658 USD

2004-10-01 – 2005-09-30: -4684658 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 801,240
Exact value

Exact value: 801240 USD

2004-10-01 – 2005-09-30: 801240 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.49 million
Calculation and evidence

-4684658 − 801240 USD

Exact free cash flow: -5485898 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001095963, 1095963, edgar:1095963

Also known as PRIME RATE INCOME & DIVIDEND ENTERPRISES INC