ASSURED PHARMACY, INC.

EDGAR

48 filing records in this dataset, filed from 2001-10-17 to 2015-05-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.04 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-21.38%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -863692 USD Source
  • Revenue: 4039524 USD Source

Operating cash flow

-1.03 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2443298 USD Source
  • Operating Cash Flow: -1417697 USD Source

Free cash flow

-1.08 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2443298 USD Source
  • Operating Cash Flow: -1417697 USD Source
  • Capital Expenditure: 186283 USD Source
  • Capital Expenditure: 132283 USD Source
Cash and cash equivalents
814 thousand USD Source
Exact value

814213 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

16 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 13923487 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 9716372 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 4162620 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 3573793 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 4039524 USD · 2008-07-01 – 2008-09-30 Source

Net income

-4.45 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -3272818 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -2232531 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -801536 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -1099804 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -1504021 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-3.23 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -2246690 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1458257 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -801483 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -1417697 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -801483 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -2443298 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -1417697 USD · 2008-01-01 – 2008-06-30 Source

Capital expenditure

247 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Capital expenditure: 112385 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 51286 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 68657 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 132283 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 68657 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 186283 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 132283 USD · 2008-01-01 – 2008-06-30 Source

Free cash flow

-3.48 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -2246690 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1458257 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -801483 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -1417697 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -801483 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -2443298 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -1417697 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 112385 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 51286 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 68657 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 132283 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 68657 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 186283 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 132283 USD · 2008-01-01 – 2008-06-30 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: 2015-05-19.

Financial data available through: 2007-12-31.

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 2007-12-31
  • Operating income: 7 of 11 periods available· newest 2007-12-31
  • Net income: 7 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2007-12-31
  • Total assets: 3 of 11 periods available· newest 2002-11-30
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2007-12-31
  • Current liabilities: 2 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-12-31
  • 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

    +76.3%

    Prior period

    USD 7.9 million

    –

    Current period

    USD 13.92 million

    –

    Exact inputs and evidence

    13923487 − 7897118 = 6026369 USD

    7897118 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    13923487 USD · 2007-01-01 – 2007-12-31

    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 1.23 million

    Prior period

    −USD 4.5 million

    –

    Current period

    −USD 3.27 million

    –

    Exact inputs and evidence

    -3272818 − -4501839 = 1229021 USD

    -4501839 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -3272818 USD · 2007-01-01 – 2007-12-31

    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 1.48 million

    Prior period

    −USD 3.73 million

    –

    Current period

    −USD 2.25 million

    –

    Exact inputs and evidence

    -2246690 − -3726838 = 1480148 USD

    -3726838 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -2246690 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17%

    Prior period

    USD 135,473

    –

    Current period

    USD 112,385

    –

    Exact inputs and evidence

    112385 − 135473 = -23088 USD

    135473 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    112385 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 13.92 million 100% of revenue
  • Cost of revenue USD 10.72 million 77% of revenue
  • Operating expenses USD 5.81 million 42% of revenue
  • Operating income −USD 2.61 million −19% of revenue
  • Tax, interest and other Derived USD 663,287 4.8% of revenue
  • Net income −USD 3.27 million −24% of revenue

Cash

  • Operating cash flow −USD 2.25 million −16% of revenue
  • Capital expenditure USD 112,385 0.8% of revenue
  • Free cash flow Derived −USD 2.36 million −17% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 153% of revenue.
  • 2007 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-12-01 – 2000-11-3058785 141204 Derived -82419 UnavailableUnavailableUnavailable
Source
2001 2000-12-01 – 2001-11-3059843 107185 Derived -47342 UnavailableUnavailableUnavailable
Source
2002 2001-12-01 – 2002-11-300 74993 Derived -74993 141530 Derived -216523 3875 Derived
Source
2006 2006-01-01 – 2006-12-317897118 12093831 Derived -4196713 305126 Derived -4501839 -3862311 Derived
Source
2007 2007-01-01 – 2007-12-3113923487 16533018 Derived -2609531 663287 Derived -3272818 -2359075 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 13.9M 2007
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.15.0M11.3M7.5M3.8M0.020002001200220062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue58785
2001Revenue59843
2002Revenue0
2006Revenue7897118
2007Revenue13923487

Revenue growth

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

76.3% 2007
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.90%39%-12%-63%-114%20002001200220062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year1.8%
2002Year over year-100%
2006Year over yearNo prior comparable period
2007Year over year76.3%

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 -18.7% 2007
Net margin -23.5% 2007
Free cash flow margin -16.9% 2007
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.11%-29%-70%-111%-151%20002001200220062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-140.2%
2001Operating margin-79.1%
2002Operating marginNot reported
2006Operating margin-53.1%
2007Operating margin-18.7%
2000-11-30Net marginNot reported
2001-11-30Net marginNot reported
2002Net marginNot reported
2006Net margin-57%
2007Net margin-23.5%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2006Free cash flow margin-48.9%
2007Free cash flow margin-16.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.2M 2007
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.302.3K-779.6K-1.9M-2.9M-4.0M20002001200220062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow3875
2006Operating cash flow-3726838
2007Operating cash flow-2246690

Free cash flow

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

USD -2.4M 2007
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.313.2K-808.0K-1.9M-3.1M-4.2M20002001200220062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flow3875
2006Free cash flow-3862311
2007Free cash flow-2359075

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
2000-11-30Liabilities / assetsNot reported
2001-11-30Liabilities / assetsNot reported
2002-11-30Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.44× 2007
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.0.75×0.56×0.37×0.19×0.00×2000-11-302001-11-302002-11-3020062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-11-30Current assets / current liabilitiesNot reportedNo source recorded
2001-11-30Current assets / current liabilitiesNot reportedNo source recorded
2002-11-30Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.69×
2007Current assets / current liabilities0.44×

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
2002 2001-12-01 – 2002-11-30
−USD 216,523
Exact value

Exact value: -216523 USD

2001-12-01 – 2002-11-30: -216523 USD Inspect Net Income Open source
Share or cite

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

USD 3,875
Exact value

Exact value: 3875 USD

2001-12-01 – 2002-11-30: 3875 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

2001-12-01 – 2002-11-30: 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 3,875
Calculation and evidence

3875 − 0 USD

Exact free cash flow: 3875 USD

Share or cite

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

2003 2002-12-01 – 2003-11-30
−USD 1.46 million
Exact value

Exact value: -1458995 USD

2002-12-01 – 2003-11-30: -1458995 USD Inspect Net Income Open source
Share or cite

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

−USD 624,759
Exact value

Exact value: -624759 USD

2002-12-01 – 2003-11-30: -624759 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 76,288
Exact value

Exact value: 76288 USD

2002-12-01 – 2003-11-30: 76288 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 701,047
Calculation and evidence

-624759 − 76288 USD

Exact free cash flow: -701047 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 751,748
Exact value

Exact value: -751748 USD

2003-01-01 – 2003-12-31: -751748 USD Inspect Net Income Open source
Share or cite

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

−USD 202,333
Exact value

Exact value: -202333 USD

2003-01-01 – 2003-12-31: -202333 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

2003-01-01 – 2003-12-31: 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 202,333
Calculation and evidence

-202333 − 0 USD

Exact free cash flow: -202333 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 7.9 million
Exact value

Exact value: -7903706 USD

2004-01-01 – 2004-12-31: -7903706 USD Inspect Net Income Open source
Share or cite

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

−USD 3.43 million
Exact value

Exact value: -3432266 USD

2004-01-01 – 2004-12-31: -3432266 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 719,872
Exact value

Exact value: 719872 USD

2004-01-01 – 2004-12-31: 719872 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.15 million
Calculation and evidence

-3432266 − 719872 USD

Exact free cash flow: -4152138 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 4.8 million
Exact value

Exact value: -4797092 USD

2005-01-01 – 2005-12-31: -4797092 USD Inspect Net Income Open source
Share or cite

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

−USD 2.73 million
Exact value

Exact value: -2733677 USD

2005-01-01 – 2005-12-31: -2733677 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 2,791
Exact value

Exact value: 2791 USD

2005-01-01 – 2005-12-31: 2791 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.74 million
Calculation and evidence

-2733677 − 2791 USD

Exact free cash flow: -2736468 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 4.5 million
Exact value

Exact value: -4501839 USD

2006-01-01 – 2006-12-31: -4501839 USD Inspect Net Income Open source
Share or cite

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

−USD 3.73 million
Exact value

Exact value: -3726838 USD

2006-01-01 – 2006-12-31: -3726838 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 135,473
Exact value

Exact value: 135473 USD

2006-01-01 – 2006-12-31: 135473 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.86 million
Calculation and evidence

-3726838 − 135473 USD

Exact free cash flow: -3862311 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 3.27 million
Exact value

Exact value: -3272818 USD

2007-01-01 – 2007-12-31: -3272818 USD Inspect Net Income Open source
Share or cite

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

−USD 2.25 million
Exact value

Exact value: -2246690 USD

2007-01-01 – 2007-12-31: -2246690 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 112,385
Exact value

Exact value: 112385 USD

2007-01-01 – 2007-12-31: 112385 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.36 million
Calculation and evidence

-2246690 − 112385 USD

Exact free cash flow: -2359075 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001100592, 1100592, edgar:1100592

Also known as Assured Pharmacy, Inc., ERXSYS INC, SURFORAMA COM INC