MILLENNIUM CELL INC

EDGAR

32 filing records in this dataset, filed from 2000-08-14 to 2008-03-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.12 thousand USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-255,455.6%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -2871321 USD Source
  • Revenue: 1124 USD Source

Operating cash flow

-1.95 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5902830 USD Source
  • Operating Cash Flow: -3948718 USD Source

Free cash flow

-1.95 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5902830 USD Source
  • Operating Cash Flow: -3948718 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
4.23 million USD Source
Exact value

4234926 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-03-19.

Financial data available through: 2005-12-31.

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: 4 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-12-31
  • Net income: 6 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2001-12-31
  • Total assets: 1 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2005-12-31
  • Current liabilities: 4 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2005-12-31
  • 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

    +110.1%

    Prior period

    USD 198,474

    –

    Current period

    USD 416,902

    –

    Exact inputs and evidence

    416902 − 198474 = 218428 USD

    198474 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    416902 USD · 2005-01-01 – 2005-12-31

    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 3.8 million

    Prior period

    −USD 10.8 million

    –

    Current period

    −USD 14.6 million

    –

    Exact inputs and evidence

    -14600439 − -10804978 = -3795461 USD

    -10804978 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -14600439 USD · 2005-01-01 – 2005-12-31

    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: 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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 416,902 100% of revenue
  • Cost of revenue USD 382,318 92% of revenue
  • Operating expenses USD 13.4 million 3,214% of revenue
  • Operating income −USD 13.36 million −3,206% of revenue
  • Tax, interest and other Derived USD 1.24 million 297% of revenue
  • Net income −USD 14.6 million −3,502% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 2002 Operating loss: operating costs were 2,365% of revenue.
  • 2003 Operating loss: operating costs were 2,871% of revenue.
  • 2004 Operating loss: operating costs were 4,859% of revenue.
  • 2005 Operating loss: operating costs were 3,306% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31719392 17010901 Derived -16291509 -167548 Derived -16123961 Unavailable
Source
2003 2003-01-01 – 2003-12-31466859 13405835 Derived -12938976 3163961 Derived -16102937 Unavailable
Source
2004 2004-01-01 – 2004-12-31198474 9644076 Derived -9445602 1359376 Derived -10804978 Unavailable
Source
2005 2005-01-01 – 2005-12-31416902 13780915 Derived -13364013 1236426 Derived -14600439 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 416.9K 2005
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.776.9K582.7K388.5K194.2K0.02002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue719392
2003Revenue466859
2004Revenue198474
2005Revenue416902

Revenue growth

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

110.1% 2005
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.123%75%26%-22%-71%2002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year-35.1%
2004Year over year-57.5%
2005Year over year110.1%

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 -3,205.6% 2005
Net margin -3,502.1% 2005
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.436%-1,143%-2,722%-4,301%-5,880%2002200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-2,264.6%
2003Operating margin-2,771.5%
2004Operating margin-4,759.1%
2005Operating margin-3,205.6%
2002Net margin-2,241.3%
2003Net margin-3,449.2%
2004Net margin-5,444%
2005Net margin-3,502.1%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

Not enough comparable data to show this history.
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

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
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded

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
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.16× 2005
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.4.77×3.58×2.38×1.19×0.00×2002200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities2.08×
2003Current assets / current liabilities4.42×
2004Current assets / current liabilities1.28×
2005Current assets / current liabilities3.16×

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
2000 2000-01-01 – 2000-12-31
−USD 15.67 million
Exact value

Exact value: -15669084 USD

2000-01-01 – 2000-12-31: -15669084 USD Inspect Net Income Open source
Share or cite

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

−USD 1.53 million
Exact value

Exact value: -1525538 USD

2000-01-01 – 2000-12-31: -1525538 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 493,568
Exact value

Exact value: 493568 USD

2000-01-01 – 2000-12-31: 493568 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.02 million
Calculation and evidence

-1525538 − 493568 USD

Exact free cash flow: -2019106 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 19.45 million
Exact value

Exact value: -19452329 USD

2001-01-01 – 2001-12-31: -19452329 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: -11139147 USD

2001-01-01 – 2001-12-31: -11139147 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 956,854
Exact value

Exact value: 956854 USD

2001-01-01 – 2001-12-31: 956854 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.1 million
Calculation and evidence

-11139147 − 956854 USD

Exact free cash flow: -12096001 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 16.12 million
Exact value

Exact value: -16123961 USD

2002-01-01 – 2002-12-31: -16123961 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.

2003 2003-01-01 – 2003-12-31
−USD 16.1 million
Exact value

Exact value: -16102937 USD

2003-01-01 – 2003-12-31: -16102937 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.

2004 2004-01-01 – 2004-12-31
−USD 10.8 million
Exact value

Exact value: -10804978 USD

2004-01-01 – 2004-12-31: -10804978 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.

2005 2005-01-01 – 2005-12-31
−USD 14.6 million
Exact value

Exact value: -14600439 USD

2005-01-01 – 2005-12-31: -14600439 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.

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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001114872, 1114872, edgar:1114872