RUBICON MEDICAL CORP

EDGAR

15 filing records in this dataset, filed from 2001-11-19 to 2005-04-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2004-12-31 · USD

Exact inputs and evidence
Cash and cash equivalents
7.91 million USD Source
Exact value

7905000 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

0 USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 0 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 0 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 0 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 0 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 0 USD · 2004-01-01 – 2004-09-30 Source

Net income

-6.73 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: -2229000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -1190000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -1697000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -6726000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -5116000 USD · 2004-01-01 – 2004-09-30 Source

Operating cash flow

-5.31 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -1850000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1055000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -3563000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -1850000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1424000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -2806000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1424000 USD · 2004-01-01 – 2004-03-31 Source

Capital expenditure

411 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Capital expenditure: 24000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 4000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 98000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 24000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 219000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 317000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 219000 USD · 2004-01-01 – 2004-03-31 Source

Free cash flow

-5.73 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -1850000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1055000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -3563000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -1850000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1424000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -2806000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1424000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 24000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 4000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 98000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 24000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 219000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 317000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 219000 USD · 2004-01-01 – 2004-03-31 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: 2005-04-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-12-31
  • Operating income: 4 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2004-12-31
  • Total assets: 2 of 11 periods available· newest 2003-12-31
  • Total liabilities: 4 of 11 periods available· newest 2004-12-31
  • Current assets: 4 of 11 periods available· newest 2004-12-31
  • Current liabilities: 4 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-12-31
  • 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

    -100%

    Prior period

    USD 12,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 12000 = -12000 USD

    12000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    0 USD · 2004-01-01 – 2004-12-31

    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 2 million

    Prior period

    −USD 4.73 million

    –

    Current period

    −USD 6.73 million

    –

    Exact inputs and evidence

    -6726000 − -4729000 = -1997000 USD

    -4729000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -6726000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +325.5%

    Prior period

    USD 98,000

    –

    Current period

    USD 417,000

    –

    Exact inputs and evidence

    417000 − 98000 = 319000 USD

    98000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    417000 USD · 2004-01-01 – 2004-12-31

    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.

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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 0
  • Operating costs Derived USD 6.91 million
  • Operating income −USD 6.91 million
  • Tax, interest and other Derived −USD 181,000
  • Net income −USD 6.73 million

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 417,000
  • Free cash flow Derived Unavailable An input is unavailable.

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 Net loss: net income was −58% of revenue.
  • 2002 14%84%
  • 2003 Operating loss: operating costs were 40,208% of revenue.
  • 2004 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
2000 2000-01-01 – 2000-12-31835000 UnavailableUnavailableUnavailable-739000 790000 Derived
Source
2001 2001-01-01 – 2001-12-311755000 1566000 Derived 189000 1213000 Derived -1024000 -1087000 Derived
Source
2002 2002-01-01 – 2002-12-312498000 2091000 Derived 407000 48000 Derived 359000 1233000 Derived
Source
2003 2003-01-01 – 2003-12-3112000 4825000 Derived -4813000 -84000 Derived -4729000 -3661000 Derived
Source
2004 2004-01-01 – 2004-12-310 6907000 Derived -6907000 -181000 Derived -6726000 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 0 2004
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.2.7M2.0M1.3M674.5K0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue835000
2001Revenue1755000
2002Revenue2498000
2003Revenue12000
2004Revenue0

Revenue growth

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

-100% 2004
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.127%66%5%-56%-117%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year110.2%
2002Year over year42.3%
2003Year over year-99.5%
2004Year over year-100%

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 -40,108.3% 2003
Net margin -39,408.3% 2003
Free cash flow margin -30,508.3% 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.3,311%-8,348%-20,007%-31,666%-43,325%2000-12-312001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001Operating margin10.8%
2002Operating margin16.3%
2003Operating margin-40,108.3%
2004Operating marginNot reported
2000Net margin-88.5%
2001Net margin-58.3%
2002Net margin14.4%
2003Net margin-39,408.3%
2004Net marginNot reported
2000Free cash flow margin94.6%
2001Free cash flow margin-61.9%
2002Free cash flow margin49.4%
2003Free cash flow margin-30,508.3%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.6M 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.1.6M236.1K-1.2M-2.6M-3.9M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow866000
2001Operating cash flow-1015000
2002Operating cash flow1246000
2003Operating cash flow-3563000
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -3.7M 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.1.6M205.3K-1.2M-2.6M-4.1M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow790000
2001Free cash flow-1087000
2002Free cash flow1233000
2003Free cash flow-3661000
2004Free 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.

2.5% 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.19.3%14.5%9.7%4.8%0.0%2000-12-312001200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assetsNot reported
2002Liabilities / assets17.9%
2003Liabilities / assets2.5%
2004Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

31.38× 2004
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.49.71×37.28×24.85×12.43×0.00×2000-12-312001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities3.63×
2002Current assets / current liabilities5.63×
2003Current assets / current liabilities46.02×
2004Current assets / current liabilities31.38×

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 739,000
Exact value

Exact value: -739000 USD

2000-01-01 – 2000-12-31: -739000 USD Inspect Net Income Open source
Share or cite

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

USD 866,000
Exact value

Exact value: 866000 USD

2000-01-01 – 2000-12-31: 866000 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 76,000
Exact value

Exact value: 76000 USD

2000-01-01 – 2000-12-31: 76000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 790,000
Calculation and evidence

866000 − 76000 USD

Exact free cash flow: 790000 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 1.02 million
Exact value

Exact value: -1024000 USD

2001-01-01 – 2001-12-31: -1024000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.02 million
Exact value

Exact value: -1015000 USD

2001-01-01 – 2001-12-31: -1015000 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 72,000
Exact value

Exact value: 72000 USD

2001-01-01 – 2001-12-31: 72000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.09 million
Calculation and evidence

-1015000 − 72000 USD

Exact free cash flow: -1087000 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 359,000
Exact value

Exact value: 359000 USD

2002-01-01 – 2002-12-31: 359000 USD Inspect Net Income Open source
Share or cite

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

USD 1.25 million
Exact value

Exact value: 1246000 USD

2002-01-01 – 2002-12-31: 1246000 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 13,000
Exact value

Exact value: 13000 USD

2002-01-01 – 2002-12-31: 13000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.23 million
Calculation and evidence

1246000 − 13000 USD

Exact free cash flow: 1233000 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 4.73 million
Exact value

Exact value: -4729000 USD

2003-01-01 – 2003-12-31: -4729000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.56 million
Exact value

Exact value: -3563000 USD

2003-01-01 – 2003-12-31: -3563000 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 98,000
Exact value

Exact value: 98000 USD

2003-01-01 – 2003-12-31: 98000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.66 million
Calculation and evidence

-3563000 − 98000 USD

Exact free cash flow: -3661000 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 6.73 million
Exact value

Exact value: -6726000 USD

2004-01-01 – 2004-12-31: -6726000 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.
USD 417,000
Exact value

Exact value: 417000 USD

2004-01-01 – 2004-12-31: 417000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001115255, 1115255, edgar:1115255

Also known as RUBICON MEDICAL INC