CRYOCOR INC

EDGAR

13 filing records in this dataset, filed from 2005-08-26 to 2008-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

767 thousand USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-505.87%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -3880000 USD Source
  • Revenue: 767000 USD Source

Operating cash flow

-4.53 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4529000 USD Source

Free cash flow

-4.55 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4529000 USD Source
  • Capital Expenditure: 16000 USD Source
Cash and cash equivalents
2.66 million USD Source
Exact value

2660000 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

-16.3 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: -3939000 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: -4034000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -15756000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -11405000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -4009000 USD · 2008-01-01 – 2008-03-31 Source

Operating cash flow

-15.3 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Operating cash flow: -5794000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -3248000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -10738000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -5794000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -14044000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -10738000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -4529000 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

184 thousand USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Capital expenditure: 67000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 11000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 126000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 67000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 179000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 126000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 Source

Free cash flow

-15.5 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Operating cash flow: -5794000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -3248000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -10738000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -5794000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -14044000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -10738000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -4529000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 67000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 11000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 126000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 67000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 179000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 126000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 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: 2008-05-15.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2007-12-31
  • Operating income: 5 of 11 periods available· newest 2007-12-31
  • Net income: 5 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2007-12-31
  • Total assets: 3 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2007-12-31
  • Current liabilities: 3 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 3 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

    +9.4%

    Prior period

    USD 540,000

    –

    Current period

    USD 591,000

    –

    Exact inputs and evidence

    591000 − 540000 = 51000 USD

    540000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    591000 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 704,000

    Prior period

    −USD 15.05 million

    –

    Current period

    −USD 15.76 million

    –

    Exact inputs and evidence

    -15756000 − -15052000 = -704000 USD

    -15052000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -15756000 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 1.8 million

    Prior period

    −USD 12.24 million

    –

    Current period

    −USD 14.04 million

    –

    Exact inputs and evidence

    -14044000 − -12242000 = -1802000 USD

    -12242000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -14044000 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

    -34.9%

    Prior period

    USD 275,000

    –

    Current period

    USD 179,000

    –

    Exact inputs and evidence

    179000 − 275000 = -96000 USD

    275000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    179000 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 591,000 100% of revenue
  • Cost of revenue USD 2.71 million 459% of revenue
  • Operating expenses USD 13.53 million 2,289% of revenue
  • Operating income −USD 15.65 million −2,647% of revenue
  • Tax, interest and other Derived USD 110,000 19% of revenue
  • Net income −USD 15.76 million −2,666% of revenue

Cash

  • Operating cash flow −USD 14.04 million −2,376% of revenue
  • Capital expenditure USD 179,000 30% of revenue
  • Free cash flow Derived −USD 14.22 million −2,407% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 2,082% of revenue.
  • 2006 Operating loss: operating costs were 2,901% of revenue.
  • 2007 Operating loss: operating costs were 2,747% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-31843000 17555000 Derived -16712000 384000 Derived -17096000 -14776000 Derived
Source
2006 2006-01-01 – 2006-12-31540000 15663000 Derived -15123000 -71000 Derived -15052000 -12517000 Derived
Source
2007 2007-01-01 – 2007-12-31591000 16237000 Derived -15646000 110000 Derived -15756000 -14223000 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 591K 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.910.4K682.8K455.2K227.6K0.0200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue843000
2006Revenue540000
2007Revenue591000

Revenue growth

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

9.4% 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.13%-0%-13%-26%-40%200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year-35.9%
2007Year over year9.4%

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 -2,647.4% 2007
Net margin -2,666% 2007
Free cash flow margin -2,406.6% 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.224%-588%-1,400%-2,212%-3,025%200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-1,982.4%
2006Operating margin-2,800.6%
2007Operating margin-2,647.4%
2005Net margin-2,028%
2006Net margin-2,787.4%
2007Net margin-2,666%
2005Free cash flow margin-1,752.8%
2006Free cash flow margin-2,318%
2007Free cash flow margin-2,406.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -14M 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.1.2M-3.0M-7.2M-11.4M-15.6M200520062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-14454000
2006Operating cash flow-12242000
2007Operating cash flow-14044000

Free cash flow

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

USD -14.2M 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.1.2M-3.1M-7.4M-11.7M-16.0M200520062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-14776000
2006Free cash flow-12517000
2007Free cash flow-14223000

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
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.6× 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.13.35×10.01×6.67×3.34×0.00×200520062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities12.36×
2006Current assets / current liabilities2.15×
2007Current assets / current liabilities1.6×

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
2003 2003-01-01 – 2003-12-31
−USD 11.17 million
Exact value

Exact value: -11172000 USD

2003-01-01 – 2003-12-31: -11172000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.33 million
Exact value

Exact value: -10332000 USD

2003-01-01 – 2003-12-31: -10332000 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 304,000
Exact value

Exact value: 304000 USD

2003-01-01 – 2003-12-31: 304000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.64 million
Calculation and evidence

-10332000 − 304000 USD

Exact free cash flow: -10636000 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 15.77 million
Exact value

Exact value: -15766000 USD

2004-01-01 – 2004-12-31: -15766000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.32 million
Exact value

Exact value: -13317000 USD

2004-01-01 – 2004-12-31: -13317000 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 271,000
Exact value

Exact value: 271000 USD

2004-01-01 – 2004-12-31: 271000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.59 million
Calculation and evidence

-13317000 − 271000 USD

Exact free cash flow: -13588000 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 17.1 million
Exact value

Exact value: -17096000 USD

2005-01-01 – 2005-12-31: -17096000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.45 million
Exact value

Exact value: -14454000 USD

2005-01-01 – 2005-12-31: -14454000 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 322,000
Exact value

Exact value: 322000 USD

2005-01-01 – 2005-12-31: 322000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.78 million
Calculation and evidence

-14454000 − 322000 USD

Exact free cash flow: -14776000 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 15.05 million
Exact value

Exact value: -15052000 USD

2006-01-01 – 2006-12-31: -15052000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.24 million
Exact value

Exact value: -12242000 USD

2006-01-01 – 2006-12-31: -12242000 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 275,000
Exact value

Exact value: 275000 USD

2006-01-01 – 2006-12-31: 275000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.52 million
Calculation and evidence

-12242000 − 275000 USD

Exact free cash flow: -12517000 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 15.76 million
Exact value

Exact value: -15756000 USD

2007-01-01 – 2007-12-31: -15756000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.04 million
Exact value

Exact value: -14044000 USD

2007-01-01 – 2007-12-31: -14044000 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 179,000
Exact value

Exact value: 179000 USD

2007-01-01 – 2007-12-31: 179000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.22 million
Calculation and evidence

-14044000 − 179000 USD

Exact free cash flow: -14223000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001125294, 1125294, edgar:1125294