HEALTH SCIENCES GROUP INC

EDGAR

31 filing records in this dataset, filed from 2001-05-16 to 2006-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.94 thousand USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-18,422.31%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -910615 USD Source
  • Revenue: 4943 USD Source

Operating cash flow

-46.9 thousand USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -191551 USD Source
  • Operating Cash Flow: -144663 USD Source
Cash and cash equivalents
1.71 thousand USD Source
Exact value

1705 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.

Capital expenditure

94.5 thousand USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Capital expenditure: 23187 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 36826 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 23187 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 37391 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 36826 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 94472 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 37391 USD · 2003-01-01 – 2003-09-30 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: 2006-11-22.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 6 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: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2005-12-31
  • Total assets: 4 of 11 periods available· newest 2003-12-31
  • Total liabilities: 4 of 11 periods available· newest 2005-12-31
  • Current assets: 5 of 11 periods available· newest 2005-12-31
  • Current liabilities: 5 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 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

    -10.5%

    Prior period

    USD 67,204

    –

    Current period

    USD 60,142

    –

    Exact inputs and evidence

    60142 − 67204 = -7062 USD

    67204 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    60142 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 4.7 million

    Prior period

    −USD 10.45 million

    –

    Current period

    −USD 5.75 million

    –

    Exact inputs and evidence

    -5750359 − -10451716 = 4701357 USD

    -10451716 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -5750359 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.

  • Operating cash flow

    −USD 2.69 million

    Prior period

    −USD 1.05 million

    –

    Current period

    −USD 3.74 million

    –

    Exact inputs and evidence

    -3739118 − -1054071 = -2685047 USD

    -1054071 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -3739118 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.

  • Capital expenditure

    -100%

    Prior period

    USD 2,808

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 2808 = -2808 USD

    2808 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    0 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.

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 60,142 100% of revenue
  • Cost of revenue USD 37,229 62% of revenue
  • Operating expenses USD 7.57 million 12,580% of revenue
  • Other operating costs Derived USD 377,002 627% of revenue
  • Operating income −USD 7.92 million −13,169% of revenue
  • Tax, interest and other Derived −USD 2.17 million −3,607% of revenue
  • Net income −USD 5.75 million −9,561% of revenue

Cash

  • Operating cash flow −USD 3.74 million −6,217% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 3.74 million −6,217% 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 Operating loss: operating costs were 341% of revenue.
  • 2002 Operating loss: operating costs were 174% of revenue.
  • 2003 Operating loss: operating costs were 131% of revenue.
  • 2004 Operating loss: operating costs were 8,346% of revenue.
  • 2005 Operating loss: operating costs were 13,269% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-310 34339 Derived -34339 -92 Derived -34247 -15189 Derived
Source
2001 2001-01-01 – 2001-12-31341813 1167279 Derived -825466 -90370 Derived -735096 -370208 Derived
Source
2002 2002-01-01 – 2002-12-315537991 9618109 Derived -4080118 203818 Derived -4283936 -615165 Derived
Source
2003 2003-01-01 – 2003-12-3117771050 23323129 Derived -5552079 1866983 Derived -7419062 -1239419 Derived
Source
2004 2004-01-01 – 2004-12-3167204 5608653 Derived -5541449 4910267 Derived -10451716 -1056879 Derived
Source
2005 2005-01-01 – 2005-12-3160142 7980101 Derived -7919959 -2169600 Derived -5750359 -3739118 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 60.1K 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.19.2M14.4M9.6M4.8M0.0200020032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue341813
2002Revenue5537991
2003Revenue17771050
2004Revenue67204
2005Revenue60142

Revenue growth

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

-10.5% 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.1,650%1,180%710%241%-229%200020032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year1,520.2%
2003Year over year220.9%
2004Year over year-99.6%
2005Year over year-10.5%

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 -13,168.8% 2005
Net margin -9,561.3% 2005
Free cash flow margin -6,217.1% 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.1,244%-3,266%-7,776%-12,286%-16,796%200020032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating marginNot reported
2001Operating margin-241.5%
2002Operating margin-73.7%
2003Operating margin-31.2%
2004Operating margin-8,245.7%
2005Operating margin-13,168.8%
2000Net marginNot reported
2001Net margin-215.1%
2002Net margin-77.4%
2003Net margin-41.7%
2004Net margin-15,552.2%
2005Net margin-9,561.3%
2000Free cash flow marginNot reported
2001Free cash flow margin-108.3%
2002Free cash flow margin-11.1%
2003Free cash flow margin-7%
2004Free cash flow margin-1,572.6%
2005Free cash flow margin-6,217.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.7M 2005
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.299.1K-785.2K-1.9M-3.0M-4.0M200020032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-9729
2001Operating cash flow-349810
2002Operating cash flow-595812
2003Operating cash flow-1144947
2004Operating cash flow-1054071
2005Operating cash flow-3739118

Free cash flow

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

USD -3.7M 2005
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.299.1K-785.2K-1.9M-3.0M-4.0M200020032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-15189
2001Free cash flow-370208
2002Free cash flow-615165
2003Free cash flow-1239419
2004Free cash flow-1056879
2005Free cash flow-3739118

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.

91.6% 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.99%74%49%25%0%2000-12-3120032005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets20.5%
2002Liabilities / assets25.1%
2003Liabilities / assets91.6%
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 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.1.03×0.77×0.51×0.26×0.00×200020032005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.41×
2001Current assets / current liabilities0.42×
2002Current assets / current liabilities0.95×
2003Current assets / current liabilities0.77×
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.03×

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 34,247
Exact value

Exact value: -34247 USD

2000-01-01 – 2000-12-31: -34247 USD Inspect Net Income Open source
Share or cite

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

−USD 9,729
Exact value

Exact value: -9729 USD

2000-01-01 – 2000-12-31: -9729 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 5,460
Exact value

Exact value: 5460 USD

2000-01-01 – 2000-12-31: 5460 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15,189
Calculation and evidence

-9729 − 5460 USD

Exact free cash flow: -15189 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 735,096
Exact value

Exact value: -735096 USD

2001-01-01 – 2001-12-31: -735096 USD Inspect Net Income Open source
Share or cite

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

−USD 349,810
Exact value

Exact value: -349810 USD

2001-01-01 – 2001-12-31: -349810 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 20,398
Exact value

Exact value: 20398 USD

2001-01-01 – 2001-12-31: 20398 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 370,208
Calculation and evidence

-349810 − 20398 USD

Exact free cash flow: -370208 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 4.28 million
Exact value

Exact value: -4283936 USD

2002-01-01 – 2002-12-31: -4283936 USD Inspect Net Income Open source
Share or cite

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

−USD 595,812
Exact value

Exact value: -595812 USD

2002-01-01 – 2002-12-31: -595812 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 19,353
Exact value

Exact value: 19353 USD

2002-01-01 – 2002-12-31: 19353 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 615,165
Calculation and evidence

-595812 − 19353 USD

Exact free cash flow: -615165 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 7.42 million
Exact value

Exact value: -7419062 USD

2003-01-01 – 2003-12-31: -7419062 USD Inspect Net Income Open source
Share or cite

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

−USD 1.14 million
Exact value

Exact value: -1144947 USD

2003-01-01 – 2003-12-31: -1144947 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 94,472
Exact value

Exact value: 94472 USD

2003-01-01 – 2003-12-31: 94472 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.24 million
Calculation and evidence

-1144947 − 94472 USD

Exact free cash flow: -1239419 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 10.45 million
Exact value

Exact value: -10451716 USD

2004-01-01 – 2004-12-31: -10451716 USD Inspect Net Income Open source
Share or cite

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

−USD 1.05 million
Exact value

Exact value: -1054071 USD

2004-01-01 – 2004-12-31: -1054071 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 2,808
Exact value

Exact value: 2808 USD

2004-01-01 – 2004-12-31: 2808 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

-1054071 − 2808 USD

Exact free cash flow: -1056879 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 5.75 million
Exact value

Exact value: -5750359 USD

2005-01-01 – 2005-12-31: -5750359 USD Inspect Net Income Open source
Share or cite

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

−USD 3.74 million
Exact value

Exact value: -3739118 USD

2005-01-01 – 2005-12-31: -3739118 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

2005-01-01 – 2005-12-31: 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 3.74 million
Calculation and evidence

-3739118 − 0 USD

Exact free cash flow: -3739118 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001127696, 1127696, edgar:1127696

Also known as IGOHEALTHY COM INC