CTI MOLECULAR IMAGING INC

EDGAR

15 filing records in this dataset, filed from 2002-08-14 to 2005-02-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

111 million USD

2004-12-31 · USD

Exact inputs and evidence

Operating margin

12.72%

2004-12-31 · %

Exact inputs and evidence
  • Operating Income: 14183000 USD Source
  • Revenue: 111467000 USD Source

Operating cash flow

-4.3 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4296000 USD Source

Free cash flow

-12.9 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4296000 USD Source
  • Capital Expenditure: 8649000 USD Source
Cash and cash equivalents
24.9 million USD Source
Exact value

24853000 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

439 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 106282000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 91785000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 401748000 USD · 2003-10-01 – 2004-09-30 Source
  • Revenue: 272174000 USD · 2003-10-01 – 2004-06-30 Source
  • Revenue: 111467000 USD · 2004-10-01 – 2004-12-31 Source

Net income

21.9 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: 5767000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 2743000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 18620000 USD · 2003-10-01 – 2004-09-30 Source
  • Net income: 9228000 USD · 2003-10-01 – 2004-06-30 Source
  • Net income: 3960000 USD · 2004-10-01 – 2004-12-31 Source

Operating cash flow

38.5 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 27706000 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 5696000 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 27464000 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: 27706000 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 48521000 USD · 2003-10-01 – 2004-09-30 Source
  • Operating cash flow: 27464000 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: -4296000 USD · 2004-10-01 – 2004-12-31 Source

Capital expenditure

40 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Capital expenditure: 19537000 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 10055000 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 30367000 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 19537000 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 41394000 USD · 2003-10-01 – 2004-09-30 Source
  • Capital expenditure: 30367000 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 8649000 USD · 2004-10-01 – 2004-12-31 Source

Free cash flow

-1.46 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: 27706000 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 5696000 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: 27464000 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: 27706000 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: 48521000 USD · 2003-10-01 – 2004-09-30 Source
  • Operating cash flow: 27464000 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: -4296000 USD · 2004-10-01 – 2004-12-31 Source
  • Capital expenditure: 19537000 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 10055000 USD · 2003-10-01 – 2003-12-31 Source
  • Capital expenditure: 30367000 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 19537000 USD · 2003-10-01 – 2004-03-31 Source
  • Capital expenditure: 41394000 USD · 2003-10-01 – 2004-09-30 Source
  • Capital expenditure: 30367000 USD · 2003-10-01 – 2004-06-30 Source
  • Capital expenditure: 8649000 USD · 2004-10-01 – 2004-12-31 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: 2005-02-09.

Financial data available through: 2004-09-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-09-30
  • Operating income: 5 of 11 periods available· newest 2004-09-30
  • Net income: 5 of 11 periods available· newest 2004-09-30
  • Operating cash flow: 5 of 11 periods available· newest 2004-09-30
  • Capital expenditure: 5 of 11 periods available· newest 2004-09-30
  • Total assets: 4 of 11 periods available· newest 2004-09-30
  • Total liabilities: 4 of 11 periods available· newest 2004-09-30
  • Current assets: 4 of 11 periods available· newest 2004-09-30
  • Current liabilities: 4 of 11 periods available· newest 2004-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-09-30
  • 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

    +10.9%

    Prior period

    USD 362.29 million

    –

    Current period

    USD 401.75 million

    –

    Exact inputs and evidence

    401748000 − 362289000 = 39459000 USD

    362289000 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    401748000 USD · 2003-10-01 – 2004-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -9.4%

    Prior period

    USD 20.56 million

    –

    Current period

    USD 18.62 million

    –

    Exact inputs and evidence

    18620000 − 20563000 = -1943000 USD

    20563000 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    18620000 USD · 2003-10-01 – 2004-09-30

    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

    +194%

    Prior period

    USD 16.51 million

    –

    Current period

    USD 48.52 million

    –

    Exact inputs and evidence

    48521000 − 16505000 = 32016000 USD

    16505000 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    48521000 USD · 2003-10-01 – 2004-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +12.3%

    Prior period

    USD 36.87 million

    –

    Current period

    USD 41.39 million

    –

    Exact inputs and evidence

    41394000 − 36866000 = 4528000 USD

    36866000 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    41394000 USD · 2003-10-01 – 2004-09-30

    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.

2004 2003-10-01 – 2004-09-30

  • Revenue USD 401.75 million 100% of revenue
  • Operating costs Derived USD 343.74 million 86% of revenue
  • Operating income USD 58 million 14% of revenue
  • Tax, interest and other Derived USD 39.38 million 9.8% of revenue
  • Net income USD 18.62 million 4.6% of revenue

Cash

  • Operating cash flow USD 48.52 million 12% of revenue
  • Capital expenditure USD 41.39 million 10% of revenue
  • Free cash flow Derived USD 7.13 million 1.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 11%85%
  • 2001 12%84%
  • 2002 Net loss: net income was −1.3% of revenue.
  • 2003 10%84%
  • 2004 9.8%86%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-10-01 – 2000-09-30124026000 105471000 Derived 18555000 14177000 Derived 4378000 -16922000 Derived
Source
2001 2000-10-01 – 2001-09-30188877000 159205000 Derived 29672000 23556000 Derived 6116000 -21246000 Derived
Source
2002 2001-10-01 – 2002-09-30258395000 221631000 Derived 36764000 40183000 Derived -3419000 1614000 Derived
Source
2003 2002-10-01 – 2003-09-30362289000 304568000 Derived 57721000 37158000 Derived 20563000 -20361000 Derived
Source
2004 2003-10-01 – 2004-09-30401748000 343744000 Derived 58004000 39384000 Derived 18620000 7127000 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 401.7M 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.433.9M325.4M216.9M108.5M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue124026000
2001Revenue188877000
2002Revenue258395000
2003Revenue362289000
2004Revenue401748000

Revenue growth

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

10.9% 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.56%42%28%14%0%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year52.3%
2002Year over year36.8%
2003Year over year40.2%
2004Year over year10.9%

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 14.4% 2004
Net margin 4.6% 2004
Free cash flow margin 1.8% 2004
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.18.3%9.7%1.1%-7.4%-16.0%20002001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin15%
2001Operating margin15.7%
2002Operating margin14.2%
2003Operating margin15.9%
2004Operating margin14.4%
2000Net margin3.5%
2001Net margin3.2%
2002Net margin-1.3%
2003Net margin5.7%
2004Net margin4.6%
2000Free cash flow margin-13.6%
2001Free cash flow margin-11.2%
2002Free cash flow margin0.6%
2003Free cash flow margin-5.6%
2004Free cash flow margin1.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 48.5M 2004
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.53.3M36.0M18.8M1.6M-15.6M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-10647000
2001Operating cash flow-10884000
2002Operating cash flow31047000
2003Operating cash flow16505000
2004Operating cash flow48521000

Free cash flow

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

USD 7.1M 2004
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.9.4M1.2M-7.1M-15.3M-23.5M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-16922000
2001Free cash flow-21246000
2002Free cash flow1614000
2003Free cash flow-20361000
2004Free cash flow7127000

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.

20.6% 2004
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.78%58%39%19%0%2000-09-302001200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets72%
2002Liabilities / assets29%
2003Liabilities / assets27.9%
2004Liabilities / assets20.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.4× 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.3.68×2.76×1.84×0.92×0.00×2000-09-302001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities2.16×
2002Current assets / current liabilities3.38×
2003Current assets / current liabilities2.95×
2004Current assets / current liabilities3.4×

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 1999-10-01 – 2000-09-30
USD 4.38 million
Exact value

Exact value: 4378000 USD

1999-10-01 – 2000-09-30: 4378000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.65 million
Exact value

Exact value: -10647000 USD

1999-10-01 – 2000-09-30: -10647000 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 6.28 million
Exact value

Exact value: 6275000 USD

1999-10-01 – 2000-09-30: 6275000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.92 million
Calculation and evidence

-10647000 − 6275000 USD

Exact free cash flow: -16922000 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
USD 6.12 million
Exact value

Exact value: 6116000 USD

2000-10-01 – 2001-09-30: 6116000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.88 million
Exact value

Exact value: -10884000 USD

2000-10-01 – 2001-09-30: -10884000 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 10.36 million
Exact value

Exact value: 10362000 USD

2000-10-01 – 2001-09-30: 10362000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.25 million
Calculation and evidence

-10884000 − 10362000 USD

Exact free cash flow: -21246000 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
−USD 3.42 million
Exact value

Exact value: -3419000 USD

2001-10-01 – 2002-09-30: -3419000 USD Inspect Net Income Open source
Share or cite

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

USD 31.05 million
Exact value

Exact value: 31047000 USD

2001-10-01 – 2002-09-30: 31047000 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 29.43 million
Exact value

Exact value: 29433000 USD

2001-10-01 – 2002-09-30: 29433000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.61 million
Calculation and evidence

31047000 − 29433000 USD

Exact free cash flow: 1614000 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 20.56 million
Exact value

Exact value: 20563000 USD

2002-10-01 – 2003-09-30: 20563000 USD Inspect Net Income Open source
Share or cite

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

USD 16.51 million
Exact value

Exact value: 16505000 USD

2002-10-01 – 2003-09-30: 16505000 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 36.87 million
Exact value

Exact value: 36866000 USD

2002-10-01 – 2003-09-30: 36866000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.36 million
Calculation and evidence

16505000 − 36866000 USD

Exact free cash flow: -20361000 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
USD 18.62 million
Exact value

Exact value: 18620000 USD

2003-10-01 – 2004-09-30: 18620000 USD Inspect Net Income Open source
Share or cite

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

USD 48.52 million
Exact value

Exact value: 48521000 USD

2003-10-01 – 2004-09-30: 48521000 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 41.39 million
Exact value

Exact value: 41394000 USD

2003-10-01 – 2004-09-30: 41394000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.13 million
Calculation and evidence

48521000 − 41394000 USD

Exact free cash flow: 7127000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001129552, 1129552, edgar:1129552

Also known as CTI INC /TN