MR3 SYSTEMS INC

EDGAR

21 filing records in this dataset, filed from 2003-08-19 to 2005-12-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

70 thousand USD

2005-09-30 · USD

Exact inputs and evidence

Net margin

-418.56%

2005-09-30 · %

Exact inputs and evidence

Operating cash flow

-265 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -265257 USD Source

Free cash flow

-265 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -265257 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
2.51 thousand USD Source
Exact value

2506 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

450 thousand USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 380000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 0 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 0 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 0 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 70000 USD · 2005-07-01 – 2005-09-30 Source

Net income

-1.52 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: -2359527 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -1839926 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -328119 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -381223 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -292990 USD · 2005-07-01 – 2005-09-30 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: 2005-12-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-12-31
  • operating income: No compatible figures in this window
  • 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: 4 of 11 periods available· newest 2003-12-31
  • Total assets: 5 of 11 periods available· newest 2004-12-31
  • Total liabilities: 5 of 11 periods available· newest 2004-12-31
  • Current assets: 5 of 11 periods available· newest 2004-12-31
  • Current liabilities: 5 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

    +USD 380,000

    Prior period

    USD 0

    –

    Current period

    USD 380,000

    –

    Exact inputs and evidence

    380000 − 0 = 380000 USD

    0 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    380000 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 710,806

    Prior period

    −USD 1.65 million

    –

    Current period

    −USD 2.36 million

    –

    Exact inputs and evidence

    -2359527 − -1648721 = -710806 USD

    -1648721 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -2359527 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, 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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 380,000 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.36 million −621% 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
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 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 – 2000-12-31130566 UnavailableUnavailableUnavailable-1417541 -1155206 Derived
Source
2001 2001-01-01 – 2001-12-3157749 UnavailableUnavailableUnavailable-1191843 -666531 Derived
Source
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable-1011350 -321540 Derived
Source
2003 2003-01-01 – 2003-12-310 UnavailableUnavailableUnavailable-1648721 -1492923 Derived
Source
2004 2004-01-01 – 2004-12-31380000 UnavailableUnavailableUnavailable-2359527 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 380K 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.410.4K307.8K205.2K102.6K0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue130566
2001Revenue57749
2002Revenue0
2003Revenue0
2004Revenue380000

Revenue growth

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

-100% 2002
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.8%-21%-50%-79%-108%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-55.8%
2002Year over year-100%
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period

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.

Net margin -620.9% 2004
Free cash flow margin -1,154.2% 2001
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.165%-433%-1,032%-1,630%-2,229%2000-12-312001-12-312002-12-312003-12-312004-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
2003-12-31Operating marginNot reported
2004-12-31Operating marginNot reported
2000Net margin-1,085.7%
2001Net margin-2,063.8%
2002Net marginNot reported
2003Net marginNot reported
2004Net margin-620.9%
2000Free cash flow margin-884.8%
2001Free cash flow margin-1,154.2%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 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.101.8K-267.2K-636.2K-1.0M-1.4M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-1046764
2001Operating cash flow-664733
2002Operating cash flow-321540
2003Operating cash flow-1272447
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -1.5M 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.119.4K-313.5K-746.5K-1.2M-1.6M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-1155206
2001Free cash flow-666531
2002Free cash flow-321540
2003Free cash flow-1492923
2004Free 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.

404.7% 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.647%485%324%162%0%20002001200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets166.2%
2001Liabilities / assets289.7%
2002Liabilities / assets599.1%
2003Liabilities / assets268.6%
2004Liabilities / assets404.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.05× 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.0.25×0.18×0.12×0.06×0.00×20002001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.05×
2001Current assets / current liabilities0×
2002Current assets / current liabilities0.09×
2003Current assets / current liabilities0.23×
2004Current assets / current liabilities0.05×

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 1.42 million
Exact value

Exact value: -1417541 USD

2000-01-01 – 2000-12-31: -1417541 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: -1046764 USD

2000-01-01 – 2000-12-31: -1046764 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 108,442
Exact value

Exact value: 108442 USD

2000-01-01 – 2000-12-31: 108442 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.16 million
Calculation and evidence

-1046764 − 108442 USD

Exact free cash flow: -1155206 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 1.19 million
Exact value

Exact value: -1191843 USD

2001-01-01 – 2001-12-31: -1191843 USD Inspect Net Income Open source
Share or cite

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

−USD 664,733
Exact value

Exact value: -664733 USD

2001-01-01 – 2001-12-31: -664733 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 1,798
Exact value

Exact value: 1798 USD

2001-01-01 – 2001-12-31: 1798 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 666,531
Calculation and evidence

-664733 − 1798 USD

Exact free cash flow: -666531 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 1.01 million
Exact value

Exact value: -1011350 USD

2002-01-01 – 2002-12-31: -1011350 USD Inspect Net Income Open source
Share or cite

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

−USD 321,540
Exact value

Exact value: -321540 USD

2002-01-01 – 2002-12-31: -321540 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

2002-01-01 – 2002-12-31: 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 321,540
Calculation and evidence

-321540 − 0 USD

Exact free cash flow: -321540 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 1.65 million
Exact value

Exact value: -1648721 USD

2003-01-01 – 2003-12-31: -1648721 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1272447 USD

2003-01-01 – 2003-12-31: -1272447 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 220,476
Exact value

Exact value: 220476 USD

2003-01-01 – 2003-12-31: 220476 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.49 million
Calculation and evidence

-1272447 − 220476 USD

Exact free cash flow: -1492923 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 2.36 million
Exact value

Exact value: -2359527 USD

2004-01-01 – 2004-12-31: -2359527 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001133541, 1133541, edgar:1133541