MEDSOLUTIONS INC

EDGAR

34 filing records in this dataset, filed from 2002-04-16 to 2007-08-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.86 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

7.49%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: 289381 USD Source
  • Revenue: 3863897 USD Source

Operating cash flow

-24.2 thousand USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -266626 USD Source
  • Operating Cash Flow: -242388 USD Source

Free cash flow

-205 thousand USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -266626 USD Source
  • Operating Cash Flow: -242388 USD Source
  • Capital Expenditure: 270291 USD Source
  • Capital Expenditure: 89783 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

14.2 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 3096420 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 12799132 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 9337879 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 3762330 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 3863897 USD · 2007-04-01 – 2007-06-30 Source

Net income

-809 thousand USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: -348159 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -771111 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -119163 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 59582 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 131664 USD · 2007-04-01 – 2007-06-30 Source

Operating cash flow

98.3 thousand USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: 588821 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 232785 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 597729 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 588821 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -242388 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -266626 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -242388 USD · 2007-01-01 – 2007-03-31 Source

Capital expenditure

512 thousand USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Capital expenditure: 450076 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 354826 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 596760 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 450076 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 89783 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 270291 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 89783 USD · 2007-01-01 – 2007-03-31 Source

Free cash flow

-414 thousand USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: 588821 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 232785 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 597729 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 588821 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -242388 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -266626 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -242388 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 450076 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 354826 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 596760 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 450076 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 89783 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 270291 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 89783 USD · 2007-01-01 – 2007-03-31 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: 2007-08-20.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2006-12-31
  • Net income: 7 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2006-12-31
  • Total assets: 7 of 11 periods available· newest 2006-12-31
  • Total liabilities: 7 of 11 periods available· newest 2006-12-31
  • Current assets: 7 of 11 periods available· newest 2006-12-31
  • Current liabilities: 7 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2006-12-31
  • 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

    +35.9%

    Prior period

    USD 9.42 million

    –

    Current period

    USD 12.8 million

    –

    Exact inputs and evidence

    12799132 − 9415558 = 3383574 USD

    9415558 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    12799132 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -195.1%

    Prior period

    USD 810,670

    –

    Current period

    −USD 771,111

    –

    Exact inputs and evidence

    -771111 − 810670 = -1581781 USD

    810670 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -771111 USD · 2006-01-01 – 2006-12-31

    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 909,143

    Prior period

    −USD 311,414

    –

    Current period

    USD 597,729

    –

    Exact inputs and evidence

    597729 − -311414 = 909143 USD

    -311414 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    597729 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +164.4%

    Prior period

    USD 225,713

    –

    Current period

    USD 596,760

    –

    Exact inputs and evidence

    596760 − 225713 = 371047 USD

    225713 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    596760 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 12.8 million 100% of revenue
  • Cost of revenue USD 7.93 million 62% of revenue
  • Operating expenses USD 5.2 million 41% of revenue
  • Operating income −USD 328,761 −2.6% of revenue
  • Tax, interest and other Derived USD 442,350 3.5% of revenue
  • Net income −USD 771,111 −6% of revenue

Cash

  • Operating cash flow USD 597,729 4.7% of revenue
  • Capital expenditure USD 596,760 4.7% of revenue
  • Free cash flow Derived USD 969 0% 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 134% of revenue.
  • 2002 Operating loss: operating costs were 103% of revenue.
  • 2003 Operating loss: operating costs were 115% of revenue.
  • 2004 Operating loss: operating costs were 109% of revenue.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-312900914 UnavailableUnavailableUnavailable-2747923 -376734 Derived
Source
2001 2001-01-01 – 2001-12-314046061 5435097 Derived -1389036 618825 Derived -2007861 -864780 Derived
Source
2002 2002-01-01 – 2002-12-315410710 5586221 Derived -175511 110215 Derived -285726 -1368876 Derived
Source
2003 2003-01-01 – 2003-12-316318861 7294933 Derived -976072 -18315 Derived -957757 -658808 Derived
Source
2004 2004-01-01 – 2004-12-317926330 8614160 Derived -687830 304804 Derived -992634 -137532 Derived
Source
2005 2005-01-01 – 2005-12-319415558 8881096 Derived 534462 -276208 Derived 810670 -537127 Derived
Source
2006 2006-01-01 – 2006-12-3112799132 13127893 Derived -328761 442350 Derived -771111 969 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 12.8M 2006
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.13.8M10.4M6.9M3.5M0.0200020032006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue2900914
2001Revenue4046061
2002Revenue5410710
2003Revenue6318861
2004Revenue7926330
2005Revenue9415558
2006Revenue12799132

Revenue growth

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

35.9% 2006
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.43%32%21%11%0%200020032006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year39.5%
2002Year over year33.7%
2003Year over year16.8%
2004Year over year25.4%
2005Year over year18.8%
2006Year over year35.9%

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 -2.6% 2006
Net margin -6% 2006
Free cash flow margin 0% 2006
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.17%-13%-43%-73%-103%2000-12-3120032006
  • 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 margin-34.3%
2002Operating margin-3.2%
2003Operating margin-15.4%
2004Operating margin-8.7%
2005Operating margin5.7%
2006Operating margin-2.6%
2000Net margin-94.7%
2001Net margin-49.6%
2002Net margin-5.3%
2003Net margin-15.2%
2004Net margin-12.5%
2005Net margin8.6%
2006Net margin-6%
2000Free cash flow margin-13%
2001Free cash flow margin-21.4%
2002Free cash flow margin-25.3%
2003Free cash flow margin-10.4%
2004Free cash flow margin-1.7%
2005Free cash flow margin-5.7%
2006Free cash flow margin0%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 597.7K 2006
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.710.4K302.0K-106.3K-514.7K-923.0K200020032006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-372018
2001Operating cash flow-810347
2002Operating cash flow-658124
2003Operating cash flow-507834
2004Operating cash flow212572
2005Operating cash flow-311414
2006Operating cash flow597729

Free cash flow

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

USD 969 2006
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.110.6K-286.7K-684.0K-1.1M-1.5M200020032006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-376734
2001Free cash flow-864780
2002Free cash flow-1368876
2003Free cash flow-658808
2004Free cash flow-137532
2005Free cash flow-537127
2006Free cash flow969

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.

69.4% 2006
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.274%206%137%69%0%200020032006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets238.6%
2001Liabilities / assets253.9%
2002Liabilities / assets158.9%
2003Liabilities / assets116.4%
2004Liabilities / assets131.6%
2005Liabilities / assets75.9%
2006Liabilities / assets69.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.54× 2006
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.0.58×0.44×0.29×0.15×0.00×200020032006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.21×
2001Current assets / current liabilities0.23×
2002Current assets / current liabilities0.37×
2003Current assets / current liabilities0.33×
2004Current assets / current liabilities0.22×
2005Current assets / current liabilities0.41×
2006Current assets / current liabilities0.54×

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 2.75 million
Exact value

Exact value: -2747923 USD

2000-01-01 – 2000-12-31: -2747923 USD Inspect Net Income Open source
Share or cite

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

−USD 372,018
Exact value

Exact value: -372018 USD

2000-01-01 – 2000-12-31: -372018 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 4,716
Exact value

Exact value: 4716 USD

2000-01-01 – 2000-12-31: 4716 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 376,734
Calculation and evidence

-372018 − 4716 USD

Exact free cash flow: -376734 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 2.01 million
Exact value

Exact value: -2007861 USD

2001-01-01 – 2001-12-31: -2007861 USD Inspect Net Income Open source
Share or cite

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

−USD 810,347
Exact value

Exact value: -810347 USD

2001-01-01 – 2001-12-31: -810347 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 54,433
Exact value

Exact value: 54433 USD

2001-01-01 – 2001-12-31: 54433 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 864,780
Calculation and evidence

-810347 − 54433 USD

Exact free cash flow: -864780 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 285,726
Exact value

Exact value: -285726 USD

2002-01-01 – 2002-12-31: -285726 USD Inspect Net Income Open source
Share or cite

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

−USD 658,124
Exact value

Exact value: -658124 USD

2002-01-01 – 2002-12-31: -658124 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 710,752
Exact value

Exact value: 710752 USD

2002-01-01 – 2002-12-31: 710752 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.37 million
Calculation and evidence

-658124 − 710752 USD

Exact free cash flow: -1368876 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 957,757
Exact value

Exact value: -957757 USD

2003-01-01 – 2003-12-31: -957757 USD Inspect Net Income Open source
Share or cite

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

−USD 507,834
Exact value

Exact value: -507834 USD

2003-01-01 – 2003-12-31: -507834 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 150,974
Exact value

Exact value: 150974 USD

2003-01-01 – 2003-12-31: 150974 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 658,808
Calculation and evidence

-507834 − 150974 USD

Exact free cash flow: -658808 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 992,634
Exact value

Exact value: -992634 USD

2004-01-01 – 2004-12-31: -992634 USD Inspect Net Income Open source
Share or cite

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

USD 212,572
Exact value

Exact value: 212572 USD

2004-01-01 – 2004-12-31: 212572 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 350,104
Exact value

Exact value: 350104 USD

2004-01-01 – 2004-12-31: 350104 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 137,532
Calculation and evidence

212572 − 350104 USD

Exact free cash flow: -137532 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 810,670
Exact value

Exact value: 810670 USD

2005-01-01 – 2005-12-31: 810670 USD Inspect Net Income Open source
Share or cite

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

−USD 311,414
Exact value

Exact value: -311414 USD

2005-01-01 – 2005-12-31: -311414 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 225,713
Exact value

Exact value: 225713 USD

2005-01-01 – 2005-12-31: 225713 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 537,127
Calculation and evidence

-311414 − 225713 USD

Exact free cash flow: -537127 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 771,111
Exact value

Exact value: -771111 USD

2006-01-01 – 2006-12-31: -771111 USD Inspect Net Income Open source
Share or cite

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

USD 597,729
Exact value

Exact value: 597729 USD

2006-01-01 – 2006-12-31: 597729 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 596,760
Exact value

Exact value: 596760 USD

2006-01-01 – 2006-12-31: 596760 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 969
Calculation and evidence

597729 − 596760 USD

Exact free cash flow: 969 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001144870, 1144870, edgar:1144870