CDEX INC

EDGAR

49 filing records in this dataset, filed from 2003-03-26 to 2015-06-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

95.9 thousand USD

2011-04-30 · USD

Exact inputs and evidence

Operating margin

-162.57%

2011-04-30 · %

Exact inputs and evidence
  • Operating Income: -155965 USD Source
  • Revenue: 95935 USD Source

Operating cash flow

-24.6 thousand USD

2011-04-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -24558 USD Source
Cash and cash equivalents
117 thousand USD Source
Exact value

116641 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

8.96 thousand USD

2007-05-01 – 2008-04-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2006-11-01 – 2007-07-31 Source
  • Capital expenditure: 0 USD · 2006-11-01 – 2007-04-30 Source
  • Capital expenditure: 8958 USD · 2006-11-01 – 2007-10-31 Source
  • Capital expenditure: 0 USD · 2006-11-01 – 2007-07-31 Source
  • Capital expenditure: 0 USD · 2007-11-01 – 2008-01-31 Source
  • Capital expenditure: 0 USD · 2007-11-01 – 2008-04-30 Source
  • Capital expenditure: 0 USD · 2007-11-01 – 2008-01-31 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: 2015-06-15.

Financial data available through: 2008-10-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2008-10-31
  • Operating income: 6 of 11 periods available· newest 2008-10-31
  • Net income: 6 of 11 periods available· newest 2008-10-31
  • Operating cash flow: 6 of 11 periods available· newest 2008-10-31
  • Capital expenditure: 5 of 11 periods available· newest 2007-10-31
  • Total assets: 5 of 11 periods available· newest 2008-10-31
  • Total liabilities: 4 of 11 periods available· newest 2008-10-31
  • Current assets: 5 of 11 periods available· newest 2008-10-31
  • Current liabilities: 1 of 11 periods available· newest 2008-10-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2008-10-31
  • 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

    +65.4%

    Prior period

    USD 505,193

    –

    Current period

    USD 835,764

    –

    Exact inputs and evidence

    835764 − 505193 = 330571 USD

    505193 USD · 2006-11-01 – 2007-10-31

    Inspect prior input Prior source

    835764 USD · 2007-11-01 – 2008-10-31

    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 349,797

    Prior period

    −USD 2.48 million

    –

    Current period

    −USD 2.13 million

    –

    Exact inputs and evidence

    -2134172 − -2483969 = 349797 USD

    -2483969 USD · 2006-11-01 – 2007-10-31

    Inspect prior input Prior source

    -2134172 USD · 2007-11-01 – 2008-10-31

    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 462,046

    Prior period

    −USD 1.46 million

    –

    Current period

    −USD 1.92 million

    –

    Exact inputs and evidence

    -1921272 − -1459226 = -462046 USD

    -1459226 USD · 2006-11-01 – 2007-10-31

    Inspect prior input Prior source

    -1921272 USD · 2007-11-01 – 2008-10-31

    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: 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.

2008 2007-11-01 – 2008-10-31

  • Revenue USD 835,764 100% of revenue
  • Cost of revenue USD 220,316 26% of revenue
  • Operating expenses USD 2.54 million 304% of revenue
  • Operating income −USD 1.93 million −231% of revenue
  • Tax, interest and other Derived USD 207,235 25% of revenue
  • Net income −USD 2.13 million −255% of revenue

Cash

  • Operating cash flow −USD 1.92 million −230% of revenue
  • 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
  • 2003 Operating loss: operating costs were 2,244% of revenue.
  • 2004 Operating loss: operating costs were 121,461% of revenue.
  • 2005 Operating loss: operating costs were 3,025% of revenue.
  • 2006 Operating loss: operating costs were 1,292% of revenue.
  • 2007 Operating loss: operating costs were 587% of revenue.
  • 2008 Operating loss: operating costs were 331% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-11-01 – 2003-10-31191964 4306823 Derived -4114859 -143 Derived -4114716 -1338010 Derived
Source
2004 2003-11-01 – 2004-10-314069 4942234 Derived -4938165 1039819 Derived -5977984 -2229789 Derived
Source
2005 2004-11-01 – 2005-10-31178607 5403693 Derived -5225086 -3587 Derived -5221499 -2614493 Derived
Source
2006 2005-11-01 – 2006-10-31283385 3661882 Derived -3378497 21605 Derived -3400102 -1844914 Derived
Source
2007 2006-11-01 – 2007-10-31505193 2967575 Derived -2462382 21587 Derived -2483969 -1468184 Derived
Source
2008 2007-11-01 – 2008-10-31835764 2762701 Derived -1926937 207235 Derived -2134172 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 835.8K 2008
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.902.6K677.0K451.3K225.7K0.0200320062008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue191964
2004Revenue4069
2005Revenue178607
2006Revenue283385
2007Revenue505193
2008Revenue835764

Revenue growth

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

65.4% 2008
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.4,640%3,368%2,096%823%-449%200320062008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-97.9%
2005Year over year4,289.5%
2006Year over year58.7%
2007Year over year78.3%
2008Year over year65.4%

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 -230.6% 2008
Net margin -255.4% 2008
Free cash flow margin -290.6% 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.11,753%-30,852%-73,458%-116,063%-158,669%200320062008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-2,143.6%
2004Operating margin-121,360.7%
2005Operating margin-2,925.5%
2006Operating margin-1,192.2%
2007Operating margin-487.4%
2008Operating margin-230.6%
2003Net margin-2,143.5%
2004Net margin-146,915.3%
2005Net margin-2,923.5%
2006Net margin-1,199.8%
2007Net margin-491.7%
2008Net margin-255.4%
2003Free cash flow margin-697%
2004Free cash flow margin-54,799.4%
2005Free cash flow margin-1,463.8%
2006Free cash flow margin-651%
2007Free cash flow margin-290.6%
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2008
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.209.0K-548.6K-1.3M-2.1M-2.8M200320062008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-1239159
2004Operating cash flow-2205265
2005Operating cash flow-2612385
2006Operating cash flow-1808752
2007Operating cash flow-1459226
2008Operating cash flow-1921272

Free cash flow

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

USD -1.5M 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.209.2K-549.0K-1.3M-2.1M-2.8M200320062008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-1338010
2004Free cash flow-2229789
2005Free cash flow-2614493
2006Free cash flow-1844914
2007Free cash flow-1468184
2008Free cash flowUnavailable

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.

287.8% 2008
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.460%345%230%115%0%2003-10-3120062008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-10-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets36%
2005-10-31Liabilities / assetsNot reported
2006Liabilities / assets425.5%
2007Liabilities / assets425.5%
2008Liabilities / assets287.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.3× 2008
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.0.32×0.24×0.16×0.08×0.00×2003-10-3120062008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-10-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilitiesNot reported
2006Current assets / current liabilitiesNot reported
2007Current assets / current liabilitiesNot reported
2008Current assets / current liabilities0.3×

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 2002-11-01 – 2003-10-31
−USD 4.11 million
Exact value

Exact value: -4114716 USD

2002-11-01 – 2003-10-31: -4114716 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1239159 USD

2002-11-01 – 2003-10-31: -1239159 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 98,851
Exact value

Exact value: 98851 USD

2002-11-01 – 2003-10-31: 98851 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.34 million
Calculation and evidence

-1239159 − 98851 USD

Exact free cash flow: -1338010 USD

Share or cite

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

2004 2003-11-01 – 2004-10-31
−USD 5.98 million
Exact value

Exact value: -5977984 USD

2003-11-01 – 2004-10-31: -5977984 USD Inspect Net Income Open source
Share or cite

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

−USD 2.21 million
Exact value

Exact value: -2205265 USD

2003-11-01 – 2004-10-31: -2205265 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 24,524
Exact value

Exact value: 24524 USD

2003-11-01 – 2004-10-31: 24524 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.23 million
Calculation and evidence

-2205265 − 24524 USD

Exact free cash flow: -2229789 USD

Share or cite

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

2005 2004-11-01 – 2005-10-31
−USD 5.22 million
Exact value

Exact value: -5221499 USD

2004-11-01 – 2005-10-31: -5221499 USD Inspect Net Income Open source
Share or cite

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

−USD 2.61 million
Exact value

Exact value: -2612385 USD

2004-11-01 – 2005-10-31: -2612385 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 2,108
Exact value

Exact value: 2108 USD

2004-11-01 – 2005-10-31: 2108 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.61 million
Calculation and evidence

-2612385 − 2108 USD

Exact free cash flow: -2614493 USD

Share or cite

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

2006 2005-11-01 – 2006-10-31
−USD 3.4 million
Exact value

Exact value: -3400102 USD

2005-11-01 – 2006-10-31: -3400102 USD Inspect Net Income Open source
Share or cite

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

−USD 1.81 million
Exact value

Exact value: -1808752 USD

2005-11-01 – 2006-10-31: -1808752 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 36,162
Exact value

Exact value: 36162 USD

2005-11-01 – 2006-10-31: 36162 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.84 million
Calculation and evidence

-1808752 − 36162 USD

Exact free cash flow: -1844914 USD

Share or cite

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

2007 2006-11-01 – 2007-10-31
−USD 2.48 million
Exact value

Exact value: -2483969 USD

2006-11-01 – 2007-10-31: -2483969 USD Inspect Net Income Open source
Share or cite

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

−USD 1.46 million
Exact value

Exact value: -1459226 USD

2006-11-01 – 2007-10-31: -1459226 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 8,958
Exact value

Exact value: 8958 USD

2006-11-01 – 2007-10-31: 8958 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.47 million
Calculation and evidence

-1459226 − 8958 USD

Exact free cash flow: -1468184 USD

Share or cite

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

2008 2007-11-01 – 2008-10-31
−USD 2.13 million
Exact value

Exact value: -2134172 USD

2007-11-01 – 2008-10-31: -2134172 USD Inspect Net Income Open source
Share or cite

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

−USD 1.92 million
Exact value

Exact value: -1921272 USD

2007-11-01 – 2008-10-31: -1921272 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001173738, 1173738, edgar:1173738