NURX PHARMACEUTICALS, INC.

EDGAR

33 filing records in this dataset, filed from 2003-05-13 to 2010-08-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

580 thousand USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

-0.12%

2007-03-31 · %

Exact inputs and evidence

Operating cash flow

94.1 thousand USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 106767 USD Source
  • Operating Cash Flow: 12619 USD Source

Free cash flow

92.6 thousand USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 106767 USD Source
  • Operating Cash Flow: 12619 USD Source
  • Capital Expenditure: 1500 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
219 thousand USD Source
Exact value

218906 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

2.39 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Revenue: 655812 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 2422691 USD · 2005-10-01 – 2006-09-30 Source
  • Revenue: 1883126 USD · 2005-10-01 – 2006-06-30 Source
  • Revenue: 617358 USD · 2006-10-01 – 2006-12-31 Source
  • Revenue: 580256 USD · 2007-01-01 – 2007-03-31 Source

Operating cash flow

121 thousand USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 249459 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 166889 USD · 2005-10-01 – 2006-03-31 Source
  • Operating cash flow: 181390 USD · 2005-10-01 – 2006-09-30 Source
  • Operating cash flow: 249459 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 12619 USD · 2006-10-01 – 2006-12-31 Source
  • Operating cash flow: 106767 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: 12619 USD · 2006-10-01 – 2006-12-31 Source

Capital expenditure

6.3 thousand USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Capital expenditure: 9157 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 8357 USD · 2005-10-01 – 2006-03-31 Source
  • Capital expenditure: 13157 USD · 2005-10-01 – 2006-09-30 Source
  • Capital expenditure: 9157 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 0 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 1500 USD · 2006-10-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2006-10-01 – 2006-12-31 Source

Free cash flow

115 thousand USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Operating cash flow: 249459 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 166889 USD · 2005-10-01 – 2006-03-31 Source
  • Operating cash flow: 181390 USD · 2005-10-01 – 2006-09-30 Source
  • Operating cash flow: 249459 USD · 2005-10-01 – 2006-06-30 Source
  • Operating cash flow: 12619 USD · 2006-10-01 – 2006-12-31 Source
  • Operating cash flow: 106767 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: 12619 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 9157 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 8357 USD · 2005-10-01 – 2006-03-31 Source
  • Capital expenditure: 13157 USD · 2005-10-01 – 2006-09-30 Source
  • Capital expenditure: 9157 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 0 USD · 2006-10-01 – 2006-12-31 Source
  • Capital expenditure: 1500 USD · 2006-10-01 – 2007-03-31 Source
  • Capital expenditure: 0 USD · 2006-10-01 – 2006-12-31 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: 2010-08-23.

Financial data available through: 2006-09-30.

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: 5 of 11 periods available· newest 2006-09-30
  • Operating income: 5 of 11 periods available· newest 2006-09-30
  • Net income: 5 of 11 periods available· newest 2006-09-30
  • Operating cash flow: 5 of 11 periods available· newest 2006-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2006-09-30
  • Total assets: 5 of 11 periods available· newest 2006-09-30
  • Total liabilities: 5 of 11 periods available· newest 2006-09-30
  • Current assets: 5 of 11 periods available· newest 2006-09-30
  • Current liabilities: 5 of 11 periods available· newest 2006-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-09-30
  • 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

    +24.6%

    Prior period

    USD 1.94 million

    –

    Current period

    USD 2.42 million

    –

    Exact inputs and evidence

    2422691 − 1943721 = 478970 USD

    1943721 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    2422691 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +35.6%

    Prior period

    USD 142,088

    –

    Current period

    USD 192,703

    –

    Exact inputs and evidence

    192703 − 142088 = 50615 USD

    142088 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    192703 USD · 2005-10-01 – 2006-09-30

    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

    +120.5%

    Prior period

    USD 82,267

    –

    Current period

    USD 181,390

    –

    Exact inputs and evidence

    181390 − 82267 = 99123 USD

    82267 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    181390 USD · 2005-10-01 – 2006-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +135.8%

    Prior period

    USD 5,579

    –

    Current period

    USD 13,157

    –

    Exact inputs and evidence

    13157 − 5579 = 7578 USD

    5579 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    13157 USD · 2005-10-01 – 2006-09-30

    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.

2006 2005-10-01 – 2006-09-30

  • Revenue USD 2.42 million 100% of revenue
  • Operating costs Derived USD 2.17 million 90% of revenue
  • Operating income USD 251,551 10% of revenue
  • Tax, interest and other Derived USD 58,848 2.4% of revenue
  • Net income USD 192,703 8% of revenue

Cash

  • Operating cash flow USD 181,390 7.5% of revenue
  • Capital expenditure USD 13,157 0.5% of revenue
  • Free cash flow Derived USD 168,233 6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 139% of revenue.
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 88%
  • 2006 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-10-01 – 2002-09-30480231 665560 Derived -185329 10244 Derived -195573 Unavailable
Source
2003 2002-10-01 – 2003-09-30817440 841472 Derived -24032 12330 Derived -36362 Unavailable
Source
2004 2003-10-01 – 2004-09-301305960 1268562 Derived 37398 -74997 Derived 112395 7614 Derived
Source
2005 2004-10-01 – 2005-09-301943721 1712892 Derived 230829 88741 Derived 142088 76688 Derived
Source
2006 2005-10-01 – 2006-09-302422691 2171140 Derived 251551 58848 Derived 192703 168233 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 2.4M 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.2.6M2.0M1.3M654.1K0.020022003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue480231
2003Revenue817440
2004Revenue1305960
2005Revenue1943721
2006Revenue2422691

Revenue growth

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

24.6% 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.76%57%38%19%0%20022003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year70.2%
2004Year over year59.8%
2005Year over year48.8%
2006Year over year24.6%

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 10.4% 2006
Net margin 8% 2006
Free cash flow margin 6.9% 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.16%1%-14%-30%-45%20022003200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-38.6%
2003Operating margin-2.9%
2004Operating margin2.9%
2005Operating margin11.9%
2006Operating margin10.4%
2002Net margin-40.7%
2003Net margin-4.4%
2004Net margin8.6%
2005Net margin7.3%
2006Net margin8%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow margin0.6%
2005Free cash flow margin3.9%
2006Free cash flow margin6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 181.4K 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.202.5K126.1K49.7K-26.7K-103.0K20022003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-81967
2003Operating cash flow29339
2004Operating cash flow13374
2005Operating cash flow82267
2006Operating cash flow181390

Free cash flow

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

USD 168.2K 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.181.7K136.3K90.8K45.4K0.020022003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flow7614
2005Free cash flow76688
2006Free cash flow168233

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.

29.6% 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.339%254%169%85%0%20022003200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets313.9%
2003Liabilities / assets246.7%
2004Liabilities / assets117%
2005Liabilities / assets77.7%
2006Liabilities / assets29.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.37× 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.3.64×2.73×1.82×0.91×0.00×20022003200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.41×
2003Current assets / current liabilities1.16×
2004Current assets / current liabilities1.11×
2005Current assets / current liabilities1.25×
2006Current assets / current liabilities3.37×

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
2002 2001-10-01 – 2002-09-30
−USD 195,573
Exact value

Exact value: -195573 USD

2001-10-01 – 2002-09-30: -195573 USD Inspect Net Income Open source
Share or cite

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

−USD 81,967
Exact value

Exact value: -81967 USD

2001-10-01 – 2002-09-30: -81967 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.

2003 2002-10-01 – 2003-09-30
−USD 36,362
Exact value

Exact value: -36362 USD

2002-10-01 – 2003-09-30: -36362 USD Inspect Net Income Open source
Share or cite

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

USD 29,339
Exact value

Exact value: 29339 USD

2002-10-01 – 2003-09-30: 29339 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.

2004 2003-10-01 – 2004-09-30
USD 112,395
Exact value

Exact value: 112395 USD

2003-10-01 – 2004-09-30: 112395 USD Inspect Net Income Open source
Share or cite

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

USD 13,374
Exact value

Exact value: 13374 USD

2003-10-01 – 2004-09-30: 13374 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 5,760
Exact value

Exact value: 5760 USD

2003-10-01 – 2004-09-30: 5760 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7,614
Calculation and evidence

13374 − 5760 USD

Exact free cash flow: 7614 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
USD 142,088
Exact value

Exact value: 142088 USD

2004-10-01 – 2005-09-30: 142088 USD Inspect Net Income Open source
Share or cite

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

USD 82,267
Exact value

Exact value: 82267 USD

2004-10-01 – 2005-09-30: 82267 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 5,579
Exact value

Exact value: 5579 USD

2004-10-01 – 2005-09-30: 5579 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 76,688
Calculation and evidence

82267 − 5579 USD

Exact free cash flow: 76688 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
USD 192,703
Exact value

Exact value: 192703 USD

2005-10-01 – 2006-09-30: 192703 USD Inspect Net Income Open source
Share or cite

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

USD 181,390
Exact value

Exact value: 181390 USD

2005-10-01 – 2006-09-30: 181390 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 13,157
Exact value

Exact value: 13157 USD

2005-10-01 – 2006-09-30: 13157 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 168,233
Calculation and evidence

181390 − 13157 USD

Exact free cash flow: 168233 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001174228, 1174228, edgar:1174228

Also known as QUEST GROUP INTERNATIONAL INC