Osteologix, Inc.

EDGAR

28 filing records in this dataset, filed from 2004-08-20 to 2010-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.92 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

64.78%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 2536000 USD Source
  • Revenue: 3915000 USD Source

Operating cash flow

3.17 million USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1581000 USD Source
  • Operating Cash Flow: -1587000 USD Source

Free cash flow

3.17 million USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1581000 USD Source
  • Operating Cash Flow: -1587000 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
4.14 million USD Source
Exact value

4142000 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.

Net income

82 thousand USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Net income: -3490000 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: -2733000 USD · 2009-01-01 – 2009-09-30 Source
  • Net income: -882000 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: -816000 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 2537000 USD · 2010-07-01 – 2010-09-30 Source

Operating cash flow

968 thousand USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Operating cash flow: -3475000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: -2862000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -867000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -1587000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -867000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 1581000 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -1587000 USD · 2010-01-01 – 2010-06-30 Source

Capital expenditure

0 USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-06-30 Source

Free cash flow

968 thousand USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Operating cash flow: -3475000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: -2862000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -867000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -1587000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -867000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 1581000 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -1587000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-06-30 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: 2010-11-15.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2009-12-31
  • Net income: 7 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2009-12-31
  • Total assets: 5 of 11 periods available· newest 2009-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2009-12-31
  • Current liabilities: 6 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2009-12-31
  • 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.

  • Net income

    +USD 1.17 million

    Prior period

    −USD 4.66 million

    –

    Current period

    −USD 3.49 million

    –

    Exact inputs and evidence

    -3490000 − -4661000 = 1171000 USD

    -4661000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -3490000 USD · 2009-01-01 – 2009-12-31

    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 1.36 million

    Prior period

    −USD 4.83 million

    –

    Current period

    −USD 3.48 million

    –

    Exact inputs and evidence

    -3475000 − -4834000 = 1359000 USD

    -4834000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -3475000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 17,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 17000 = -17000 USD

    17000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    0 USD · 2009-01-01 – 2009-12-31

    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: Revenue.

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 0
  • Operating costs Derived USD 5.09 million
  • Operating income −USD 5.09 million
  • Tax, interest and other Derived −USD 230,000
  • Net income −USD 4.86 million

Cash

  • Operating cash flow −USD 3.57 million
  • Capital expenditure USD 7,000
  • Free cash flow Derived −USD 3.58 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 528% of revenue.
  • 2006 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
2003 2003-01-01 – 2003-12-31973 UnavailableUnavailableUnavailable-20322 Unavailable
Source
2004 2004-01-01 – 2004-12-310 1483000 Derived -1483000 -12000 Derived -1471000 -1388000 Derived
Source
2005 2005-01-01 – 2005-12-31750000 3962000 Derived -3212000 -16000 Derived -3196000 -3700000 Derived
Source
2006 2006-01-01 – 2006-12-310 5088000 Derived -5088000 -230000 Derived -4858000 -3575000 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 0 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.810.0K607.5K405.0K202.5K0.02003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue973
2004Revenue0
2005Revenue750000
2006Revenue0

Revenue growth

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

-100% 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.8%-21%-50%-79%-108%2003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-100%
2005Year over yearNo prior comparable period
2006Year over year-100%

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 -428.3% 2005
Net margin -426.1% 2005
Free cash flow margin -493.3% 2005
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.167%-439%-1,044%-1,650%-2,256%2003-12-31200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Operating marginNot reported
2004Operating marginNot reported
2005Operating margin-428.3%
2006Operating marginNot reported
2003Net margin-2,088.6%
2004Net marginNot reported
2005Net margin-426.1%
2006Net marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin-493.3%
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.6M 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.296.0K-777.0K-1.9M-2.9M-4.0M2003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-11274
2004Operating cash flow-1383000
2005Operating cash flow-3700000
2006Operating cash flow-3568000

Free cash flow

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

USD -3.6M 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.296.0K-777.0K-1.9M-2.9M-4.0M2003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flow-1388000
2005Free cash flow-3700000
2006Free cash flow-3575000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

8.77× 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.9.47×7.10×4.74×2.37×0.00×2003-12-31200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.01×
2005Current assets / current liabilities2.37×
2006Current assets / current liabilities8.77×

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 2003-01-01 – 2003-12-31
−USD 20,322
Exact value

Exact value: -20322 USD

2003-01-01 – 2003-12-31: -20322 USD Inspect Net Income Open source
Share or cite

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

−USD 11,274
Exact value

Exact value: -11274 USD

2003-01-01 – 2003-12-31: -11274 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 2004-01-01 – 2004-12-31
−USD 1.47 million
Exact value

Exact value: -1471000 USD

2004-01-01 – 2004-12-31: -1471000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1383000 USD

2004-01-01 – 2004-12-31: -1383000 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 5,000
Exact value

Exact value: 5000 USD

2004-01-01 – 2004-12-31: 5000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.39 million
Calculation and evidence

-1383000 − 5000 USD

Exact free cash flow: -1388000 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 3.2 million
Exact value

Exact value: -3196000 USD

2005-01-01 – 2005-12-31: -3196000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.7 million
Exact value

Exact value: -3700000 USD

2005-01-01 – 2005-12-31: -3700000 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

2005-01-01 – 2005-12-31: 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 3.7 million
Calculation and evidence

-3700000 − 0 USD

Exact free cash flow: -3700000 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 4.86 million
Exact value

Exact value: -4858000 USD

2006-01-01 – 2006-12-31: -4858000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.57 million
Exact value

Exact value: -3568000 USD

2006-01-01 – 2006-12-31: -3568000 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 7,000
Exact value

Exact value: 7000 USD

2006-01-01 – 2006-12-31: 7000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.58 million
Calculation and evidence

-3568000 − 7000 USD

Exact free cash flow: -3575000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 8.04 million
Exact value

Exact value: -8037000 USD

2007-01-01 – 2007-12-31: -8037000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.94 million
Exact value

Exact value: -6939000 USD

2007-01-01 – 2007-12-31: -6939000 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 10,000
Exact value

Exact value: 10000 USD

2007-01-01 – 2007-12-31: 10000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.95 million
Calculation and evidence

-6939000 − 10000 USD

Exact free cash flow: -6949000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 4.66 million
Exact value

Exact value: -4661000 USD

2008-01-01 – 2008-12-31: -4661000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.83 million
Exact value

Exact value: -4834000 USD

2008-01-01 – 2008-12-31: -4834000 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 17,000
Exact value

Exact value: 17000 USD

2008-01-01 – 2008-12-31: 17000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.85 million
Calculation and evidence

-4834000 − 17000 USD

Exact free cash flow: -4851000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 3.49 million
Exact value

Exact value: -3490000 USD

2009-01-01 – 2009-12-31: -3490000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.48 million
Exact value

Exact value: -3475000 USD

2009-01-01 – 2009-12-31: -3475000 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

2009-01-01 – 2009-12-31: 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 3.48 million
Calculation and evidence

-3475000 − 0 USD

Exact free cash flow: -3475000 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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001278129, 1278129, edgar:1278129

Also known as CASTLE & MORGAN HOLDINGS INC