INTERDENT SERVICE CORP

EDGAR

6 filing records in this dataset, filed from 2005-11-14 to 2006-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

54.9 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

5.34%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 2933000 USD Source
  • Revenue: 54881000 USD Source
Cash and cash equivalents
3.02 million USD Source
Exact value

3021000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-11-09.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2005-12-31
  • Operating income: 2 of 11 periods available· newest 2005-12-31
  • Net income: 2 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2005-12-31
  • Total assets: 2 of 11 periods available· newest 2005-12-31
  • Total liabilities: 2 of 11 periods available· newest 2005-12-31
  • Current assets: 2 of 11 periods available· newest 2005-12-31
  • Current liabilities: 2 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2005-12-31
  • 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

    -1%

    Prior period

    USD 214.27 million

    –

    Current period

    USD 212.07 million

    –

    Exact inputs and evidence

    212066000 − 214271000 = -2205000 USD

    214271000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    212066000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -163%

    Prior period

    USD 4.97 million

    –

    Current period

    −USD 3.13 million

    –

    Exact inputs and evidence

    -3130000 − 4968000 = -8098000 USD

    4968000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -3130000 USD · 2005-01-01 – 2005-12-31

    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

    -20.6%

    Prior period

    USD 11.67 million

    –

    Current period

    USD 9.26 million

    –

    Exact inputs and evidence

    9263000 − 11667000 = -2404000 USD

    11667000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    9263000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +62%

    Prior period

    USD 6.48 million

    –

    Current period

    USD 10.5 million

    –

    Exact inputs and evidence

    10501000 − 6481000 = 4020000 USD

    6481000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    10501000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 212.07 million 100% of revenue
  • Operating costs Derived USD 205.18 million 97% of revenue
  • Operating income USD 6.89 million 3.2% of revenue
  • Tax, interest and other Derived USD 10.02 million 4.7% of revenue
  • Net income −USD 3.13 million −1.5% of revenue

Cash

  • Operating cash flow USD 9.26 million 4.4% of revenue
  • Capital expenditure USD 10.5 million 5% of revenue
  • Free cash flow Derived −USD 1.24 million −0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 96%
  • 2005 Net loss: net income was −1.5% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-31214271000 205252000 Derived 9019000 4051000 Derived 4968000 5186000 Derived
Source
2005 2005-01-01 – 2005-12-31212066000 205175000 Derived 6891000 10021000 Derived -3130000 -1238000 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 212.1M 2005
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.231.4M173.6M115.7M57.9M0.020042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue214271000
2005Revenue212066000

Revenue growth

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

-1% 2005
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.0.08%-0.22%-0.51%-0.81%-1.11%20042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year-1%

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 3.2% 2005
Net margin -1.5% 2005
Free cash flow margin -0.6% 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.4.7%3.0%1.4%-0.3%-1.9%20042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin4.2%
2005Operating margin3.2%
2004Net margin2.3%
2005Net margin-1.5%
2004Free cash flow margin2.4%
2005Free cash flow margin-0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.3M 2005
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.12.6M9.5M6.3M3.2M0.020042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow11667000
2005Operating cash flow9263000

Free cash flow

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

USD -1.2M 2005
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.5.7M3.8M2.0M111.0K-1.8M20042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow5186000
2005Free cash flow-1238000

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.

80.1% 2005
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.87%65%43%22%0%20042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets77.4%
2005Liabilities / assets80.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.84× 2005
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.1.04×0.78×0.52×0.26×0.00×20042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.97×
2005Current assets / current liabilities0.84×

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
2004 2004-01-01 – 2004-12-31
USD 4.97 million
Exact value

Exact value: 4968000 USD

2004-01-01 – 2004-12-31: 4968000 USD Inspect Net Income Open source
Share or cite

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

USD 11.67 million
Exact value

Exact value: 11667000 USD

2004-01-01 – 2004-12-31: 11667000 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 6.48 million
Exact value

Exact value: 6481000 USD

2004-01-01 – 2004-12-31: 6481000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.19 million
Calculation and evidence

11667000 − 6481000 USD

Exact free cash flow: 5186000 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 3.13 million
Exact value

Exact value: -3130000 USD

2005-01-01 – 2005-12-31: -3130000 USD Inspect Net Income Open source
Share or cite

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

USD 9.26 million
Exact value

Exact value: 9263000 USD

2005-01-01 – 2005-12-31: 9263000 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 10.5 million
Exact value

Exact value: 10501000 USD

2005-01-01 – 2005-12-31: 10501000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.24 million
Calculation and evidence

9263000 − 10501000 USD

Exact free cash flow: -1238000 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001323543, 1323543, edgar:1323543