CHEM RX CORP

EDGAR

13 filing records in this dataset, filed from 2005-12-05 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

89.9 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

3.48%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 3129000 USD Source
  • Revenue: 89929000 USD Source

Operating cash flow

2.98 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12753000 USD Source
  • Operating Cash Flow: 9778000 USD Source

Free cash flow

2.4 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12753000 USD Source
  • Operating Cash Flow: 9778000 USD Source
  • Capital Expenditure: 2647000 USD Source
  • Capital Expenditure: 2074000 USD Source
Cash and cash equivalents
1.07 million USD Source
Exact value

1068000 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: 2008-11-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2007-12-31
  • Operating income: 2 of 11 periods available· newest 2007-12-31
  • Net income: 2 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 2 of 11 periods available· newest 2007-12-31
  • Total liabilities: 2 of 11 periods available· newest 2007-12-31
  • Current assets: 2 of 11 periods available· newest 2007-12-31
  • Current liabilities: 2 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2007-12-31
  • 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

    +USD 60.53 million

    Prior period

    USD 0

    –

    Current period

    USD 60.53 million

    –

    Exact inputs and evidence

    60532143 − 0 = 60532143 USD

    0 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    60532143 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 2.34 million

    Prior period

    −USD 16,677

    –

    Current period

    USD 2.33 million

    –

    Exact inputs and evidence

    2326382 − -16677 = 2343059 USD

    -16677 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    2326382 USD · 2007-01-01 – 2007-12-31

    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

    -574.3%

    Prior period

    USD 878,699

    –

    Current period

    −USD 4.17 million

    –

    Exact inputs and evidence

    -4167330 − 878699 = -5046029 USD

    878699 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -4167330 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 762,464

    Prior period

    USD 0

    –

    Current period

    USD 762,464

    –

    Exact inputs and evidence

    762464 − 0 = 762464 USD

    0 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    762464 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 60.53 million 100% of revenue
  • Operating costs Derived USD 57.66 million 95% of revenue
  • Operating income USD 2.87 million 4.7% of revenue
  • Tax, interest and other Derived USD 541,860 0.9% of revenue
  • Net income USD 2.33 million 3.8% of revenue

Cash

  • Operating cash flow −USD 4.17 million −6.9% of revenue
  • Capital expenditure USD 762,464 1.3% of revenue
  • Free cash flow Derived −USD 4.93 million −8.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-310 2075737 Derived -2075737 -2059060 Derived -16677 878699 Derived
Source
2007 2007-01-01 – 2007-12-3160532143 57663901 Derived 2868242 541860 Derived 2326382 -4929794 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 60.5M 2007
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.65.4M49.0M32.7M16.3M0.020062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue0
2007Revenue60532143

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period

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 4.7% 2007
Net margin 3.8% 2007
Free cash flow margin -8.1% 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.5.8%2.0%-1.7%-5.4%-9.2%20062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating marginNot reported
2007Operating margin4.7%
2006Net marginNot reported
2007Net margin3.8%
2006Free cash flow marginNot reported
2007Free cash flow margin-8.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.2M 2007
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.1.3M-181.0K-1.6M-3.1M-4.6M20062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow878699
2007Operating cash flow-4167330

Free cash flow

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

USD -4.9M 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.1.3M-341.1K-2.0M-3.7M-5.4M20062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow878699
2007Free cash flow-4929794

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.

71.6% 2007
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.77%58%39%19%0%20062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006Liabilities / assets1.8%
2007Liabilities / assets71.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.24× 2007
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.3.50×2.62×1.75×0.87×0.00×20062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities0.19×
2007Current assets / current liabilities3.24×

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
2006 2006-01-01 – 2006-12-31
−USD 16,677
Exact value

Exact value: -16677 USD

2006-01-01 – 2006-12-31: -16677 USD Inspect Net Income Open source
Share or cite

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

USD 878,699
Exact value

Exact value: 878699 USD

2006-01-01 – 2006-12-31: 878699 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

2006-01-01 – 2006-12-31: 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 878,699
Calculation and evidence

878699 − 0 USD

Exact free cash flow: 878699 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 2.33 million
Exact value

Exact value: 2326382 USD

2007-01-01 – 2007-12-31: 2326382 USD Inspect Net Income Open source
Share or cite

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

−USD 4.17 million
Exact value

Exact value: -4167330 USD

2007-01-01 – 2007-12-31: -4167330 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 762,464
Exact value

Exact value: 762464 USD

2007-01-01 – 2007-12-31: 762464 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.93 million
Calculation and evidence

-4167330 − 762464 USD

Exact free cash flow: -4929794 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001330487, 1330487, edgar:1330487

Also known as Paramount Acquisition Corp