ONE Bio, Corp.

EDGAR

34 filing records in this dataset, filed from 2007-04-03 to 2011-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.5 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

22.67%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 3068901 USD Source
  • Revenue: 13540053 USD Source

Operating cash flow

5.32 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9845979 USD Source
  • Operating Cash Flow: 4526979 USD Source

Free cash flow

5.21 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9845979 USD Source
  • Operating Cash Flow: 4526979 USD Source
  • Capital Expenditure: 1047152 USD Source
  • Capital Expenditure: 942740 USD Source
Cash and cash equivalents
14.5 million USD Source
Exact value

14460740 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

53.9 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 52296203 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 37347194 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 12080252 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 13339367 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 13540053 USD · 2011-07-01 – 2011-09-30 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: 2011-11-21.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2010-12-31
  • Operating income: 3 of 11 periods available· newest 2010-12-31
  • Net income: 3 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2010-12-31
  • Total assets: 3 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 3 of 11 periods available· newest 2010-12-31
  • Current liabilities: 3 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2010-12-31
  • 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

    +136.9%

    Prior period

    USD 22.07 million

    –

    Current period

    USD 52.3 million

    –

    Exact inputs and evidence

    52296203 − 22073219 = 30222984 USD

    22073219 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    52296203 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +66.3%

    Prior period

    USD 5.38 million

    –

    Current period

    USD 8.96 million

    –

    Exact inputs and evidence

    8955176 − 5384973 = 3570203 USD

    5384973 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8955176 USD · 2010-01-01 – 2010-12-31

    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

    +105.2%

    Prior period

    USD 4.27 million

    –

    Current period

    USD 8.76 million

    –

    Exact inputs and evidence

    8762907 − 4269910 = 4492997 USD

    4269910 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8762907 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +342.1%

    Prior period

    USD 844,615

    –

    Current period

    USD 3.73 million

    –

    Exact inputs and evidence

    3734130 − 844615 = 2889515 USD

    844615 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    3734130 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 52.3 million 100% of revenue
  • Cost of revenue USD 32.17 million 62% of revenue
  • Operating expenses USD 6.44 million 12% of revenue
  • Operating income USD 13.68 million 26% of revenue
  • Tax, interest and other Derived USD 4.73 million 9% of revenue
  • Net income USD 8.96 million 17% of revenue

Cash

  • Operating cash flow USD 8.76 million 17% of revenue
  • Capital expenditure USD 3.73 million 7.1% of revenue
  • Free cash flow Derived USD 5.03 million 9.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 32%13%55%
  • 2009 24%9.4%66%
  • 2010 17%9%74%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-3110401530 5749734 Derived 4651796 1301497 Derived 3350299 1702852 Derived
Source
2009 2009-01-01 – 2009-12-3122073219 14614466 Derived 7458753 2073780 Derived 5384973 3425295 Derived
Source
2010 2010-01-01 – 2010-12-3152296203 38614654 Derived 13681549 4726373 Derived 8955176 5028777 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 52.3M 2010
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.56.5M42.4M28.2M14.1M0.0200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue10401530
2009Revenue22073219
2010Revenue52296203

Revenue growth

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

136.9% 2010
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.148%111%74%37%0%200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year112.2%
2010Year over year136.9%

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 26.2% 2010
Net margin 17.1% 2010
Free cash flow margin 9.6% 2010
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.48%36%24%12%0%200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin44.7%
2009Operating margin33.8%
2010Operating margin26.2%
2008Net margin32.2%
2009Net margin24.4%
2010Net margin17.1%
2008Free cash flow margin16.4%
2009Free cash flow margin15.5%
2010Free cash flow margin9.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.8M 2010
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.9.5M7.1M4.7M2.4M0.0200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow1704438
2009Operating cash flow4269910
2010Operating cash flow8762907

Free cash flow

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

USD 5M 2010
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.5.4M4.1M2.7M1.4M0.0200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow1702852
2009Free cash flow3425295
2010Free cash flow5028777

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.

39.2% 2010
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.43%32%21%11%0%200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets14.9%
2009Liabilities / assets39.4%
2010Liabilities / assets39.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.48× 2010
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.2.38×1.79×1.19×0.60×0.00×200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities2.21×
2009Current assets / current liabilities1.6×
2010Current assets / current liabilities1.48×

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
2008 2008-01-01 – 2008-12-31
USD 3.35 million
Exact value

Exact value: 3350299 USD

2008-01-01 – 2008-12-31: 3350299 USD Inspect Net Income Open source
Share or cite

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

USD 1.7 million
Exact value

Exact value: 1704438 USD

2008-01-01 – 2008-12-31: 1704438 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 1,586
Exact value

Exact value: 1586 USD

2008-01-01 – 2008-12-31: 1586 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.7 million
Calculation and evidence

1704438 − 1586 USD

Exact free cash flow: 1702852 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 5.38 million
Exact value

Exact value: 5384973 USD

2009-01-01 – 2009-12-31: 5384973 USD Inspect Net Income Open source
Share or cite

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

USD 4.27 million
Exact value

Exact value: 4269910 USD

2009-01-01 – 2009-12-31: 4269910 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 844,615
Exact value

Exact value: 844615 USD

2009-01-01 – 2009-12-31: 844615 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.43 million
Calculation and evidence

4269910 − 844615 USD

Exact free cash flow: 3425295 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 8.96 million
Exact value

Exact value: 8955176 USD

2010-01-01 – 2010-12-31: 8955176 USD Inspect Net Income Open source
Share or cite

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

USD 8.76 million
Exact value

Exact value: 8762907 USD

2010-01-01 – 2010-12-31: 8762907 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 3.73 million
Exact value

Exact value: 3734130 USD

2010-01-01 – 2010-12-31: 3734130 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.03 million
Calculation and evidence

8762907 − 3734130 USD

Exact free cash flow: 5028777 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001372267, 1372267, edgar:1372267

Also known as Contracted Services, Inc., ONE Holdings, Corp.