Puramed Bioscience Inc.

EDGAR

32 filing records in this dataset, filed from 2007-11-13 to 2014-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.64 thousand USD

2015 Q1 · USD

Exact inputs and evidence

Operating margin

-3,724.92%

2015 Q1 · %

Exact inputs and evidence
  • Operating Income: -135438 USD Source
  • Revenue: 3636 USD Source

Operating cash flow

-43.4 thousand USD

2015 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43424 USD Source

Free cash flow

-43.4 thousand USD

2015 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -43424 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
54.7 thousand USD Source
Exact value

54664 USD

Long-term debt including current maturities
Not available
Shares outstanding
70.7 million shares Source
Exact value

70662185 shares

Reported share-count change

17.80% · 10.7 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 59985134 shares · 2013-09-30· Source
  • 70662185 shares · 2014-09-30· Source

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

-5.35 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -910345 USD · 2013-10-01 – 2013-12-31 Source
  • Net income: -1944109 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -5225923 USD · 2013-07-01 – 2014-06-30 Source
  • Net income: -3557172 USD · 2013-07-01 – 2014-03-31 Source
  • Net income: -822649 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-711 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -227482 USD · 2013-07-01 – 2013-12-31 Source
  • Operating cash flow: -130228 USD · 2013-07-01 – 2013-09-30 Source
  • Operating cash flow: -389656 USD · 2013-07-01 – 2014-03-31 Source
  • Operating cash flow: -227482 USD · 2013-07-01 – 2013-12-31 Source
  • Operating cash flow: -797571 USD · 2013-07-01 – 2014-06-30 Source
  • Operating cash flow: -389656 USD · 2013-07-01 – 2014-03-31 Source
  • Operating cash flow: -43424 USD · 2014-07-01 – 2014-09-30 Source

Capital expenditure

3.66 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-12-31 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-09-30 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2014-03-31 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-12-31 Source
  • Capital expenditure: 3887 USD · 2013-07-01 – 2014-06-30 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-07-01 – 2014-09-30 Source

Free cash flow

-714 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -227482 USD · 2013-07-01 – 2013-12-31 Source
  • Operating cash flow: -130228 USD · 2013-07-01 – 2013-09-30 Source
  • Operating cash flow: -389656 USD · 2013-07-01 – 2014-03-31 Source
  • Operating cash flow: -227482 USD · 2013-07-01 – 2013-12-31 Source
  • Operating cash flow: -797571 USD · 2013-07-01 – 2014-06-30 Source
  • Operating cash flow: -389656 USD · 2013-07-01 – 2014-03-31 Source
  • Operating cash flow: -43424 USD · 2014-07-01 – 2014-09-30 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-12-31 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-09-30 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2014-03-31 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2013-12-31 Source
  • Capital expenditure: 3887 USD · 2013-07-01 – 2014-06-30 Source
  • Capital expenditure: 232 USD · 2013-07-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-07-01 – 2014-09-30 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: 2014-11-19.

Financial data available through: 2014-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-06-30
  • Operating income: 6 of 11 periods available· newest 2014-06-30
  • Net income: 6 of 11 periods available· newest 2014-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2014-06-30
  • Capital expenditure: 6 of 11 periods available· newest 2014-06-30
  • Total assets: 6 of 11 periods available· newest 2014-06-30
  • Total liabilities: 4 of 11 periods available· newest 2012-06-30
  • Current assets: 6 of 11 periods available· newest 2014-06-30
  • Current liabilities: 6 of 11 periods available· newest 2014-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2014-06-30

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

    -100%

    Prior period

    USD 42,807

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 42807 = -42807 USD

    42807 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    0 USD · 2013-07-01 – 2014-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 2.66 million

    Prior period

    −USD 2.56 million

    –

    Current period

    −USD 5.23 million

    –

    Exact inputs and evidence

    -5225923 − -2562604 = -2663319 USD

    -2562604 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    -5225923 USD · 2013-07-01 – 2014-06-30

    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

    +USD 528,732

    Prior period

    −USD 1.33 million

    –

    Current period

    −USD 797,571

    –

    Exact inputs and evidence

    -797571 − -1326303 = 528732 USD

    -1326303 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    -797571 USD · 2013-07-01 – 2014-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 3,887

    Prior period

    USD 0

    –

    Current period

    USD 3,887

    –

    Exact inputs and evidence

    3887 − 0 = 3887 USD

    0 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    3887 USD · 2013-07-01 – 2014-06-30

    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.

2014 2013-07-01 – 2014-06-30

  • Revenue USD 0
  • Cost of revenue USD 443,861
  • Operating expenses USD 2.25 million
  • Other operating costs Derived USD 0
  • Operating income −USD 2.7 million
  • Tax, interest and other Derived USD 2.53 million
  • Net income −USD 5.23 million

Cash

  • Operating cash flow −USD 797,571
  • Capital expenditure USD 3,887
  • Free cash flow Derived −USD 801,458

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Operating loss: operating costs were 4,146% of revenue.
  • 2011 Operating loss: operating costs were 12,751% of revenue.
  • 2012 Operating loss: operating costs were 295% of revenue.
  • 2013 Operating loss: operating costs were 4,785% of revenue.
  • 2014 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
2009 2008-07-01 – 2009-06-300 525887 Derived -525887 -886 Derived -525001 -196025 Derived
Source
2010 2009-07-01 – 2010-06-3032176 1334005 Derived -1301829 179127 Derived -1480956 -942311 Derived
Source
2011 2010-07-01 – 2011-06-308593 1095687 Derived -1087094 401839 Derived -1488933 -613544 Derived
Source
2012 2011-07-01 – 2012-06-30693060 2041735 Derived -1348675 372694 Derived -1721369 -705638 Derived
Source
2013 2012-07-01 – 2013-06-3042807 2048427 Derived -2005620 556984 Derived -2562604 -1326303 Derived
Source
2014 2013-07-01 – 2014-06-300 2696756 Derived -2696756 2529167 Derived -5225923 -801458 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 2014
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.748.5K561.4K374.3K187.1K0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue32176
2011Revenue8593
2012Revenue693060
2013Revenue42807
2014Revenue0

Revenue growth

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

-100% 2014
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.8,611%6,272%3,933%1,594%-745%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year-73.3%
2012Year over year7,965.4%
2013Year over year-93.8%
2014Year 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 -4,685.3% 2013
Net margin -5,986.4% 2013
Free cash flow margin -3,098.3% 2013
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.1,386%-3,639%-8,664%-13,689%-18,713%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating marginNot reported
2010Operating margin-4,046%
2011Operating margin-12,650.9%
2012Operating margin-194.6%
2013Operating margin-4,685.3%
2014Operating marginNot reported
2009Net marginNot reported
2010Net margin-4,602.7%
2011Net margin-17,327.3%
2012Net margin-248.4%
2013Net margin-5,986.4%
2014Net marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-2,928.6%
2011Free cash flow margin-7,140%
2012Free cash flow margin-101.8%
2013Free cash flow margin-3,098.3%
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -797.6K 2014
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.106.1K-278.5K-663.2K-1.0M-1.4M200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-195445
2010Operating cash flow-940216
2011Operating cash flow-606281
2012Operating cash flow-704711
2013Operating cash flow-1326303
2014Operating cash flow-797571

Free cash flow

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

USD -801.5K 2014
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.106.1K-278.5K-663.2K-1.0M-1.4M200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-196025
2010Free cash flow-942311
2011Free cash flow-613544
2012Free cash flow-705638
2013Free cash flow-1326303
2014Free cash flow-801458

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.

366.3% 2012
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.396%297%198%99%0%200920122014-06-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets42.9%
2010Liabilities / assets110.4%
2011Liabilities / assets289.5%
2012Liabilities / assets366.3%
2013-06-30Liabilities / assetsNot reported
2014-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.01× 2014
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.0.37×0.28×0.19×0.09×0.00×200920122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.35×
2010Current assets / current liabilities0.35×
2011Current assets / current liabilities0.22×
2012Current assets / current liabilities0.14×
2013Current assets / current liabilities0.1×
2014Current assets / current liabilities0.01×

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
2009 2008-07-01 – 2009-06-30
−USD 525,001
Exact value

Exact value: -525001 USD

2008-07-01 – 2009-06-30: -525001 USD Inspect Net Income Open source
Share or cite

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

−USD 195,445
Exact value

Exact value: -195445 USD

2008-07-01 – 2009-06-30: -195445 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 580
Exact value

Exact value: 580 USD

2008-07-01 – 2009-06-30: 580 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 196,025
Calculation and evidence

-195445 − 580 USD

Exact free cash flow: -196025 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
−USD 1.48 million
Exact value

Exact value: -1480956 USD

2009-07-01 – 2010-06-30: -1480956 USD Inspect Net Income Open source
Share or cite

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

−USD 940,216
Exact value

Exact value: -940216 USD

2009-07-01 – 2010-06-30: -940216 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 2,095
Exact value

Exact value: 2095 USD

2009-07-01 – 2010-06-30: 2095 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 942,311
Calculation and evidence

-940216 − 2095 USD

Exact free cash flow: -942311 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
−USD 1.49 million
Exact value

Exact value: -1488933 USD

2010-07-01 – 2011-06-30: -1488933 USD Inspect Net Income Open source
Share or cite

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

−USD 606,281
Exact value

Exact value: -606281 USD

2010-07-01 – 2011-06-30: -606281 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 7,263
Exact value

Exact value: 7263 USD

2010-07-01 – 2011-06-30: 7263 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 613,544
Calculation and evidence

-606281 − 7263 USD

Exact free cash flow: -613544 USD

Share or cite

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

2012 2011-07-01 – 2012-06-30
−USD 1.72 million
Exact value

Exact value: -1721369 USD

2011-07-01 – 2012-06-30: -1721369 USD Inspect Net Income Open source
Share or cite

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

−USD 704,711
Exact value

Exact value: -704711 USD

2011-07-01 – 2012-06-30: -704711 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 927
Exact value

Exact value: 927 USD

2011-07-01 – 2012-06-30: 927 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 705,638
Calculation and evidence

-704711 − 927 USD

Exact free cash flow: -705638 USD

Share or cite

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

2013 2012-07-01 – 2013-06-30
−USD 2.56 million
Exact value

Exact value: -2562604 USD

2012-07-01 – 2013-06-30: -2562604 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1326303 USD

2012-07-01 – 2013-06-30: -1326303 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

2012-07-01 – 2013-06-30: 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 1.33 million
Calculation and evidence

-1326303 − 0 USD

Exact free cash flow: -1326303 USD

Share or cite

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

2014 2013-07-01 – 2014-06-30
−USD 5.23 million
Exact value

Exact value: -5225923 USD

2013-07-01 – 2014-06-30: -5225923 USD Inspect Net Income Open source
Share or cite

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

−USD 797,571
Exact value

Exact value: -797571 USD

2013-07-01 – 2014-06-30: -797571 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 3,887
Exact value

Exact value: 3887 USD

2013-07-01 – 2014-06-30: 3887 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 801,458
Calculation and evidence

-797571 − 3887 USD

Exact free cash flow: -801458 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.

32 filings · 879 latest values · 879 originally reported values

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

Identifiers: 0001409565, 1409565, edgar:1409565

Also known as Puramed Bioscience Inc.