MModal Inc.

EDGAR

13 filing records in this dataset, filed from 2010-10-18 to 2012-08-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

108 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

11.85%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: 12802000 USD Source
  • Revenue: 108034000 USD Source

Operating cash flow

20.6 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 43520000 USD Source
  • Operating Cash Flow: 22955000 USD Source

Free cash flow

17.3 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 43520000 USD Source
  • Operating Cash Flow: 22955000 USD Source
  • Capital Expenditure: 8651000 USD Source
  • Capital Expenditure: 5368000 USD Source
Cash and cash equivalents
9.04 million USD Source
Exact value

9043000 USD

Long-term debt including current maturities
267 million USD Source
Exact value

266558000 USD

Shares outstanding
56.9 million shares Source
Exact value

56937000 shares

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

48.5 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Net income: 20553000 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: 62797000 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 35000000 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -2869000 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: 3046000 USD · 2012-04-01 – 2012-06-30 Source

Operating cash flow

60.6 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: 43520000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 22955000 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 56266000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 43520000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 17728000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 27277000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 17728000 USD · 2012-01-01 – 2012-03-31 Source

Capital expenditure

12.3 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Capital expenditure: 8651000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 5368000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 12732000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 8651000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 1746000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 4945000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1746000 USD · 2012-01-01 – 2012-03-31 Source

Free cash flow

48.3 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: 43520000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 22955000 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 56266000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 43520000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 17728000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 27277000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 17728000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 8651000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 5368000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 12732000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 8651000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 1746000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 4945000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1746000 USD · 2012-01-01 – 2012-03-31 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: 2012-08-17.

Financial data available through: 2010-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

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: 2 of 11 periods available· newest 2010-12-31
  • Total liabilities: 2 of 11 periods available· newest 2010-12-31
  • Current assets: 2 of 11 periods available· newest 2010-12-31
  • Current liabilities: 2 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: 1 of 11 periods available· newest 2010-12-31

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

    +17.9%

    Prior period

    USD 353.93 million

    –

    Current period

    USD 417.33 million

    –

    Exact inputs and evidence

    417326000 − 353932000 = 63394000 USD

    353932000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    417326000 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

    +1,057.4%

    Prior period

    USD 735,000

    –

    Current period

    USD 8.51 million

    –

    Exact inputs and evidence

    8507000 − 735000 = 7772000 USD

    735000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8507000 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

    -15.1%

    Prior period

    USD 42.67 million

    –

    Current period

    USD 36.23 million

    –

    Exact inputs and evidence

    36225000 − 42670000 = -6445000 USD

    42670000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    36225000 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

    +10.5%

    Prior period

    USD 6.48 million

    –

    Current period

    USD 7.15 million

    –

    Exact inputs and evidence

    7152000 − 6475000 = 677000 USD

    6475000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    7152000 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 417.33 million 100% of revenue
  • Cost of revenue USD 259.19 million 62% of revenue
  • Operating expenses USD 120.39 million 29% of revenue
  • Operating income USD 37.74 million 9% of revenue
  • Tax, interest and other Derived USD 29.23 million 7% of revenue
  • Net income USD 8.51 million 2% of revenue

Cash

  • Operating cash flow USD 36.23 million 8.7% of revenue
  • Capital expenditure USD 7.15 million 1.7% of revenue
  • Free cash flow Derived USD 29.07 million 7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 159% of revenue.
  • 2009 95%
  • 2010 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-31171413000 272666000 Derived -101253000 12420000 Derived -113673000 -7062000 Derived
Source
2009 2009-01-01 – 2009-12-31353932000 336676000 Derived 17256000 16521000 Derived 735000 36195000 Derived
Source
2010 2010-01-01 – 2010-12-31417326000 379587000 Derived 37739000 29232000 Derived 8507000 29073000 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 417.3M 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.450.7M338.0M225.4M112.7M0.0200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue171413000
2009Revenue353932000
2010Revenue417326000

Revenue growth

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

17.9% 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.115%86%57%29%0%200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year106.5%
2010Year over year17.9%

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 9% 2010
Net margin 2% 2010
Free cash flow margin 7% 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.16%-6%-28%-50%-72%200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-59.1%
2009Operating margin4.9%
2010Operating margin9%
2008Net margin-66.3%
2009Net margin0.2%
2010Net margin2%
2008Free cash flow margin-4.1%
2009Free cash flow margin10.2%
2010Free cash flow margin7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 36.2M 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.46.3M33.2M20.0M6.9M-6.3M200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-2642000
2009Operating cash flow42670000
2010Operating cash flow36225000

Free cash flow

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

USD 29.1M 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.39.7M27.1M14.6M2.0M-10.5M200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-7062000
2009Free cash flow36195000
2010Free cash flow29073000

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.

91.7% 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.99%74%50%25%0%2008-12-3120092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets71.4%
2010Liabilities / assets91.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.67× 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.1.80×1.35×0.90×0.45×0.00×2008-12-3120092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities1.25×
2010Current assets / current liabilities1.67×

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 113.67 million
Exact value

Exact value: -113673000 USD

2008-01-01 – 2008-12-31: -113673000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.64 million
Exact value

Exact value: -2642000 USD

2008-01-01 – 2008-12-31: -2642000 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 4.42 million
Exact value

Exact value: 4420000 USD

2008-01-01 – 2008-12-31: 4420000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.06 million
Calculation and evidence

-2642000 − 4420000 USD

Exact free cash flow: -7062000 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 735,000
Exact value

Exact value: 735000 USD

2009-01-01 – 2009-12-31: 735000 USD Inspect Net Income Open source
Share or cite

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

USD 42.67 million
Exact value

Exact value: 42670000 USD

2009-01-01 – 2009-12-31: 42670000 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: 6475000 USD

2009-01-01 – 2009-12-31: 6475000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.2 million
Calculation and evidence

42670000 − 6475000 USD

Exact free cash flow: 36195000 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 8.51 million
Exact value

Exact value: 8507000 USD

2010-01-01 – 2010-12-31: 8507000 USD Inspect Net Income Open source
Share or cite

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

USD 36.23 million
Exact value

Exact value: 36225000 USD

2010-01-01 – 2010-12-31: 36225000 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 7.15 million
Exact value

Exact value: 7152000 USD

2010-01-01 – 2010-12-31: 7152000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29.07 million
Calculation and evidence

36225000 − 7152000 USD

Exact free cash flow: 29073000 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 · 601 latest values · 601 originally reported values

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

Identifiers: 0001441567, 1441567, edgar:1441567

Also known as CBaySystems Holdings LTD, MModal Inc., MedQuist Holdings Inc.