MEDICAL DYNAMICS INC

EDGAR

29 filing records in this dataset, filed from 1995-08-14 to 2001-08-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

648 thousand USD

2001-06-30 · USD

Exact inputs and evidence

Operating margin

-24.08%

2001-06-30 · %

Exact inputs and evidence
  • Operating Income: -156100 USD Source
  • Revenue: 648200 USD Source
Cash and cash equivalents
662 thousand USD Source
Exact value

661600 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.

Net income

-894 thousand USD

2000-07-01 – 2001-06-30

Exact inputs and evidence
  • Net income: -1951400 USD · 1999-10-01 – 2000-09-30 Source
  • Net income: -1577800 USD · 1999-10-01 – 2000-06-30 Source
  • Net income: -125400 USD · 2000-10-01 – 2000-12-31 Source
  • Net income: -172300 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -222500 USD · 2001-04-01 – 2001-06-30 Source

Operating cash flow

-729 thousand USD

2000-01-01 – 2000-12-31

Exact inputs and evidence
  • Operating cash flow: -620400 USD · 1999-10-01 – 2000-03-31 Source
  • Operating cash flow: -207000 USD · 1999-10-01 – 1999-12-31 Source
  • Operating cash flow: -834600 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: -620400 USD · 1999-10-01 – 2000-03-31 Source
  • Operating cash flow: -912100 USD · 1999-10-01 – 2000-09-30 Source
  • Operating cash flow: -834600 USD · 1999-10-01 – 2000-06-30 Source
  • Operating cash flow: -23600 USD · 2000-10-01 – 2000-12-31 Source

Capital expenditure

0 USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 1999-10-01 – 1999-12-31 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 2000-03-31 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 1999-12-31 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 2000-06-30 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 2000-03-31 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 2000-09-30 Source
  • Capital expenditure: 0 USD · 1999-10-01 – 2000-06-30 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: 2001-08-06.

Financial data available through: 2000-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-09-30
  • Operating income: 7 of 11 periods available· newest 2000-09-30
  • Net income: 7 of 11 periods available· newest 2000-09-30
  • Operating cash flow: 7 of 11 periods available· newest 2000-09-30
  • Capital expenditure: 7 of 11 periods available· newest 2000-09-30
  • Total assets: 6 of 11 periods available· newest 2000-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2000-09-30
  • Current liabilities: 6 of 11 periods available· newest 2000-09-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2000-09-30
  • 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.

  • Net income

    +USD 3.45 million

    Prior period

    −USD 5.4 million

    –

    Current period

    −USD 1.95 million

    –

    Exact inputs and evidence

    -1951400 − -5398100 = 3446700 USD

    -5398100 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    -1951400 USD · 1999-10-01 – 2000-09-30

    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 366,900

    Prior period

    −USD 1.28 million

    –

    Current period

    −USD 912,100

    –

    Exact inputs and evidence

    -912100 − -1279000 = 366900 USD

    -1279000 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    -912100 USD · 1999-10-01 – 2000-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 85,800

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 85800 = -85800 USD

    85800 USD · 1998-10-01 – 1999-09-30

    Inspect prior input Prior source

    0 USD · 1999-10-01 – 2000-09-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue.

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.

1997 1996-10-01 – 1997-09-30

  • Revenue USD 982,800 100% of revenue
  • Cost of revenue USD 650,700 66% of revenue
  • Operating expenses USD 1.37 million 140% of revenue
  • Other operating costs Derived USD 644,800 66% of revenue
  • Operating income −USD 1.68 million −171% of revenue
  • Tax, interest and other Derived −USD 136,100 −14% of revenue
  • Net income −USD 1.55 million −158% of revenue

Cash

  • Operating cash flow −USD 1.11 million −113% of revenue
  • Capital expenditure USD 22,000 2.2% of revenue
  • Free cash flow Derived −USD 1.13 million −115% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 200% of revenue.
  • 1995 Operating loss: operating costs were 235% of revenue.
  • 1996 Operating loss: operating costs were 368% of revenue.
  • 1997 Operating loss: operating costs were 271% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-301446800 2892800 Derived -1446000 -31000 Derived -1415000 -962000 Derived
Source
1995 1994-10-01 – 1995-09-301195200 2813200 Derived -1618000 -134000 Derived -1484000 -1114200 Derived
Source
1996 1995-10-01 – 1996-09-30667800 2454600 Derived -1786800 -45000 Derived -1741800 -793700 Derived
Source
1997 1996-10-01 – 1997-09-30982800 2666900 Derived -1684100 -136100 Derived -1548000 -1132700 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 982.8K 1997
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.1.6M1.2M781.3K390.6K0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue1446800
1995Revenue1195200
1996Revenue667800
1997Revenue982800

Revenue growth

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

47.2% 1997
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.54%28%2%-25%-51%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-17.4%
1996Year over year-44.1%
1997Year over year47.2%

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 -171.4% 1997
Net margin -157.5% 1997
Free cash flow margin -115.3% 1997
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.21%-56%-134%-211%-289%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-99.9%
1995Operating margin-135.4%
1996Operating margin-267.6%
1997Operating margin-171.4%
1994Net margin-97.8%
1995Net margin-124.2%
1996Net margin-260.8%
1997Net margin-157.5%
1994Free cash flow margin-66.5%
1995Free cash flow margin-93.2%
1996Free cash flow margin-118.9%
1997Free cash flow margin-115.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 1997
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.88.9K-233.2K-555.4K-877.5K-1.2M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-937200
1995Operating cash flow-1102200
1996Operating cash flow-779200
1997Operating cash flow-1110700

Free cash flow

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

USD -1.1M 1997
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.90.6K-237.9K-566.4K-894.8K-1.2M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-962000
1995Free cash flow-1114200
1996Free cash flow-793700
1997Free cash flow-1132700

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

4.63× 1997
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.7.79×5.85×3.90×1.95×0.00×1994-09-30199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities7.22×
1996Current assets / current liabilities4.7×
1997Current assets / current liabilities4.63×

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
1994 1993-10-01 – 1994-09-30
−USD 1.42 million
Exact value

Exact value: -1415000 USD

1993-10-01 – 1994-09-30: -1415000 USD Inspect Net Income Open source
Share or cite

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

−USD 937,200
Exact value

Exact value: -937200 USD

1993-10-01 – 1994-09-30: -937200 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 24,800
Exact value

Exact value: 24800 USD

1993-10-01 – 1994-09-30: 24800 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 962,000
Calculation and evidence

-937200 − 24800 USD

Exact free cash flow: -962000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
−USD 1.48 million
Exact value

Exact value: -1484000 USD

1994-10-01 – 1995-09-30: -1484000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.1 million
Exact value

Exact value: -1102200 USD

1994-10-01 – 1995-09-30: -1102200 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 12,000
Exact value

Exact value: 12000 USD

1994-10-01 – 1995-09-30: 12000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.11 million
Calculation and evidence

-1102200 − 12000 USD

Exact free cash flow: -1114200 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
−USD 1.74 million
Exact value

Exact value: -1741800 USD

1995-10-01 – 1996-09-30: -1741800 USD Inspect Net Income Open source
Share or cite

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

−USD 779,200
Exact value

Exact value: -779200 USD

1995-10-01 – 1996-09-30: -779200 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 14,500
Exact value

Exact value: 14500 USD

1995-10-01 – 1996-09-30: 14500 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 793,700
Calculation and evidence

-779200 − 14500 USD

Exact free cash flow: -793700 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
−USD 1.55 million
Exact value

Exact value: -1548000 USD

1996-10-01 – 1997-09-30: -1548000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.11 million
Exact value

Exact value: -1110700 USD

1996-10-01 – 1997-09-30: -1110700 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 22,000
Exact value

Exact value: 22000 USD

1996-10-01 – 1997-09-30: 22000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.13 million
Calculation and evidence

-1110700 − 22000 USD

Exact free cash flow: -1132700 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
−USD 2.52 million
Exact value

Exact value: -2521500 USD

1997-10-01 – 1998-09-30: -2521500 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1239000 USD

1997-10-01 – 1998-09-30: -1239000 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 266,600
Exact value

Exact value: 266600 USD

1997-10-01 – 1998-09-30: 266600 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.51 million
Calculation and evidence

-1239000 − 266600 USD

Exact free cash flow: -1505600 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
−USD 5.4 million
Exact value

Exact value: -5398100 USD

1998-10-01 – 1999-09-30: -5398100 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1279000 USD

1998-10-01 – 1999-09-30: -1279000 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 85,800
Exact value

Exact value: 85800 USD

1998-10-01 – 1999-09-30: 85800 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-1279000 − 85800 USD

Exact free cash flow: -1364800 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
−USD 1.95 million
Exact value

Exact value: -1951400 USD

1999-10-01 – 2000-09-30: -1951400 USD Inspect Net Income Open source
Share or cite

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

−USD 912,100
Exact value

Exact value: -912100 USD

1999-10-01 – 2000-09-30: -912100 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

1999-10-01 – 2000-09-30: 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 912,100
Calculation and evidence

-912100 − 0 USD

Exact free cash flow: -912100 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000216540, 216540, edgar:216540