BSD MEDICAL CORP

EDGAR

86 filing records in this dataset, filed from 1996-07-12 to 2015-10-27. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

556 thousand USD

2015-09-30 · USD

Exact inputs and evidence

Operating margin

-545.06%

2015-09-30 · %

Exact inputs and evidence
  • Operating Income: -3027881 USD Source
  • Revenue: 555514 USD Source
Cash and cash equivalents
3.03 million USD Source
Exact value

3026606 USD

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

9766323 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2015-10-27.

Financial data available through: 2014-08-31.

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: 11 of 11 periods available· newest 2014-08-31
  • Operating income: 11 of 11 periods available· newest 2014-08-31
  • Net income: 11 of 11 periods available· newest 2014-08-31
  • Operating cash flow: 11 of 11 periods available· newest 2014-08-31
  • Capital expenditure: 11 of 11 periods available· newest 2014-08-31
  • Total assets: 9 of 11 periods available· newest 2014-08-31
  • Total liabilities: 9 of 11 periods available· newest 2014-08-31
  • Current assets: 11 of 11 periods available· newest 2014-08-31
  • Current liabilities: 11 of 11 periods available· newest 2014-08-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2014-08-31
  • 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

    +45.1%

    Prior period

    USD 3.67 million

    –

    Current period

    USD 5.33 million

    –

    Exact inputs and evidence

    5328353 − 3673292 = 1655061 USD

    3673292 USD · 2012-09-01 – 2013-08-31

    Inspect prior input Prior source

    5328353 USD · 2013-09-01 – 2014-08-31

    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 1.11 million

    Prior period

    −USD 8.25 million

    –

    Current period

    −USD 7.14 million

    –

    Exact inputs and evidence

    -7142832 − -8251691 = 1108859 USD

    -8251691 USD · 2012-09-01 – 2013-08-31

    Inspect prior input Prior source

    -7142832 USD · 2013-09-01 – 2014-08-31

    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

    +USD 283,660

    Prior period

    −USD 6.2 million

    –

    Current period

    −USD 5.92 million

    –

    Exact inputs and evidence

    -5916395 − -6200055 = 283660 USD

    -6200055 USD · 2012-09-01 – 2013-08-31

    Inspect prior input Prior source

    -5916395 USD · 2013-09-01 – 2014-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +113.8%

    Prior period

    USD 35,362

    –

    Current period

    USD 75,599

    –

    Exact inputs and evidence

    75599 − 35362 = 40237 USD

    35362 USD · 2012-09-01 – 2013-08-31

    Inspect prior input Prior source

    75599 USD · 2013-09-01 – 2014-08-31

    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.

2014 2013-09-01 – 2014-08-31

  • Revenue USD 5.33 million 100% of revenue
  • Cost of revenue USD 2.89 million 54% of revenue
  • Operating expenses USD 9.59 million 180% of revenue
  • Operating income −USD 7.15 million −134% of revenue
  • Tax, interest and other Derived −USD 5,366 −0.1% of revenue
  • Net income −USD 7.14 million −134% of revenue

Cash

  • Operating cash flow −USD 5.92 million −111% of revenue
  • Capital expenditure USD 75,599 1.4% of revenue
  • Free cash flow Derived −USD 5.99 million −112% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 213% of revenue.
  • 2006 Operating loss: operating costs were 276% of revenue.
  • 2007 Operating loss: operating costs were 325% of revenue.
  • 2008 Operating loss: operating costs were 183% of revenue.
  • 2009 Operating loss: operating costs were 285% of revenue.
  • 2010 Operating loss: operating costs were 573% of revenue.
  • 2011 Operating loss: operating costs were 276% of revenue.
  • 2012 Operating loss: operating costs were 487% of revenue.
  • 2013 Operating loss: operating costs were 325% of revenue.
  • 2014 Operating loss: operating costs were 234% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-09-01 – 2005-08-312021104 4314800 Derived -2293696 -5615388 Derived 3321692 -2834338 Derived
Source
2006 2005-09-01 – 2006-08-312898402 7997553 Derived -5099151 -14348647 Derived 9249496 -7096304 Derived
Source
2007 2006-09-01 – 2007-08-312834386 9218926 Derived -6384540 -3036345 Derived -3348195 -5187074 Derived
Source
2008 2007-09-01 – 2008-08-315143140 9395484 Derived -4252344 -1813245 Derived -2439099 -2193674 Derived
Source
2009 2008-09-01 – 2009-08-313536487 10062980 Derived -6526493 4858377 Derived -11384870 -3680292 Derived
Source
2010 2009-09-01 – 2010-08-311582276 9060242 Derived -7477966 -21018 Derived -7456948 -5802096 Derived
Source
2011 2010-09-01 – 2011-08-313037475 8386146 Derived -5348671 -63154 Derived -5285517 -4371779 Derived
Source
2012 2011-09-01 – 2012-08-312071192 10084439 Derived -8013247 -52587 Derived -7960660 -6033460 Derived
Source
2013 2012-09-01 – 2013-08-313673292 11946576 Derived -8273284 -21593 Derived -8251691 -6235417 Derived
Source
2014 2013-09-01 – 2014-08-315328353 12476551 Derived -7148198 -5366 Derived -7142832 -5991994 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 5.3M 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.5.8M4.3M2.9M1.4M0.0200520102014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue2021104
2006Revenue2898402
2007Revenue2834386
2008Revenue5143140
2009Revenue3536487
2010Revenue1582276
2011Revenue3037475
2012Revenue2071192
2013Revenue3673292
2014Revenue5328353

Revenue growth

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

45.1% 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.104%61%18%-24%-67%200520102014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over year23.9%
2006Year over year43.4%
2007Year over year-2.2%
2008Year over year81.5%
2009Year over year-31.2%
2010Year over year-55.3%
2011Year over year92%
2012Year over year-31.8%
2013Year over year77.4%
2014Year over year45.1%

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 -134.2% 2014
Net margin -134.1% 2014
Free cash flow margin -112.5% 2014
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.382%153%-77%-306%-536%200520102014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-113.5%
2006Operating margin-175.9%
2007Operating margin-225.3%
2008Operating margin-82.7%
2009Operating margin-184.5%
2010Operating margin-472.6%
2011Operating margin-176.1%
2012Operating margin-386.9%
2013Operating margin-225.2%
2014Operating margin-134.2%
2005Net margin164.4%
2006Net margin319.1%
2007Net margin-118.1%
2008Net margin-47.4%
2009Net margin-321.9%
2010Net margin-471.3%
2011Net margin-174%
2012Net margin-384.4%
2013Net margin-224.6%
2014Net margin-134.1%
2005Free cash flow margin-140.2%
2006Free cash flow margin-244.8%
2007Free cash flow margin-183%
2008Free cash flow margin-42.7%
2009Free cash flow margin-104.1%
2010Free cash flow margin-366.7%
2011Free cash flow margin-143.9%
2012Free cash flow margin-291.3%
2013Free cash flow margin-169.8%
2014Free cash flow margin-112.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.9M 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.550.7K-1.4M-3.4M-5.4M-7.4M200520102014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-2723482
2006Operating cash flow-6883132
2007Operating cash flow-5120462
2008Operating cash flow-902576
2009Operating cash flow-3643814
2010Operating cash flow-5679575
2011Operating cash flow-4157225
2012Operating cash flow-5935939
2013Operating cash flow-6200055
2014Operating cash flow-5916395

Free cash flow

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

USD -6M 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.567.7K-1.5M-3.5M-5.6M-7.7M200520102014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-2834338
2006Free cash flow-7096304
2007Free cash flow-5187074
2008Free cash flow-2193674
2009Free cash flow-3680292
2010Free cash flow-5802096
2011Free cash flow-4371779
2012Free cash flow-6033460
2013Free cash flow-6235417
2014Free cash flow-5991994

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.

13% 2014
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.16.5%12.4%8.3%4.1%0.0%2005-08-3120102014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-08-31Liabilities / assetsNot reported
2006Liabilities / assets9.5%
2007Liabilities / assets4.8%
2008Liabilities / assets6.2%
2009Liabilities / assetsNot reported
2010Liabilities / assetsNot reported
2011Liabilities / assets4%
2012Liabilities / assets5.7%
2013Liabilities / assets15.3%
2014Liabilities / assets13%

Current assets to current liabilities

Current assets divided by current liabilities.

6.92× 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.32.69×24.52×16.35×8.17×0.00×200520102014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities25.28×
2006Current assets / current liabilities11.28×
2007Current assets / current liabilities21.61×
2008Current assets / current liabilities15.67×
2009Current assets / current liabilities13.56×
2010Current assets / current liabilities22.13×
2011Current assets / current liabilities30.27×
2012Current assets / current liabilities18.79×
2013Current assets / current liabilities6.07×
2014Current assets / current liabilities6.92×

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
2005 2004-09-01 – 2005-08-31
USD 3.32 million
Exact value

Exact value: 3321692 USD

2004-09-01 – 2005-08-31: 3321692 USD Inspect Net Income Open source
Share or cite

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

−USD 2.72 million
Exact value

Exact value: -2723482 USD

2004-09-01 – 2005-08-31: -2723482 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 110,856
Exact value

Exact value: 110856 USD

2004-09-01 – 2005-08-31: 110856 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.83 million
Calculation and evidence

-2723482 − 110856 USD

Exact free cash flow: -2834338 USD

Share or cite

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

2006 2005-09-01 – 2006-08-31
USD 9.25 million
Exact value

Exact value: 9249496 USD

2005-09-01 – 2006-08-31: 9249496 USD Inspect Net Income Open source
Share or cite

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

−USD 6.88 million
Exact value

Exact value: -6883132 USD

2005-09-01 – 2006-08-31: -6883132 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 213,172
Exact value

Exact value: 213172 USD

2005-09-01 – 2006-08-31: 213172 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.1 million
Calculation and evidence

-6883132 − 213172 USD

Exact free cash flow: -7096304 USD

Share or cite

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

2007 2006-09-01 – 2007-08-31
−USD 3.35 million
Exact value

Exact value: -3348195 USD

2006-09-01 – 2007-08-31: -3348195 USD Inspect Net Income Open source
Share or cite

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

−USD 5.12 million
Exact value

Exact value: -5120462 USD

2006-09-01 – 2007-08-31: -5120462 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 66,612
Exact value

Exact value: 66612 USD

2006-09-01 – 2007-08-31: 66612 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.19 million
Calculation and evidence

-5120462 − 66612 USD

Exact free cash flow: -5187074 USD

Share or cite

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

2008 2007-09-01 – 2008-08-31
−USD 2.44 million
Exact value

Exact value: -2439099 USD

2007-09-01 – 2008-08-31: -2439099 USD Inspect Net Income Open source
Share or cite

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

−USD 902,576
Exact value

Exact value: -902576 USD

2007-09-01 – 2008-08-31: -902576 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 1.29 million
Exact value

Exact value: 1291098 USD

2007-09-01 – 2008-08-31: 1291098 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.19 million
Calculation and evidence

-902576 − 1291098 USD

Exact free cash flow: -2193674 USD

Share or cite

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

2009 2008-09-01 – 2009-08-31
−USD 11.38 million
Exact value

Exact value: -11384870 USD

2008-09-01 – 2009-08-31: -11384870 USD Inspect Net Income Open source
Share or cite

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

−USD 3.64 million
Exact value

Exact value: -3643814 USD

2008-09-01 – 2009-08-31: -3643814 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 36,478
Exact value

Exact value: 36478 USD

2008-09-01 – 2009-08-31: 36478 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.68 million
Calculation and evidence

-3643814 − 36478 USD

Exact free cash flow: -3680292 USD

Share or cite

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

2010 2009-09-01 – 2010-08-31
−USD 7.46 million
Exact value

Exact value: -7456948 USD

2009-09-01 – 2010-08-31: -7456948 USD Inspect Net Income Open source
Share or cite

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

−USD 5.68 million
Exact value

Exact value: -5679575 USD

2009-09-01 – 2010-08-31: -5679575 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 122,521
Exact value

Exact value: 122521 USD

2009-09-01 – 2010-08-31: 122521 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.8 million
Calculation and evidence

-5679575 − 122521 USD

Exact free cash flow: -5802096 USD

Share or cite

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

2011 2010-09-01 – 2011-08-31
−USD 5.29 million
Exact value

Exact value: -5285517 USD

2010-09-01 – 2011-08-31: -5285517 USD Inspect Net Income Open source
Share or cite

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

−USD 4.16 million
Exact value

Exact value: -4157225 USD

2010-09-01 – 2011-08-31: -4157225 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 214,554
Exact value

Exact value: 214554 USD

2010-09-01 – 2011-08-31: 214554 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.37 million
Calculation and evidence

-4157225 − 214554 USD

Exact free cash flow: -4371779 USD

Share or cite

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

2012 2011-09-01 – 2012-08-31
−USD 7.96 million
Exact value

Exact value: -7960660 USD

2011-09-01 – 2012-08-31: -7960660 USD Inspect Net Income Open source
Share or cite

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

−USD 5.94 million
Exact value

Exact value: -5935939 USD

2011-09-01 – 2012-08-31: -5935939 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 97,521
Exact value

Exact value: 97521 USD

2011-09-01 – 2012-08-31: 97521 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.03 million
Calculation and evidence

-5935939 − 97521 USD

Exact free cash flow: -6033460 USD

Share or cite

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

2013 2012-09-01 – 2013-08-31
−USD 8.25 million
Exact value

Exact value: -8251691 USD

2012-09-01 – 2013-08-31: -8251691 USD Inspect Net Income Open source
Share or cite

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

−USD 6.2 million
Exact value

Exact value: -6200055 USD

2012-09-01 – 2013-08-31: -6200055 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 35,362
Exact value

Exact value: 35362 USD

2012-09-01 – 2013-08-31: 35362 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.24 million
Calculation and evidence

-6200055 − 35362 USD

Exact free cash flow: -6235417 USD

Share or cite

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

2014 2013-09-01 – 2014-08-31
−USD 7.14 million
Exact value

Exact value: -7142832 USD

2013-09-01 – 2014-08-31: -7142832 USD Inspect Net Income Open source
Share or cite

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

−USD 5.92 million
Exact value

Exact value: -5916395 USD

2013-09-01 – 2014-08-31: -5916395 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 75,599
Exact value

Exact value: 75599 USD

2013-09-01 – 2014-08-31: 75599 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.99 million
Calculation and evidence

-5916395 − 75599 USD

Exact free cash flow: -5991994 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.

86 filings · 1,447 latest values · 1,447 originally reported values

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

Identifiers: 0000320174, 320174, bsdm, edgar:320174

Also known as BSD MEDICAL CORP, BSD MEDICAL CORPORATION, BSD Medical Corp, BSD Medical Corporation, Perseon Corp