STEN CORP

EDGAR

63 filing records in this dataset, filed from 1995-08-14 to 2009-01-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.3 million USD

2008-03-30 · USD

Exact inputs and evidence

Operating cash flow

-1.03 million USD

2008-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2946006 USD Source
  • Operating Cash Flow: -1920734 USD Source

Free cash flow

-1.07 million USD

2008-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2946006 USD Source
  • Operating Cash Flow: -1920734 USD Source
  • Capital Expenditure: 45259 USD Source
  • Capital Expenditure: 5107 USD Source
Cash and cash equivalents
286 thousand USD Source
Exact value

286167 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2009-01-13.

Financial data available through: 2007-09-30.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2007-09-30
  • operating income: No compatible figures in this window
  • Net income: 3 of 11 periods available· newest 2007-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2007-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2007-09-30
  • Total assets: 1 of 11 periods available· newest 2007-09-30
  • Total liabilities: 1 of 11 periods available· newest 2007-09-30
  • Current assets: 1 of 11 periods available· newest 2007-09-30
  • Current liabilities: 1 of 11 periods available· newest 2007-09-30
  • Cash and cash equivalents: 1 of 11 periods available· newest 2007-09-30
  • 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.

  • Revenue

    +108.4%

    Prior period

    USD 2.19 million

    –

    Current period

    USD 4.56 million

    –

    Exact inputs and evidence

    4556275 − 2186383 = 2369892 USD

    2186383 USD · 2005-10-02 – 2006-10-01

    Inspect prior input Prior source

    4556275 USD · 2006-10-01 – 2007-09-30

    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 1.6 million

    Prior period

    −USD 608,238

    –

    Current period

    −USD 2.21 million

    –

    Exact inputs and evidence

    -2205714 − -608238 = -1597476 USD

    -608238 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    -2205714 USD · 2006-10-01 – 2007-09-30

    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 8.11 million

    Prior period

    −USD 473,348

    –

    Current period

    −USD 8.58 million

    –

    Exact inputs and evidence

    -8583420 − -473348 = -8110072 USD

    -473348 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    -8583420 USD · 2006-10-01 – 2007-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -72.6%

    Prior period

    USD 978,318

    –

    Current period

    USD 268,057

    –

    Exact inputs and evidence

    268057 − 978318 = -710261 USD

    978318 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    268057 USD · 2006-10-01 – 2007-09-30

    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.

2007 2006-10-01 – 2007-09-30

  • Revenue USD 4.56 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.21 million −48% of revenue

Cash

  • Operating cash flow −USD 8.58 million −188% of revenue
  • Capital expenditure USD 268,057 5.9% of revenue
  • Free cash flow Derived −USD 8.85 million −194% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 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
2006 2005-10-02 – 2006-10-012186383 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2007 2006-10-01 – 2007-09-304556275 UnavailableUnavailableUnavailable-2205714 -8851477 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 4.6M 2007
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.4.9M3.7M2.5M1.2M0.020062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue2186383
2007Revenue4556275

Revenue growth

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

108.4% 2007
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.117%88%59%29%0%20062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year108.4%

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.

Net margin -48.4% 2007
Free cash flow margin -194.3% 2007
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%-41%-97%-153%-210%2006-10-012007-09-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006-10-01Operating marginNot reported
2007-09-30Operating marginNot reported
2006-10-01Net marginNot reported
2007Net margin-48.4%
2006Free cash flow marginNot reported
2007Free cash flow margin-194.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8.6M 2007
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.686.7K-1.8M-4.3M-6.8M-9.3M20062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flow-8583420

Free cash flow

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

USD -8.9M 2007
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.708.1K-1.9M-4.4M-7.0M-9.6M20062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailableNo source recorded
2007Free cash flow-8851477

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.

68.7% 2007
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.74%56%37%19%0%2006-10-012007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-10-01Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets68.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.16× 2007
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.1.26×0.94×0.63×0.31×0.00×2006-10-012007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-10-01Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities1.16×

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 2004-10-01 – 2005-09-30
USD 326,882
Exact value

Exact value: 326882 USD

2004-10-01 – 2005-09-30: 326882 USD Inspect Net Income Open source
Share or cite

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

−USD 879,647
Exact value

Exact value: -879647 USD

2004-10-01 – 2005-09-30: -879647 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 962,460
Exact value

Exact value: 962460 USD

2004-10-01 – 2005-09-30: 962460 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.84 million
Calculation and evidence

-879647 − 962460 USD

Exact free cash flow: -1842107 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
−USD 608,238
Exact value

Exact value: -608238 USD

2005-10-01 – 2006-09-30: -608238 USD Inspect Net Income Open source
Share or cite

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

−USD 473,348
Exact value

Exact value: -473348 USD

2005-10-01 – 2006-09-30: -473348 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 978,318
Exact value

Exact value: 978318 USD

2005-10-01 – 2006-09-30: 978318 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.45 million
Calculation and evidence

-473348 − 978318 USD

Exact free cash flow: -1451666 USD

Share or cite

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

2007 2006-10-01 – 2007-09-30
−USD 2.21 million
Exact value

Exact value: -2205714 USD

2006-10-01 – 2007-09-30: -2205714 USD Inspect Net Income Open source
Share or cite

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

−USD 8.58 million
Exact value

Exact value: -8583420 USD

2006-10-01 – 2007-09-30: -8583420 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 268,057
Exact value

Exact value: 268057 USD

2006-10-01 – 2007-09-30: 268057 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.85 million
Calculation and evidence

-8583420 − 268057 USD

Exact free cash flow: -8851477 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.

63 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000350557, 350557, edgar:350557

Also known as OXBORO MEDICAL INC, OXBORO MEDICAL INTERNATIONAL INC, STERION INC