MEDIQ INC

EDGAR

40 filing records in this dataset, filed from 1994-01-27 to 2000-10-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

51.4 million USD

2000-06-30 · USD

Exact inputs and evidence

Operating margin

-10.76%

2000-06-30 · %

Exact inputs and evidence
  • Operating Income: -5534000 USD Source
  • Revenue: 51418000 USD Source

Operating cash flow

4.13 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17980000 USD Source
  • Operating Cash Flow: 13854000 USD Source

Free cash flow

3.17 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17980000 USD Source
  • Operating Cash Flow: 13854000 USD Source
  • Capital Expenditure: 15254000 USD Source
  • Capital Expenditure: 14299000 USD Source
Cash and cash equivalents
4.54 million USD Source
Exact value

4539000 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: 2000-10-02.

Financial data available through: 1999-09-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 1999-09-30
  • Operating income: 8 of 11 periods available· newest 1999-09-30
  • Net income: 8 of 11 periods available· newest 1999-09-30
  • Operating cash flow: 8 of 11 periods available· newest 1999-09-30
  • Capital expenditure: 8 of 11 periods available· newest 1999-09-30
  • Total assets: 7 of 11 periods available· newest 1999-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 1999-09-30
  • Current liabilities: 7 of 11 periods available· newest 1999-09-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 1999-09-30
  • 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

    +20.3%

    Prior period

    USD 180.92 million

    –

    Current period

    USD 217.68 million

    –

    Exact inputs and evidence

    217681000 − 180916000 = 36765000 USD

    180916000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    217681000 USD · 1998-10-01 – 1999-09-30

    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 14.25 million

    Prior period

    −USD 31.55 million

    –

    Current period

    −USD 45.81 million

    –

    Exact inputs and evidence

    -45807000 − -31554000 = -14253000 USD

    -31554000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    -45807000 USD · 1998-10-01 – 1999-09-30

    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 17.72 million

    Prior period

    −USD 532,000

    –

    Current period

    USD 17.19 million

    –

    Exact inputs and evidence

    17189000 − -532000 = 17721000 USD

    -532000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    17189000 USD · 1998-10-01 – 1999-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +12.1%

    Prior period

    USD 20.02 million

    –

    Current period

    USD 22.45 million

    –

    Exact inputs and evidence

    22452000 − 20022000 = 2430000 USD

    20022000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    22452000 USD · 1998-10-01 – 1999-09-30

    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.

1999 1998-10-01 – 1999-09-30

  • Revenue USD 217.68 million 100% of revenue
  • Operating costs Derived USD 220.2 million 101% of revenue
  • Operating income −USD 2.52 million −1.2% of revenue
  • Tax, interest and other Derived USD 43.29 million 20% of revenue
  • Net income −USD 45.81 million −21% of revenue

Cash

  • Operating cash flow USD 17.19 million 7.9% of revenue
  • Capital expenditure USD 22.45 million 10% of revenue
  • Free cash flow Derived −USD 5.26 million −2.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 Net loss: net income was −8% of revenue.
  • 1993 91%
  • 1994 Net loss: net income was −9% of revenue.
  • 1995 Net loss: net income was −3.7% of revenue.
  • 1996 Net loss: net income was −12% of revenue.
  • 1997 16%81%
  • 1998 Operating loss: operating costs were 110% of revenue.
  • 1999 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-10-01 – 1992-09-30182147000 167687000 Derived 14460000 29013000 Derived -14553000 -8376000 Derived
Source
1993 1992-10-01 – 1993-09-3089994000 81616000 Derived 8378000 5082000 Derived 3296000 1520000 Derived
Source
1994 1993-10-01 – 1994-09-3081498000 80144000 Derived 1354000 8672000 Derived -7318000 6224000 Derived
Source
1995 1994-10-01 – 1995-09-30132241000 108039000 Derived 24202000 29149000 Derived -4947000 14771000 Derived
Source
1996 1995-10-01 – 1996-09-30136066000 110620000 Derived 25446000 41150000 Derived -15704000 10995000 Derived
Source
1997 1996-10-01 – 1997-09-30155960000 126456000 Derived 29504000 4841000 Derived 24663000 -14221000 Derived
Source
1998 1997-10-01 – 1998-09-30180916000 199620000 Derived -18704000 12850000 Derived -31554000 -20554000 Derived
Source
1999 1998-10-01 – 1999-09-30217681000 220199000 Derived -2518000 43289000 Derived -45807000 -5263000 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 217.7M 1999
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.235.1M176.3M117.5M58.8M0.0199219961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue182147000
1993Revenue89994000
1994Revenue81498000
1995Revenue132241000
1996Revenue136066000
1997Revenue155960000
1998Revenue180916000
1999Revenue217681000

Revenue growth

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

20.3% 1999
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.71%39%6%-27%-60%199219961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year-50.6%
1994Year over year-9.4%
1995Year over year62.3%
1996Year over year2.9%
1997Year over year14.6%
1998Year over year16%
1999Year over year20.3%

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 -1.2% 1999
Net margin -21% 1999
Free cash flow margin -2.4% 1999
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.22%11%-1%-13%-24%199219961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin7.9%
1993Operating margin9.3%
1994Operating margin1.7%
1995Operating margin18.3%
1996Operating margin18.7%
1997Operating margin18.9%
1998Operating margin-10.3%
1999Operating margin-1.2%
1992Net margin-8%
1993Net margin3.7%
1994Net margin-9%
1995Net margin-3.7%
1996Net margin-11.5%
1997Net margin15.8%
1998Net margin-17.4%
1999Net margin-21%
1992Free cash flow margin-4.6%
1993Free cash flow margin1.7%
1994Free cash flow margin7.6%
1995Free cash flow margin11.2%
1996Free cash flow margin8.1%
1997Free cash flow margin-9.1%
1998Free cash flow margin-11.4%
1999Free cash flow margin-2.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17.2M 1999
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.31.4M22.9M14.3M5.7M-2.9M199219961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow2006000
1993Operating cash flow17350000
1994Operating cash flow13544000
1995Operating cash flow26319000
1996Operating cash flow29068000
1997Operating cash flow1237000
1998Operating cash flow-532000
1999Operating cash flow17189000

Free cash flow

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

USD -5.3M 1999
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.17.6M7.4M-2.9M-13.1M-23.4M199219961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow-8376000
1993Free cash flow1520000
1994Free cash flow6224000
1995Free cash flow14771000
1996Free cash flow10995000
1997Free cash flow-14221000
1998Free cash flow-20554000
1999Free cash flow-5263000

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
1992-09-30Liabilities / assetsNot reportedNo source recorded
1993-09-30Liabilities / assetsNot reported
1994-09-30Liabilities / assetsNot reported
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.12× 1999
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.2.53×1.90×1.27×0.63×0.00×1992-09-3019961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-09-30Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities1.27×
1994Current assets / current liabilities0.59×
1995Current assets / current liabilities0.69×
1996Current assets / current liabilities0.99×
1997Current assets / current liabilities1.74×
1998Current assets / current liabilities2.34×
1999Current assets / current liabilities0.12×

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
1992 1991-10-01 – 1992-09-30
−USD 14.55 million
Exact value

Exact value: -14553000 USD

1991-10-01 – 1992-09-30: -14553000 USD Inspect Net Income Open source
Share or cite

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

USD 2.01 million
Exact value

Exact value: 2006000 USD

1991-10-01 – 1992-09-30: 2006000 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 10.38 million
Exact value

Exact value: 10382000 USD

1991-10-01 – 1992-09-30: 10382000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.38 million
Calculation and evidence

2006000 − 10382000 USD

Exact free cash flow: -8376000 USD

Share or cite

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

1993 1992-10-01 – 1993-09-30
USD 3.3 million
Exact value

Exact value: 3296000 USD

1992-10-01 – 1993-09-30: 3296000 USD Inspect Net Income Open source
Share or cite

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

USD 17.35 million
Exact value

Exact value: 17350000 USD

1992-10-01 – 1993-09-30: 17350000 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 15.83 million
Exact value

Exact value: 15830000 USD

1992-10-01 – 1993-09-30: 15830000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.52 million
Calculation and evidence

17350000 − 15830000 USD

Exact free cash flow: 1520000 USD

Share or cite

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

1994 1993-10-01 – 1994-09-30
−USD 7.32 million
Exact value

Exact value: -7318000 USD

1993-10-01 – 1994-09-30: -7318000 USD Inspect Net Income Open source
Share or cite

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

USD 13.54 million
Exact value

Exact value: 13544000 USD

1993-10-01 – 1994-09-30: 13544000 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 7.32 million
Exact value

Exact value: 7320000 USD

1993-10-01 – 1994-09-30: 7320000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.22 million
Calculation and evidence

13544000 − 7320000 USD

Exact free cash flow: 6224000 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 4.95 million
Exact value

Exact value: -4947000 USD

1994-10-01 – 1995-09-30: -4947000 USD Inspect Net Income Open source
Share or cite

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

USD 26.32 million
Exact value

Exact value: 26319000 USD

1994-10-01 – 1995-09-30: 26319000 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 11.55 million
Exact value

Exact value: 11548000 USD

1994-10-01 – 1995-09-30: 11548000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.77 million
Calculation and evidence

26319000 − 11548000 USD

Exact free cash flow: 14771000 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 15.7 million
Exact value

Exact value: -15704000 USD

1995-10-01 – 1996-09-30: -15704000 USD Inspect Net Income Open source
Share or cite

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

USD 29.07 million
Exact value

Exact value: 29068000 USD

1995-10-01 – 1996-09-30: 29068000 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 18.07 million
Exact value

Exact value: 18073000 USD

1995-10-01 – 1996-09-30: 18073000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11 million
Calculation and evidence

29068000 − 18073000 USD

Exact free cash flow: 10995000 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 24.66 million
Exact value

Exact value: 24663000 USD

1996-10-01 – 1997-09-30: 24663000 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: 1237000 USD

1996-10-01 – 1997-09-30: 1237000 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 15.46 million
Exact value

Exact value: 15458000 USD

1996-10-01 – 1997-09-30: 15458000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.22 million
Calculation and evidence

1237000 − 15458000 USD

Exact free cash flow: -14221000 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 31.55 million
Exact value

Exact value: -31554000 USD

1997-10-01 – 1998-09-30: -31554000 USD Inspect Net Income Open source
Share or cite

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

−USD 532,000
Exact value

Exact value: -532000 USD

1997-10-01 – 1998-09-30: -532000 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 20.02 million
Exact value

Exact value: 20022000 USD

1997-10-01 – 1998-09-30: 20022000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.55 million
Calculation and evidence

-532000 − 20022000 USD

Exact free cash flow: -20554000 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 45.81 million
Exact value

Exact value: -45807000 USD

1998-10-01 – 1999-09-30: -45807000 USD Inspect Net Income Open source
Share or cite

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

USD 17.19 million
Exact value

Exact value: 17189000 USD

1998-10-01 – 1999-09-30: 17189000 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 22.45 million
Exact value

Exact value: 22452000 USD

1998-10-01 – 1999-09-30: 22452000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.26 million
Calculation and evidence

17189000 − 22452000 USD

Exact free cash flow: -5263000 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.

40 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000350920, 350920, edgar:350920