PHARMACEUTICAL FORMULATIONS INC

EDGAR

52 filing records in this dataset, filed from 1995-05-11 to 2006-02-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.96 million USD

2005-07-02 · USD

Exact inputs and evidence

Operating margin

-27.14%

2005-07-02 · %

Exact inputs and evidence
  • Operating Income: -533000 USD Source
  • Revenue: 1964000 USD Source
Cash and cash equivalents
1 thousand USD Source
Exact value

1000 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: 2006-02-23.

Financial data available through: 2005-01-01.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2002-12-28
  • Operating income: 11 of 11 periods available· newest 2002-12-28
  • Net income: 11 of 11 periods available· newest 2005-01-01
  • Operating cash flow: 11 of 11 periods available· newest 2005-01-01
  • capital expenditure: No compatible figures in this window
  • Total assets: 3 of 11 periods available· newest 2004-01-03
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2005-01-01
  • Current liabilities: 7 of 11 periods available· newest 2005-01-01
  • Cash and cash equivalents: 7 of 11 periods available· newest 2005-01-01
  • 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 6.05 million

    Prior period

    −USD 1.84 million

    –

    Current period

    −USD 7.89 million

    –

    Exact inputs and evidence

    -7889000 − -1841000 = -6048000 USD

    -1841000 USD · 2003-01-04 – 2004-01-03

    Inspect prior input Prior source

    -7889000 USD · 2004-01-02 – 2005-01-01

    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

    -68.9%

    Prior period

    USD 6.6 million

    –

    Current period

    USD 2.05 million

    –

    Exact inputs and evidence

    2052000 − 6597000 = -4545000 USD

    6597000 USD · 2003-01-04 – 2004-01-03

    Inspect prior input Prior source

    2052000 USD · 2004-01-02 – 2005-01-01

    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, Capital expenditure.

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.

2002 2001-12-29 – 2002-12-28

  • Revenue USD 52.46 million 100% of revenue
  • Cost of revenue USD 46.51 million 89% of revenue
  • Operating expenses USD 10 million 19% of revenue
  • Operating income −USD 4.05 million −7.7% of revenue
  • Tax, interest and other Derived USD 2.84 million 5.4% of revenue
  • Net income −USD 6.89 million −13% of revenue

Cash

  • Operating cash flow −USD 7.57 million −14% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net loss: net income was −10% of revenue.
  • 2000 Net loss: net income was −10% of revenue.
  • 2001 Operating loss: operating costs were 119% of revenue.
  • 2001 Operating loss: operating costs were 119% of revenue.
  • 2001 Operating loss: operating costs were 119% of revenue.
  • 2002 Operating loss: operating costs were 110% of revenue.
  • 2002 Operating loss: operating costs were 108% of revenue.
  • 2002 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-07-02 – 2000-07-0176579000 75819000 Derived 760000 8678000 Derived -7918000 Unavailable
Source
2000 1999-12-29 – 2000-12-2876579000 75819000 Derived 760000 8678000 Derived -7918000 Unavailable
Source
2001 2000-01-04 – 2001-01-0349157000 58291000 Derived -9134000 -7293000 Derived -1841000 Unavailable
Source
2001 2000-07-01 – 2001-06-3049157000 58291000 Derived -9134000 5458000 Derived -14592000 Unavailable
Source
2001 2000-12-29 – 2001-12-2849157000 58291000 Derived -9134000 5458000 Derived -14592000 Unavailable
Source
2002 2001-01-04 – 2002-01-0326125000 28758000 Derived -2633000 2313000 Derived -4946000 Unavailable
Source
2002 2001-06-30 – 2002-06-2952457000 56507000 Derived -4050000 2838000 Derived -6888000 Unavailable
Source
2002 2001-12-29 – 2002-12-2852457000 56507000 Derived -4050000 2838000 Derived -6888000 Unavailable
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 52.5M 2002
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.88.7M66.6M44.4M22.2M0.0199820012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue80829000
1999Revenue82174000
2000Revenue76579000
2000Revenue76579000
2001Revenue49157000
2001Revenue49157000
2001Revenue49157000
2002Revenue26125000
2002Revenue52457000
2002Revenue52457000

Revenue growth

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

6.7% 2002
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.20%-3%-26%-49%-72%199820012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year13.7%
1999Year over year1.7%
2000Year over year-6.8%
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2001Year over year-35.8%
2001Year over year-35.8%
2002Year over year-65.9%
2002Year over year6.7%
2002Year over year6.7%

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 -7.7% 2002
Net margin -13.1% 2002
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.10%-1%-11%-22%-33%199820012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin7.1%
1999Operating margin-4.9%
2000Operating margin1%
2000Operating margin1%
2001Operating margin-18.6%
2001Operating margin-18.6%
2001Operating margin-18.6%
2002Operating margin-10.1%
2002Operating margin-7.7%
2002Operating margin-7.7%
1998-06-30Net marginNot reported
1999Net margin-8%
2000Net margin-10.3%
2000Net margin-10.3%
2001Net margin-3.7%
2001Net margin-29.7%
2001Net margin-29.7%
2002Net margin-18.9%
2002Net margin-13.1%
2002Net margin-13.1%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2001Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.6M 2002
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.8.3M2.0M-4.3M-10.6M-16.8M199820012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow4950000
2000Operating cash flow4950000
2001Operating cash flow6597000
2001Operating cash flow-15110000
2001Operating cash flow-15110000
2002Operating cash flow2535000
2002Operating cash flow-7565000
2002Operating cash flow-7565000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2001Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2002Free cash flowUnavailable
2002Free cash flowUnavailable

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
1998-06-30Liabilities / assetsNot reportedNo source recorded
1999-07-03Liabilities / assetsNot reported
2000-07-01Liabilities / assetsNot reported
2000-12-28Liabilities / assetsNot reportedNo source recorded
2001-01-03Liabilities / assetsNot reportedNo source recorded
2001-06-30Liabilities / assetsNot reportedNo source recorded
2001-12-28Liabilities / assetsNot reportedNo source recorded
2002-01-03Liabilities / assetsNot reportedNo source recorded
2002-06-29Liabilities / assetsNot reportedNo source recorded
2002-12-28Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2002
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.1.39×1.04×0.69×0.35×0.00×1998-06-3020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-06-30Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.28×
2000Current assets / current liabilities1.1×
2000-12-28Current assets / current liabilitiesNot reportedNo source recorded
2001-01-03Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.52×
2001-12-28Current assets / current liabilitiesNot reportedNo source recorded
2002-01-03Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.02×
2002Current assets / current liabilities1.03×

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
2000 1999-07-02 – 2000-07-01
−USD 7.92 million
Exact value

Exact value: -7918000 USD

1999-07-02 – 2000-07-01: -7918000 USD Inspect Net Income Open source
Share or cite

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

USD 4.95 million
Exact value

Exact value: 4950000 USD

1999-07-02 – 2000-07-01: 4950000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 1999-12-29 – 2000-12-28
−USD 7.92 million
Exact value

Exact value: -7918000 USD

1999-12-29 – 2000-12-28: -7918000 USD Inspect Net Income Open source
Share or cite

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

USD 4.95 million
Exact value

Exact value: 4950000 USD

1999-12-29 – 2000-12-28: 4950000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-01-04 – 2001-01-03
−USD 1.84 million
Exact value

Exact value: -1841000 USD

2000-01-04 – 2001-01-03: -1841000 USD Inspect Net Income Open source
Share or cite

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

USD 6.6 million
Exact value

Exact value: 6597000 USD

2000-01-04 – 2001-01-03: 6597000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-07-01 – 2001-06-30
−USD 14.59 million
Exact value

Exact value: -14592000 USD

2000-07-01 – 2001-06-30: -14592000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.11 million
Exact value

Exact value: -15110000 USD

2000-07-01 – 2001-06-30: -15110000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-12-29 – 2001-12-28
−USD 14.59 million
Exact value

Exact value: -14592000 USD

2000-12-29 – 2001-12-28: -14592000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.11 million
Exact value

Exact value: -15110000 USD

2000-12-29 – 2001-12-28: -15110000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-01-04 – 2002-01-03
−USD 4.95 million
Exact value

Exact value: -4946000 USD

2001-01-04 – 2002-01-03: -4946000 USD Inspect Net Income Open source
Share or cite

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

USD 2.54 million
Exact value

Exact value: 2535000 USD

2001-01-04 – 2002-01-03: 2535000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-06-30 – 2002-06-29
−USD 6.89 million
Exact value

Exact value: -6888000 USD

2001-06-30 – 2002-06-29: -6888000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.57 million
Exact value

Exact value: -7565000 USD

2001-06-30 – 2002-06-29: -7565000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-12-29 – 2002-12-28
−USD 6.89 million
Exact value

Exact value: -6888000 USD

2001-12-29 – 2002-12-28: -6888000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.57 million
Exact value

Exact value: -7565000 USD

2001-12-29 – 2002-12-28: -7565000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2003-01-04 – 2004-01-03
−USD 1.84 million
Exact value

Exact value: -1841000 USD

2003-01-04 – 2004-01-03: -1841000 USD Inspect Net Income Open source
Share or cite

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

USD 6.6 million
Exact value

Exact value: 6597000 USD

2003-01-04 – 2004-01-03: 6597000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2004-01-02 – 2005-01-01
−USD 7.89 million
Exact value

Exact value: -7889000 USD

2004-01-02 – 2005-01-01: -7889000 USD Inspect Net Income Open source
Share or cite

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

USD 2.05 million
Exact value

Exact value: 2052000 USD

2004-01-02 – 2005-01-01: 2052000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000353827, 353827, edgar:353827