AMEXDRUG CORP

EDGAR

69 filing records in this dataset, filed from 1995-05-15 to 2013-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.1 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating cash flow

94.4 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -151617 USD Source
  • Operating Cash Flow: -246046 USD Source
Cash and cash equivalents
142 thousand USD Source
Exact value

141542 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.

Revenue

12.4 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 11487177 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 8622365 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 2840717 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 3621079 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 3100218 USD · 2011-07-01 – 2011-09-30 Source

Net income

304 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 189062 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: 203061 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: 164111 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 71549 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 82521 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

-102 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: 226784 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 177140 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -120088 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -246046 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -120088 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -151617 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -246046 USD · 2011-01-01 – 2011-06-30 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: 2013-08-14.

Financial data available through: 2010-12-31.

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 2010-12-31
  • Operating income: 5 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 10 of 11 periods available· newest 2010-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2010-12-31
  • Current liabilities: 11 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2010-12-31
  • 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

    +17.6%

    Prior period

    USD 9.77 million

    –

    Current period

    USD 11.49 million

    –

    Exact inputs and evidence

    11487177 − 9766972 = 1720205 USD

    9766972 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    11487177 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +930.5%

    Prior period

    USD 18,346

    –

    Current period

    USD 189,062

    –

    Exact inputs and evidence

    189062 − 18346 = 170716 USD

    18346 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    189062 USD · 2010-01-01 – 2010-12-31

    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 289,530

    Prior period

    −USD 62,746

    –

    Current period

    USD 226,784

    –

    Exact inputs and evidence

    226784 − -62746 = 289530 USD

    -62746 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    226784 USD · 2010-01-01 – 2010-12-31

    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: 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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 11.49 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 189,062 1.6% of revenue

Cash

  • Operating cash flow USD 226,784 2% 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
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 100%
  • 2004 Operating loss: operating costs were 102% of revenue.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 100%
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 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
2001 2001-01-01 – 2001-12-3121254081 UnavailableUnavailableUnavailable-92078 Unavailable
Source
2002 2002-01-01 – 2002-12-3122249952 UnavailableUnavailableUnavailable-18040 Unavailable
Source
2003 2003-01-01 – 2003-12-3111705672 11678819 Derived 26853 1832 Derived 25021 Unavailable
Source
2004 2004-01-01 – 2004-12-316530485 6685240 Derived -154755 -165205 Derived 10450 Unavailable
Source
2005 2005-01-01 – 2005-12-314950960 4938253 Derived 12707 -1456 Derived 14163 Unavailable
Source
2006 2006-01-01 – 2006-12-314649835 4630051 Derived 19784 -1383 Derived 21167 -99688 Derived
Source
2007 2007-01-01 – 2007-12-316139635 6123463 Derived 16172 4736 Derived 11436 104866 Derived
Source
2008 2008-01-01 – 2008-12-315693502 UnavailableUnavailableUnavailable12332 Unavailable
Source
2009 2009-01-01 – 2009-12-319766972 UnavailableUnavailableUnavailable18346 Unavailable
Source
2010 2010-01-01 – 2010-12-3111487177 UnavailableUnavailableUnavailable189062 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 11.5M 2010
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.24.0M18.0M12.0M6.0M0.0200120062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue21254081
2002Revenue22249952
2003Revenue11705672
2004Revenue6530485
2005Revenue4950960
2006Revenue4649835
2007Revenue6139635
2008Revenue5693502
2009Revenue9766972
2010Revenue11487177

Revenue growth

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

17.6% 2010
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.172%113%54%-5%-64%200120062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over year155.5%
2002Year over year4.7%
2003Year over year-47.4%
2004Year over year-44.2%
2005Year over year-24.2%
2006Year over year-6.1%
2007Year over year32%
2008Year over year-7.3%
2009Year over year71.5%
2010Year over year17.6%

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 0.3% 2007
Net margin 1.6% 2010
Free cash flow margin 1.7% 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.2.0%0.9%-0.3%-1.5%-2.7%2001-12-3120062010-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
2003Operating margin0.2%
2004Operating margin-2.4%
2005Operating margin0.3%
2006Operating margin0.4%
2007Operating margin0.3%
2008-12-31Operating marginNot reported
2009-12-31Operating marginNot reported
2010-12-31Operating marginNot reported
2001Net margin-0.4%
2002Net margin-0.1%
2003Net margin0.2%
2004Net margin0.2%
2005Net margin0.3%
2006Net margin0.5%
2007Net margin0.2%
2008Net margin0.2%
2009Net margin0.2%
2010Net margin1.6%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin-2.1%
2007Free cash flow margin1.7%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 226.8K 2010
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.273.3K104.6K-64.0K-232.7K-401.4K200120062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow142401
2002Operating cash flow-199861
2003Operating cash flow-354878
2004Operating cash flow49377
2005Operating cash flow165229
2006Operating cash flow-99688
2007Operating cash flow120910
2008Operating cash flow-193706
2009Operating cash flow-62746
2010Operating cash flow226784

Free cash flow

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

USD 104.9K 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.121.2K61.9K2.6K-56.7K-116.1K200120062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flow-99688
2007Free cash flow104866
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free 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
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.19× 2010
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.1.28×0.96×0.64×0.32×0.00×200120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.93×
2002Current assets / current liabilities0.91×
2003Current assets / current liabilities0.82×
2004Current assets / current liabilities0.79×
2005Current assets / current liabilities0.88×
2006Current assets / current liabilities0.91×
2007Current assets / current liabilities0.98×
2008Current assets / current liabilities1.01×
2009Current assets / current liabilities1.02×
2010Current assets / current liabilities1.19×

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
2001 2001-01-01 – 2001-12-31
−USD 92,078
Exact value

Exact value: -92078 USD

2001-01-01 – 2001-12-31: -92078 USD Inspect Net Income Open source
Share or cite

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

USD 142,401
Exact value

Exact value: 142401 USD

2001-01-01 – 2001-12-31: 142401 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 2002-01-01 – 2002-12-31
−USD 18,040
Exact value

Exact value: -18040 USD

2002-01-01 – 2002-12-31: -18040 USD Inspect Net Income Open source
Share or cite

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

−USD 199,861
Exact value

Exact value: -199861 USD

2002-01-01 – 2002-12-31: -199861 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.

2003 2003-01-01 – 2003-12-31
USD 25,021
Exact value

Exact value: 25021 USD

2003-01-01 – 2003-12-31: 25021 USD Inspect Net Income Open source
Share or cite

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

−USD 354,878
Exact value

Exact value: -354878 USD

2003-01-01 – 2003-12-31: -354878 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 2004-01-01 – 2004-12-31
USD 10,450
Exact value

Exact value: 10450 USD

2004-01-01 – 2004-12-31: 10450 USD Inspect Net Income Open source
Share or cite

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

USD 49,377
Exact value

Exact value: 49377 USD

2004-01-01 – 2004-12-31: 49377 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 2005-01-01 – 2005-12-31
USD 14,163
Exact value

Exact value: 14163 USD

2005-01-01 – 2005-12-31: 14163 USD Inspect Net Income Open source
Share or cite

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

USD 165,229
Exact value

Exact value: 165229 USD

2005-01-01 – 2005-12-31: 165229 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.

2006 2006-01-01 – 2006-12-31
USD 21,167
Exact value

Exact value: 21167 USD

2006-01-01 – 2006-12-31: 21167 USD Inspect Net Income Open source
Share or cite

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

−USD 99,688
Exact value

Exact value: -99688 USD

2006-01-01 – 2006-12-31: -99688 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

2006-01-01 – 2006-12-31: 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 99,688
Calculation and evidence

-99688 − 0 USD

Exact free cash flow: -99688 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 11,436
Exact value

Exact value: 11436 USD

2007-01-01 – 2007-12-31: 11436 USD Inspect Net Income Open source
Share or cite

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

USD 120,910
Exact value

Exact value: 120910 USD

2007-01-01 – 2007-12-31: 120910 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 16,044
Exact value

Exact value: 16044 USD

2007-01-01 – 2007-12-31: 16044 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 104,866
Calculation and evidence

120910 − 16044 USD

Exact free cash flow: 104866 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 12,332
Exact value

Exact value: 12332 USD

2008-01-01 – 2008-12-31: 12332 USD Inspect Net Income Open source
Share or cite

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

−USD 193,706
Exact value

Exact value: -193706 USD

2008-01-01 – 2008-12-31: -193706 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.

2009 2009-01-01 – 2009-12-31
USD 18,346
Exact value

Exact value: 18346 USD

2009-01-01 – 2009-12-31: 18346 USD Inspect Net Income Open source
Share or cite

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

−USD 62,746
Exact value

Exact value: -62746 USD

2009-01-01 – 2009-12-31: -62746 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.

2010 2010-01-01 – 2010-12-31
USD 189,062
Exact value

Exact value: 189062 USD

2010-01-01 – 2010-12-31: 189062 USD Inspect Net Income Open source
Share or cite

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

USD 226,784
Exact value

Exact value: 226784 USD

2010-01-01 – 2010-12-31: 226784 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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000045621, 45621, edgar:45621

Also known as HARLYN PRODUCTS INC