MEDEX INC

EDGAR

7 filing records in this dataset, filed from 1995-05-12 to 1996-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24.3 million USD

1996-09-30 · USD

Exact inputs and evidence

Operating margin

5.77%

1996-09-30 · %

Exact inputs and evidence
  • Operating Income: 1399135 USD Source
  • Revenue: 24262971 USD Source

Operating cash flow

-345 thousand USD

1996-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -345258 USD Source

Free cash flow

-1.37 million USD

1996-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -345258 USD Source
  • Capital Expenditure: 1024813 USD Source
Cash and cash equivalents
10.8 million USD Source
Exact value

10804917 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

99.9 million USD

1995-10-01 – 1996-09-30

Exact inputs and evidence
  • Revenue: 23533502 USD · 1995-10-01 – 1995-12-31 Source
  • Revenue: 25468469 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 99297459 USD · 1995-07-01 – 1996-06-30 Source
  • Revenue: 72699582 USD · 1995-07-01 – 1996-03-31 Source
  • Revenue: 24262971 USD · 1996-07-01 – 1996-09-30 Source

Net income

1.95 million USD

1995-10-01 – 1996-09-30

Exact inputs and evidence
  • Net income: 138876 USD · 1995-10-01 – 1995-12-31 Source
  • Net income: -1999296 USD · 1996-01-01 – 1996-03-31 Source
  • Net income: 374866 USD · 1995-07-01 – 1996-06-30 Source
  • Net income: -723351 USD · 1995-07-01 – 1996-03-31 Source
  • Net income: 2713798 USD · 1996-07-01 – 1996-09-30 Source

Operating cash flow

4.64 million USD

1995-10-01 – 1996-09-30

Exact inputs and evidence
  • Operating cash flow: 3213615 USD · 1995-07-01 – 1995-12-31 Source
  • Operating cash flow: 2023737 USD · 1995-07-01 – 1995-09-30 Source
  • Operating cash flow: 1547185 USD · 1995-07-01 – 1996-03-31 Source
  • Operating cash flow: 3213615 USD · 1995-07-01 – 1995-12-31 Source
  • Operating cash flow: 7006430 USD · 1995-07-01 – 1996-06-30 Source
  • Operating cash flow: 1547185 USD · 1995-07-01 – 1996-03-31 Source
  • Operating cash flow: -345258 USD · 1996-07-01 – 1996-09-30 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: 1996-11-14.

Financial data available through: 1996-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1996-06-30
  • Operating income: 4 of 11 periods available· newest 1996-06-30
  • Net income: 4 of 11 periods available· newest 1996-06-30
  • Operating cash flow: 4 of 11 periods available· newest 1996-06-30
  • Capital expenditure: 4 of 11 periods available· newest 1996-06-30
  • Total assets: 3 of 11 periods available· newest 1996-06-30
  • Total liabilities: 3 of 11 periods available· newest 1996-06-30
  • Current assets: 3 of 11 periods available· newest 1996-06-30
  • Current liabilities: 3 of 11 periods available· newest 1996-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-06-30
  • 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

    +4.4%

    Prior period

    USD 95.16 million

    –

    Current period

    USD 99.3 million

    –

    Exact inputs and evidence

    99297459 − 95156058 = 4141401 USD

    95156058 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    99297459 USD · 1995-07-01 – 1996-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -78.7%

    Prior period

    USD 1.76 million

    –

    Current period

    USD 374,866

    –

    Exact inputs and evidence

    374866 − 1755884 = -1381018 USD

    1755884 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    374866 USD · 1995-07-01 – 1996-06-30

    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

    +68.4%

    Prior period

    USD 4.16 million

    –

    Current period

    USD 7.01 million

    –

    Exact inputs and evidence

    7006430 − 4159399 = 2847031 USD

    4159399 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    7006430 USD · 1995-07-01 – 1996-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.1%

    Prior period

    USD 6.96 million

    –

    Current period

    USD 5.77 million

    –

    Exact inputs and evidence

    5765782 − 6959261 = -1193479 USD

    6959261 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    5765782 USD · 1995-07-01 – 1996-06-30

    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.

1996 1995-07-01 – 1996-06-30

  • Revenue USD 99.3 million 100% of revenue
  • Cost of revenue USD 54.92 million 55% of revenue
  • Operating expenses USD 42.46 million 43% of revenue
  • Operating income USD 1.92 million 1.9% of revenue
  • Tax, interest and other Derived USD 1.54 million 1.6% of revenue
  • Net income USD 374,866 0.4% of revenue

Cash

  • Operating cash flow USD 7.01 million 7.1% of revenue
  • Capital expenditure USD 5.77 million 5.8% of revenue
  • Free cash flow Derived USD 1.24 million 1.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 93%
  • 1994 90%
  • 1995 98%
  • 1996 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-07-01 – 1993-06-3092295439 85410636 Derived 6884803 2649302 Derived 4235501 -4286378 Derived
Source
1994 1993-07-01 – 1994-06-3095578046 85563493 Derived 10014553 3283558 Derived 6730995 -3674912 Derived
Source
1995 1994-07-01 – 1995-06-3095156058 92842248 Derived 2313810 557926 Derived 1755884 -2799862 Derived
Source
1996 1995-07-01 – 1996-06-3099297459 97379660 Derived 1917799 1542933 Derived 374866 1240648 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 99.3M 1996
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.107.2M80.4M53.6M26.8M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue92295439
1994Revenue95578046
1995Revenue95156058
1996Revenue99297459

Revenue growth

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

4.4% 1996
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.4.7%3.3%2.0%0.6%-0.8%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year3.6%
1995Year over year-0.4%
1996Year over year4.4%

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.

Operating margin 1.9% 1996
Net margin 0.4% 1996
Free cash flow margin 1.2% 1996
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.11.7%7.3%2.9%-1.5%-5.9%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin7.5%
1994Operating margin10.5%
1995Operating margin2.4%
1996Operating margin1.9%
1993Net margin4.6%
1994Net margin7%
1995Net margin1.8%
1996Net margin0.4%
1993Free cash flow margin-4.6%
1994Free cash flow margin-3.8%
1995Free cash flow margin-2.9%
1996Free cash flow margin1.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7M 1996
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.7.6M5.7M3.8M1.9M0.01993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow5706336
1994Operating cash flow5083796
1995Operating cash flow4159399
1996Operating cash flow7006430

Free cash flow

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

USD 1.2M 1996
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.1.7M80.0K-1.5M-3.1M-4.7M1993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-4286378
1994Free cash flow-3674912
1995Free cash flow-2799862
1996Free cash flow1240648

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.

18.6% 1996
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.20.1%15.1%10.1%5.0%0.0%1993-06-30199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets17.3%
1995Liabilities / assets16.3%
1996Liabilities / assets18.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.61× 1996
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.4.89×3.66×2.44×1.22×0.00×1993-06-30199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities4.52×
1995Current assets / current liabilities4.32×
1996Current assets / current liabilities3.61×

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
1993 1992-07-01 – 1993-06-30
USD 4.24 million
Exact value

Exact value: 4235501 USD

1992-07-01 – 1993-06-30: 4235501 USD Inspect Net Income Open source
Share or cite

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

USD 5.71 million
Exact value

Exact value: 5706336 USD

1992-07-01 – 1993-06-30: 5706336 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 9.99 million
Exact value

Exact value: 9992714 USD

1992-07-01 – 1993-06-30: 9992714 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.29 million
Calculation and evidence

5706336 − 9992714 USD

Exact free cash flow: -4286378 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 6.73 million
Exact value

Exact value: 6730995 USD

1993-07-01 – 1994-06-30: 6730995 USD Inspect Net Income Open source
Share or cite

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

USD 5.08 million
Exact value

Exact value: 5083796 USD

1993-07-01 – 1994-06-30: 5083796 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 8.76 million
Exact value

Exact value: 8758708 USD

1993-07-01 – 1994-06-30: 8758708 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.67 million
Calculation and evidence

5083796 − 8758708 USD

Exact free cash flow: -3674912 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 1.76 million
Exact value

Exact value: 1755884 USD

1994-07-01 – 1995-06-30: 1755884 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: 4159399 USD

1994-07-01 – 1995-06-30: 4159399 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 6.96 million
Exact value

Exact value: 6959261 USD

1994-07-01 – 1995-06-30: 6959261 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.8 million
Calculation and evidence

4159399 − 6959261 USD

Exact free cash flow: -2799862 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
USD 374,866
Exact value

Exact value: 374866 USD

1995-07-01 – 1996-06-30: 374866 USD Inspect Net Income Open source
Share or cite

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

USD 7.01 million
Exact value

Exact value: 7006430 USD

1995-07-01 – 1996-06-30: 7006430 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 5.77 million
Exact value

Exact value: 5765782 USD

1995-07-01 – 1996-06-30: 5765782 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.24 million
Calculation and evidence

7006430 − 5765782 USD

Exact free cash flow: 1240648 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000064513, 64513, edgar:64513