CARDIODYNAMICS INTERNATIONAL CORP

EDGAR

59 filing records in this dataset, filed from 1996-04-12 to 2009-07-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.65 million USD

2009-05-31 · USD

Exact inputs and evidence

Operating margin

-20.33%

2009-05-31 · %

Exact inputs and evidence
  • Operating Income: -1149000 USD Source
  • Revenue: 5652000 USD Source

Operating cash flow

-340 thousand USD

2009-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2065000 USD Source
  • Operating Cash Flow: -1725000 USD Source

Free cash flow

-368 thousand USD

2009-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2065000 USD Source
  • Operating Cash Flow: -1725000 USD Source
  • Capital Expenditure: 38000 USD Source
  • Capital Expenditure: 10000 USD Source
Cash and cash equivalents
3.94 million USD Source
Exact value

3944000 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

23.3 million USD

2008-06-01 – 2009-05-31

Exact inputs and evidence
  • Revenue: 6066000 USD · 2008-06-01 – 2008-08-31 Source
  • Revenue: 24517000 USD · 2007-12-01 – 2008-11-30 Source
  • Revenue: 18008000 USD · 2007-12-01 – 2008-08-31 Source
  • Revenue: 5072000 USD · 2008-12-01 – 2009-02-28 Source
  • Revenue: 5652000 USD · 2009-03-01 – 2009-05-31 Source

Net income

-3.95 million USD

2008-06-01 – 2009-05-31

Exact inputs and evidence
  • Net income: -432000 USD · 2008-06-01 – 2008-08-31 Source
  • Net income: -3219000 USD · 2007-12-01 – 2008-11-30 Source
  • Net income: -2652000 USD · 2007-12-01 – 2008-08-31 Source
  • Net income: -1460000 USD · 2008-12-01 – 2009-02-28 Source
  • Net income: -1486000 USD · 2009-03-01 – 2009-05-31 Source

Capital expenditure

75 thousand USD

2008-06-01 – 2009-05-31

Exact inputs and evidence
  • Capital expenditure: 52000 USD · 2007-12-01 – 2008-08-31 Source
  • Capital expenditure: 35000 USD · 2007-12-01 – 2008-05-31 Source
  • Capital expenditure: 72000 USD · 2007-12-01 – 2008-11-30 Source
  • Capital expenditure: 52000 USD · 2007-12-01 – 2008-08-31 Source
  • Capital expenditure: 10000 USD · 2008-12-01 – 2009-02-28 Source
  • Capital expenditure: 38000 USD · 2008-12-01 – 2009-05-31 Source
  • Capital expenditure: 10000 USD · 2008-12-01 – 2009-02-28 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: 2009-07-14.

Financial data available through: 2008-11-30.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2008-11-30
  • Operating income: 10 of 11 periods available· newest 2008-11-30
  • Net income: 7 of 11 periods available· newest 2008-11-30
  • Operating cash flow: 7 of 11 periods available· newest 2008-11-30
  • Capital expenditure: 7 of 11 periods available· newest 2008-11-30
  • Total assets: 10 of 11 periods available· newest 2008-11-30
  • Total liabilities: 10 of 11 periods available· newest 2008-11-30
  • Current assets: 10 of 11 periods available· newest 2008-11-30
  • Current liabilities: 10 of 11 periods available· newest 2008-11-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2008-11-30
  • 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

    +12.2%

    Prior period

    USD 21.85 million

    –

    Current period

    USD 24.52 million

    –

    Exact inputs and evidence

    24517000 − 21850000 = 2667000 USD

    21850000 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    24517000 USD · 2007-12-01 – 2008-11-30

    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 13.48 million

    Prior period

    −USD 16.7 million

    –

    Current period

    −USD 3.22 million

    –

    Exact inputs and evidence

    -3219000 − -16699000 = 13480000 USD

    -16699000 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    -3219000 USD · 2007-12-01 – 2008-11-30

    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 392,000

    Prior period

    −USD 1.07 million

    –

    Current period

    −USD 1.46 million

    –

    Exact inputs and evidence

    -1463000 − -1071000 = -392000 USD

    -1071000 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    -1463000 USD · 2007-12-01 – 2008-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +50%

    Prior period

    USD 48,000

    –

    Current period

    USD 72,000

    –

    Exact inputs and evidence

    72000 − 48000 = 24000 USD

    48000 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    72000 USD · 2007-12-01 – 2008-11-30

    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.

2008 2007-12-01 – 2008-11-30

  • Revenue USD 24.52 million 100% of revenue
  • Cost of revenue USD 6.98 million 28% of revenue
  • Operating expenses USD 19.57 million 80% of revenue
  • Operating income −USD 2.03 million −8.3% of revenue
  • Tax, interest and other Derived USD 1.19 million 4.9% of revenue
  • Net income −USD 3.22 million −13% of revenue

Cash

  • Operating cash flow −USD 1.46 million −6% of revenue
  • Capital expenditure USD 72,000 0.3% of revenue
  • Free cash flow Derived −USD 1.54 million −6.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Operating loss: operating costs were 110% of revenue.
  • 2006 Operating loss: operating costs were 139% of revenue.
  • 2007 Operating loss: operating costs were 122% of revenue.
  • 2008 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
1999 1998-12-01 – 1999-11-307281000 10555000 Derived -3274000 UnavailableUnavailableUnavailable
Source
2000 1999-12-01 – 2000-11-3013102000 21603000 Derived -8501000 UnavailableUnavailableUnavailable
Source
2001 2000-12-01 – 2001-11-3019598000 20760000 Derived -1162000 UnavailableUnavailableUnavailable
Source
2002 2001-12-01 – 2002-11-3023523000 23513000 Derived 10000 -300000 Derived 310000 -371000 Derived
Source
2003 2002-12-01 – 2003-11-3030332000 28004000 Derived 2328000 -124000 Derived 2452000 1719000 Derived
Source
2004 2003-12-01 – 2004-11-3040988000 38064000 Derived 2924000 -7199000 Derived 10123000 2973000 Derived
Source
2005 2004-12-01 – 2005-11-3037005000 40837000 Derived -3832000 11113000 Derived -14945000 -1382000 Derived
Source
2006 2005-12-01 – 2006-11-3019783000 27593000 Derived -7810000 -1116000 Derived -6694000 -2062000 Derived
Source
2007 2006-12-01 – 2007-11-3021850000 26690000 Derived -4840000 11859000 Derived -16699000 -1119000 Derived
Source
2008 2007-12-01 – 2008-11-3024517000 26543000 Derived -2026000 1193000 Derived -3219000 -1535000 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 24.5M 2008
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.44.3M33.2M22.1M11.1M0.0199920042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue7281000
2000Revenue13102000
2001Revenue19598000
2002Revenue23523000
2003Revenue30332000
2004Revenue40988000
2005Revenue37005000
2006Revenue19783000
2007Revenue21850000
2008Revenue24517000

Revenue growth

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

12.2% 2008
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.90%53%17%-20%-57%199920042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year79.9%
2001Year over year49.6%
2002Year over year20%
2003Year over year28.9%
2004Year over year35.1%
2005Year over year-9.7%
2006Year over year-46.5%
2007Year over year10.4%
2008Year over year12.2%

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 -8.3% 2008
Net margin -13.1% 2008
Free cash flow margin -6.3% 2008
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.33%3%-26%-55%-85%199920042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-45%
2000Operating margin-64.9%
2001Operating margin-5.9%
2002Operating margin0%
2003Operating margin7.7%
2004Operating margin7.1%
2005Operating margin-10.4%
2006Operating margin-39.5%
2007Operating margin-22.2%
2008Operating margin-8.3%
1999-11-30Net marginNot reported
2000-11-30Net marginNot reported
2001-11-30Net marginNot reported
2002Net margin1.3%
2003Net margin8.1%
2004Net margin24.7%
2005Net margin-40.4%
2006Net margin-33.8%
2007Net margin-76.4%
2008Net margin-13.1%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-1.6%
2003Free cash flow margin5.7%
2004Free cash flow margin7.3%
2005Free cash flow margin-3.7%
2006Free cash flow margin-10.4%
2007Free cash flow margin-5.1%
2008Free cash flow margin-6.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 2008
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.4.9M3.0M1.2M-664.9K-2.5M199920042008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow-143000
2003Operating cash flow2229000
2004Operating cash flow4365000
2005Operating cash flow-138000
2006Operating cash flow-2002000
2007Operating cash flow-1071000
2008Operating cash flow-1463000

Free cash flow

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

USD -1.5M 2008
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.3.4M1.9M455.5K-1.0M-2.5M199920042008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flow-371000
2003Free cash flow1719000
2004Free cash flow2973000
2005Free cash flow-1382000
2006Free cash flow-2062000
2007Free cash flow-1119000
2008Free cash flow-1535000

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.

57.8% 2008
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%199920042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets68.9%
2000Liabilities / assets13.9%
2001Liabilities / assets14.2%
2002Liabilities / assets16.3%
2003Liabilities / assets13.6%
2004Liabilities / assets22.6%
2005Liabilities / assets25%
2006Liabilities / assets29.4%
2007Liabilities / assets50%
2008Liabilities / assets57.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.7× 2008
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.8.95×6.71×4.48×2.24×0.00×199920042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities1.8×
2000Current assets / current liabilities6.45×
2001Current assets / current liabilities6.86×
2002Current assets / current liabilities6.53×
2003Current assets / current liabilities8.29×
2004Current assets / current liabilities3.51×
2005Current assets / current liabilities2.49×
2006Current assets / current liabilities2.64×
2007Current assets / current liabilities2.75×
2008Current assets / current liabilities2.7×

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
2002 2001-12-01 – 2002-11-30
USD 310,000
Exact value

Exact value: 310000 USD

2001-12-01 – 2002-11-30: 310000 USD Inspect Net Income Open source
Share or cite

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

−USD 143,000
Exact value

Exact value: -143000 USD

2001-12-01 – 2002-11-30: -143000 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 228,000
Exact value

Exact value: 228000 USD

2001-12-01 – 2002-11-30: 228000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 371,000
Calculation and evidence

-143000 − 228000 USD

Exact free cash flow: -371000 USD

Share or cite

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

2003 2002-12-01 – 2003-11-30
USD 2.45 million
Exact value

Exact value: 2452000 USD

2002-12-01 – 2003-11-30: 2452000 USD Inspect Net Income Open source
Share or cite

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

USD 2.23 million
Exact value

Exact value: 2229000 USD

2002-12-01 – 2003-11-30: 2229000 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 510,000
Exact value

Exact value: 510000 USD

2002-12-01 – 2003-11-30: 510000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.72 million
Calculation and evidence

2229000 − 510000 USD

Exact free cash flow: 1719000 USD

Share or cite

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

2004 2003-12-01 – 2004-11-30
USD 10.12 million
Exact value

Exact value: 10123000 USD

2003-12-01 – 2004-11-30: 10123000 USD Inspect Net Income Open source
Share or cite

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

USD 4.37 million
Exact value

Exact value: 4365000 USD

2003-12-01 – 2004-11-30: 4365000 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 1.39 million
Exact value

Exact value: 1392000 USD

2003-12-01 – 2004-11-30: 1392000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.97 million
Calculation and evidence

4365000 − 1392000 USD

Exact free cash flow: 2973000 USD

Share or cite

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

2005 2004-12-01 – 2005-11-30
−USD 14.95 million
Exact value

Exact value: -14945000 USD

2004-12-01 – 2005-11-30: -14945000 USD Inspect Net Income Open source
Share or cite

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

−USD 138,000
Exact value

Exact value: -138000 USD

2004-12-01 – 2005-11-30: -138000 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 1.24 million
Exact value

Exact value: 1244000 USD

2004-12-01 – 2005-11-30: 1244000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.38 million
Calculation and evidence

-138000 − 1244000 USD

Exact free cash flow: -1382000 USD

Share or cite

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

2006 2005-12-01 – 2006-11-30
−USD 6.69 million
Exact value

Exact value: -6694000 USD

2005-12-01 – 2006-11-30: -6694000 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 million
Exact value

Exact value: -2002000 USD

2005-12-01 – 2006-11-30: -2002000 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 60,000
Exact value

Exact value: 60000 USD

2005-12-01 – 2006-11-30: 60000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.06 million
Calculation and evidence

-2002000 − 60000 USD

Exact free cash flow: -2062000 USD

Share or cite

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

2007 2006-12-01 – 2007-11-30
−USD 16.7 million
Exact value

Exact value: -16699000 USD

2006-12-01 – 2007-11-30: -16699000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1071000 USD

2006-12-01 – 2007-11-30: -1071000 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 48,000
Exact value

Exact value: 48000 USD

2006-12-01 – 2007-11-30: 48000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-1071000 − 48000 USD

Exact free cash flow: -1119000 USD

Share or cite

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

2008 2007-12-01 – 2008-11-30
−USD 3.22 million
Exact value

Exact value: -3219000 USD

2007-12-01 – 2008-11-30: -3219000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.46 million
Exact value

Exact value: -1463000 USD

2007-12-01 – 2008-11-30: -1463000 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 72,000
Exact value

Exact value: 72000 USD

2007-12-01 – 2008-11-30: 72000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.54 million
Calculation and evidence

-1463000 − 72000 USD

Exact free cash flow: -1535000 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.

59 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000719722, 719722, edgar:719722