DNA PLANT TECHNOLOGY CORP

EDGAR

9 filing records in this dataset, filed from 1995-05-08 to 1996-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.99 million USD

1996-06-30 · USD

Exact inputs and evidence

Operating margin

-61.28%

1996-06-30 · %

Exact inputs and evidence
  • Operating Income: -2447000 USD Source
  • Revenue: 3993000 USD Source

Operating cash flow

-1.52 million USD

1996-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5292000 USD Source
  • Operating Cash Flow: -3771000 USD Source

Free cash flow

-1.54 million USD

1996-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5292000 USD Source
  • Operating Cash Flow: -3771000 USD Source
  • Capital Expenditure: 19000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
1.33 million USD Source
Exact value

1328000 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

14.3 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Revenue: 1744000 USD · 1995-07-01 – 1995-09-30 Source
  • Revenue: 14349000 USD · 1995-01-01 – 1995-12-31 Source
  • Revenue: 10092000 USD · 1995-01-01 – 1995-09-30 Source
  • Revenue: 4258000 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 3993000 USD · 1996-04-01 – 1996-06-30 Source

Net income

-13.2 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Net income: -4383000 USD · 1995-07-01 – 1995-09-30 Source
  • Net income: -14046000 USD · 1995-01-01 – 1995-12-31 Source
  • Net income: -10475000 USD · 1995-01-01 – 1995-09-30 Source
  • Net income: -2647000 USD · 1996-01-01 – 1996-03-31 Source
  • Net income: -2590000 USD · 1996-04-01 – 1996-06-30 Source

Operating cash flow

-12.2 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Operating cash flow: -10194000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -4996000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: -11947000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: -10194000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -3771000 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -5292000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -3771000 USD · 1996-01-01 – 1996-03-31 Source

Capital expenditure

95 thousand USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Capital expenditure: 163000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 95000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 171000 USD · 1995-01-01 – 1995-12-31 Source
  • Capital expenditure: 163000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 0 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 19000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 0 USD · 1996-01-01 – 1996-03-31 Source

Free cash flow

-12.3 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Operating cash flow: -10194000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -4996000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: -11947000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: -10194000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -3771000 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -5292000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -3771000 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 163000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 95000 USD · 1995-01-01 – 1995-06-30 Source
  • Capital expenditure: 171000 USD · 1995-01-01 – 1995-12-31 Source
  • Capital expenditure: 163000 USD · 1995-01-01 – 1995-09-30 Source
  • Capital expenditure: 0 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 19000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 0 USD · 1996-01-01 – 1996-03-31 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: 1996-08-14.

Financial data available through: 1995-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1995-12-31
  • Operating income: 3 of 11 periods available· newest 1995-12-31
  • Net income: 3 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1995-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1995-12-31
  • Total assets: 2 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1995-12-31
  • Current liabilities: 2 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1995-12-31
  • 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

    -12.1%

    Prior period

    USD 16.33 million

    –

    Current period

    USD 14.35 million

    –

    Exact inputs and evidence

    14349000 − 16331000 = -1982000 USD

    16331000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    14349000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 12.24 million

    Prior period

    −USD 26.28 million

    –

    Current period

    −USD 14.05 million

    –

    Exact inputs and evidence

    -14046000 − -26283000 = 12237000 USD

    -26283000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -14046000 USD · 1995-01-01 – 1995-12-31

    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 13.61 million

    Prior period

    −USD 25.56 million

    –

    Current period

    −USD 11.95 million

    –

    Exact inputs and evidence

    -11947000 − -25561000 = 13614000 USD

    -25561000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -11947000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -69.1%

    Prior period

    USD 554,000

    –

    Current period

    USD 171,000

    –

    Exact inputs and evidence

    171000 − 554000 = -383000 USD

    554000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    171000 USD · 1995-01-01 – 1995-12-31

    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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 14.35 million 100% of revenue
  • Operating costs Derived USD 14.35 million 100% of revenue
  • Operating income USD 0 0% of revenue
  • Tax, interest and other Derived USD 14.05 million 98% of revenue
  • Net income −USD 14.05 million −98% of revenue

Cash

  • Operating cash flow −USD 11.95 million −83% of revenue
  • Capital expenditure USD 171,000 1.2% of revenue
  • Free cash flow Derived −USD 12.12 million −84% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Operating loss: operating costs were 128% of revenue.
  • 1994 Operating loss: operating costs were 104% of revenue.
  • 1995 Net loss: net income was −98% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-319027000 11521000 Derived -2494000 31448000 Derived -33942000 -9352000 Derived
Source
1994 1994-01-01 – 1994-12-3116331000 16971000 Derived -640000 25643000 Derived -26283000 -26115000 Derived
Source
1995 1995-01-01 – 1995-12-3114349000 14349000 Derived 0 14046000 Derived -14046000 -12118000 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 14.3M 1995
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.17.6M13.2M8.8M4.4M0.0199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue9027000
1994Revenue16331000
1995Revenue14349000

Revenue growth

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

-12.1% 1995
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.88%61%34%7%-20%199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year80.9%
1995Year over year-12.1%

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% 1995
Net margin -97.9% 1995
Free cash flow margin -84.5% 1995
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.30%-79%-188%-297%-406%199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-27.6%
1994Operating margin-3.9%
1995Operating margin0%
1993Net margin-376%
1994Net margin-160.9%
1995Net margin-97.9%
1993Free cash flow margin-103.6%
1994Free cash flow margin-159.9%
1995Free cash flow margin-84.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -11.9M 1995
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.2.0M-5.4M-12.8M-20.2M-27.6M199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-9021000
1994Operating cash flow-25561000
1995Operating cash flow-11947000

Free cash flow

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

USD -12.1M 1995
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.2.1M-5.5M-13.1M-20.6M-28.2M199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-9352000
1994Free cash flow-26115000
1995Free cash flow-12118000

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
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 1995
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.1.45×1.09×0.73×0.36×0.00×1993-12-3119941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.35×
1995Current assets / current liabilities1.05×

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 1993-01-01 – 1993-12-31
−USD 33.94 million
Exact value

Exact value: -33942000 USD

1993-01-01 – 1993-12-31: -33942000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.02 million
Exact value

Exact value: -9021000 USD

1993-01-01 – 1993-12-31: -9021000 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 331,000
Exact value

Exact value: 331000 USD

1993-01-01 – 1993-12-31: 331000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.35 million
Calculation and evidence

-9021000 − 331000 USD

Exact free cash flow: -9352000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 26.28 million
Exact value

Exact value: -26283000 USD

1994-01-01 – 1994-12-31: -26283000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.56 million
Exact value

Exact value: -25561000 USD

1994-01-01 – 1994-12-31: -25561000 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 554,000
Exact value

Exact value: 554000 USD

1994-01-01 – 1994-12-31: 554000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.12 million
Calculation and evidence

-25561000 − 554000 USD

Exact free cash flow: -26115000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 14.05 million
Exact value

Exact value: -14046000 USD

1995-01-01 – 1995-12-31: -14046000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.95 million
Exact value

Exact value: -11947000 USD

1995-01-01 – 1995-12-31: -11947000 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 171,000
Exact value

Exact value: 171000 USD

1995-01-01 – 1995-12-31: 171000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.12 million
Calculation and evidence

-11947000 − 171000 USD

Exact free cash flow: -12118000 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000730985, 730985, edgar:730985