BioMETRX

EDGAR

69 filing records in this dataset, filed from 1996-04-15 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

432 thousand USD

2008-09-30 · USD

Exact inputs and evidence
Cash and cash equivalents
182 thousand USD Source
Exact value

181912 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: 2008-11-14.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2007-12-31
  • Operating income: 3 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2007-12-31
  • Total assets: 4 of 11 periods available· newest 2007-12-31
  • Total liabilities: 2 of 11 periods available· newest 2007-12-31
  • Current assets: 4 of 11 periods available· newest 2007-12-31
  • Current liabilities: 4 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2007-12-31
  • 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

    +USD 1.48 million

    Prior period

    USD 0

    –

    Current period

    USD 1.48 million

    –

    Exact inputs and evidence

    1476370 − 0 = 1476370 USD

    0 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1476370 USD · 2007-01-01 – 2007-12-31

    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 289,736

    Prior period

    −USD 10.84 million

    –

    Current period

    −USD 11.13 million

    –

    Exact inputs and evidence

    -11126954 − -10837218 = -289736 USD

    -10837218 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -11126954 USD · 2007-01-01 – 2007-12-31

    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 526,252

    Prior period

    −USD 2.65 million

    –

    Current period

    −USD 2.12 million

    –

    Exact inputs and evidence

    -2121197 − -2647449 = 526252 USD

    -2647449 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -2121197 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -32.3%

    Prior period

    USD 95,813

    –

    Current period

    USD 64,836

    –

    Exact inputs and evidence

    64836 − 95813 = -30977 USD

    95813 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    64836 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 1.48 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 11.13 million −754% of revenue

Cash

  • Operating cash flow −USD 2.12 million −144% of revenue
  • Capital expenditure USD 64,836 4.4% of revenue
  • Free cash flow Derived −USD 2.19 million −148% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 398% of revenue.
  • 2004 Operating loss: operating costs were 129% of revenue.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 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
2003 2003-01-01 – 2003-12-31674146 2684906 Derived -2010760 13869 Derived -2024629 -49920 Derived
Source
2004 2004-01-01 – 2004-12-31287283 369958 Derived -82675 61734 Derived -144409 46398 Derived
Source
2006 2006-01-01 – 2006-12-310 UnavailableUnavailableUnavailable-10837218 -2743262 Derived
Source
2007 2007-01-01 – 2007-12-311476370 UnavailableUnavailableUnavailable-11126954 -2186033 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 1.5M 2007
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.1.6M1.2M797.2K398.6K0.02003200420062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue674146
2004Revenue287283
2006Revenue0
2007Revenue1476370

Revenue growth

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

-57.4% 2004
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.5%-12%-29%-45%-62%2003200420062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-57.4%
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period

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 -28.8% 2004
Net margin -753.7% 2007
Free cash flow margin -148.1% 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.78%-146%-369%-592%-815%200320042006-12-312007-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-298.3%
2004Operating margin-28.8%
2006-12-31Operating marginNot reported
2007-12-31Operating marginNot reported
2003Net margin-300.3%
2004Net margin-50.3%
2006Net marginNot reported
2007Net margin-753.7%
2003Free cash flow margin-7.4%
2004Free cash flow margin16.2%
2006Free cash flow marginNot reported
2007Free cash flow margin-148.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.1M 2007
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.264.2K-517.6K-1.3M-2.1M-2.9M2003200420062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-49920
2004Operating cash flow48506
2006Operating cash flow-2647449
2007Operating cash flow-2121197

Free cash flow

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

USD -2.2M 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.269.6K-539.4K-1.3M-2.2M-3.0M2003200420062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-49920
2004Free cash flow46398
2006Free cash flow-2743262
2007Free cash flow-2186033

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.

229.7% 2007
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.347%260%174%87%0%2003-12-312004-12-3120062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2006Liabilities / assets321.5%
2007Liabilities / assets229.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.2× 2007
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.0.41×0.31×0.21×0.10×0.00×2003200420062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.22×
2004Current assets / current liabilities0.08×
2006Current assets / current liabilities0.38×
2007Current assets / current liabilities0.2×

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 2002-01-01 – 2002-12-31
USD 268
Exact value

Exact value: 268 USD

2002-01-01 – 2002-12-31: 268 USD Inspect Net Income Open source
Share or cite

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

−USD 6,177
Exact value

Exact value: -6177 USD

2002-01-01 – 2002-12-31: -6177 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 2.02 million
Exact value

Exact value: -2024629 USD

2003-01-01 – 2003-12-31: -2024629 USD Inspect Net Income Open source
Share or cite

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

−USD 49,920
Exact value

Exact value: -49920 USD

2003-01-01 – 2003-12-31: -49920 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

2003-01-01 – 2003-12-31: 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 49,920
Calculation and evidence

-49920 − 0 USD

Exact free cash flow: -49920 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 144,409
Exact value

Exact value: -144409 USD

2004-01-01 – 2004-12-31: -144409 USD Inspect Net Income Open source
Share or cite

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

USD 48,506
Exact value

Exact value: 48506 USD

2004-01-01 – 2004-12-31: 48506 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 2,108
Exact value

Exact value: 2108 USD

2004-01-01 – 2004-12-31: 2108 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 46,398
Calculation and evidence

48506 − 2108 USD

Exact free cash flow: 46398 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 10.84 million
Exact value

Exact value: -10837218 USD

2006-01-01 – 2006-12-31: -10837218 USD Inspect Net Income Open source
Share or cite

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

−USD 2.65 million
Exact value

Exact value: -2647449 USD

2006-01-01 – 2006-12-31: -2647449 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 95,813
Exact value

Exact value: 95813 USD

2006-01-01 – 2006-12-31: 95813 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.74 million
Calculation and evidence

-2647449 − 95813 USD

Exact free cash flow: -2743262 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 11.13 million
Exact value

Exact value: -11126954 USD

2007-01-01 – 2007-12-31: -11126954 USD Inspect Net Income Open source
Share or cite

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

−USD 2.12 million
Exact value

Exact value: -2121197 USD

2007-01-01 – 2007-12-31: -2121197 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 64,836
Exact value

Exact value: 64836 USD

2007-01-01 – 2007-12-31: 64836 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.19 million
Calculation and evidence

-2121197 − 64836 USD

Exact free cash flow: -2186033 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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000774657, 774657, edgar:774657

Also known as HEALTH & LEISURE INC /DE/, MARKETSHARE RECOVERY INC