THERAGENICS CORP

EDGAR

83 filing records in this dataset, filed from 1995-08-03 to 2013-08-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

20.3 million USD

2013 Q2 · USD

Exact inputs and evidence

Operating margin

0.65%

2013 Q2 · %

Exact inputs and evidence
  • Operating Income: 131000 USD Source
  • Revenue: 20299000 USD Source

Operating cash flow

4.07 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3788000 USD Source
  • Operating Cash Flow: -277000 USD Source

Free cash flow

3.11 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3788000 USD Source
  • Operating Cash Flow: -277000 USD Source
  • Capital Expenditure: 953000 USD Source
Cash and cash equivalents
16.9 million USD Source
Exact value

16852000 USD

Long-term debt including current maturities
22 million USD Source
Exact value

22000000 USD

Shares outstanding
34.7 thousand shares Source
Exact value

34730 shares

Reported share-count change

-99.90% · -33.9 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 33964000 shares · 2011-06-30· Source
  • 34730 shares · 2012-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

79.2 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Revenue: 19916000 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 19104000 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 19873000 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 20299000 USD · 2013-04-01 – 2013-06-30 Source

Net income

318 thousand USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Net income: 690000 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -323000 USD · 2012-10-01 – 2012-12-31 Source
  • Net income: -34000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -15000 USD · 2013-04-01 – 2013-06-30 Source

Operating cash flow

12 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: 9273000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 4935000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 13195000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 9273000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -277000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 3788000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -277000 USD · 2013-01-01 – 2013-03-31 Source

Capital expenditure

2.42 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Capital expenditure: 402000 USD · 2012-07-01 – 2012-09-30 Source
  • Capital expenditure: 1922000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 1384000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 527000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 953000 USD · 2013-04-01 – 2013-06-30 Source

Free cash flow

9.63 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: 9273000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 4935000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 13195000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 9273000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -277000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 3788000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -277000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 402000 USD · 2012-07-01 – 2012-09-30 Source
  • Capital expenditure: 1922000 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 1384000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 527000 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 953000 USD · 2013-04-01 – 2013-06-30 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: 2013-08-13.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2012-12-31
  • Operating income: 4 of 11 periods available· newest 2012-12-31
  • Net income: 4 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2012-12-31
  • Total assets: 4 of 11 periods available· newest 2012-12-31
  • Total liabilities: 4 of 11 periods available· newest 2012-12-31
  • Current assets: 4 of 11 periods available· newest 2012-12-31
  • Current liabilities: 4 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2010-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -0.2%

    Prior period

    USD 82.73 million

    –

    Current period

    USD 82.56 million

    –

    Exact inputs and evidence

    82559000 − 82730000 = -171000 USD

    82730000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    82559000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -30.2%

    Prior period

    USD 3.06 million

    –

    Current period

    USD 2.14 million

    –

    Exact inputs and evidence

    2139000 − 3064000 = -925000 USD

    3064000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    2139000 USD · 2012-01-01 – 2012-12-31

    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

    +116.7%

    Prior period

    USD 6.09 million

    –

    Current period

    USD 13.2 million

    –

    Exact inputs and evidence

    13195000 − 6090000 = 7105000 USD

    6090000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    13195000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.1%

    Prior period

    USD 2.03 million

    –

    Current period

    USD 1.92 million

    –

    Exact inputs and evidence

    1922000 − 2026000 = -104000 USD

    2026000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    1922000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 82.56 million 100% of revenue
  • Cost of revenue USD 52.02 million 63% of revenue
  • Operating expenses USD 26.78 million 32% of revenue
  • Operating income USD 3.77 million 4.6% of revenue
  • Tax, interest and other Derived USD 1.63 million 2% of revenue
  • Net income USD 2.14 million 2.6% of revenue

Cash

  • Operating cash flow USD 13.2 million 16% of revenue
  • Capital expenditure USD 1.92 million 2.3% of revenue
  • Free cash flow Derived USD 11.27 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 93%
  • 2010 95%
  • 2011 93%
  • 2012 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3178326000 72577000 Derived 5749000 2674000 Derived 3075000 6607000 Derived
Source
2010 2010-01-01 – 2010-12-3182184000 78298000 Derived 3886000 1816000 Derived 2070000 -1179000 Derived
Source
2011 2011-01-01 – 2011-12-3182730000 77234000 Derived 5496000 2432000 Derived 3064000 4064000 Derived
Source
2012 2012-01-01 – 2012-12-3182559000 78792000 Derived 3767000 1628000 Derived 2139000 11273000 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 82.6M 2012
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.89.3M67.0M44.7M22.3M0.02009201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue78326000
2010Revenue82184000
2011Revenue82730000
2012Revenue82559000

Revenue growth

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

-0.2% 2012
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.5.3%3.8%2.4%0.9%-0.6%2009201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year4.9%
2011Year over year0.7%
2012Year over year-0.2%

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 4.6% 2012
Net margin 2.6% 2012
Free cash flow margin 13.7% 2012
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.14.9%10.5%6.1%1.7%-2.6%2009201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin7.3%
2010Operating margin4.7%
2011Operating margin6.6%
2012Operating margin4.6%
2009Net margin3.9%
2010Net margin2.5%
2011Net margin3.7%
2012Net margin2.6%
2009Free cash flow margin8.4%
2010Free cash flow margin-1.4%
2011Free cash flow margin4.9%
2012Free cash flow margin13.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.2M 2012
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.14.3M10.7M7.1M3.6M0.02009201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow11587000
2010Operating cash flow7886000
2011Operating cash flow6090000
2012Operating cash flow13195000

Free cash flow

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

USD 11.3M 2012
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.12.3M8.7M5.0M1.4M-2.2M2009201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow6607000
2010Free cash flow-1179000
2011Free cash flow4064000
2012Free cash flow11273000

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.

27.2% 2012
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.35.8%26.8%17.9%8.9%0.0%2009201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets33.1%
2010Liabilities / assets30.3%
2011Liabilities / assets27.4%
2012Liabilities / assets27.2%

Current assets to current liabilities

Current assets divided by current liabilities.

11.05× 2012
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.11.93×8.95×5.97×2.98×0.00×2009201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities7.64×
2010Current assets / current liabilities7.37×
2011Current assets / current liabilities2.44×
2012Current assets / current liabilities11.05×

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
2009 2009-01-01 – 2009-12-31
USD 3.08 million
Exact value

Exact value: 3075000 USD

2009-01-01 – 2009-12-31: 3075000 USD Inspect Net Income Open source
Share or cite

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

USD 11.59 million
Exact value

Exact value: 11587000 USD

2009-01-01 – 2009-12-31: 11587000 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 4.98 million
Exact value

Exact value: 4980000 USD

2009-01-01 – 2009-12-31: 4980000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.61 million
Calculation and evidence

11587000 − 4980000 USD

Exact free cash flow: 6607000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 2.07 million
Exact value

Exact value: 2070000 USD

2010-01-01 – 2010-12-31: 2070000 USD Inspect Net Income Open source
Share or cite

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

USD 7.89 million
Exact value

Exact value: 7886000 USD

2010-01-01 – 2010-12-31: 7886000 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 9.07 million
Exact value

Exact value: 9065000 USD

2010-01-01 – 2010-12-31: 9065000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.18 million
Calculation and evidence

7886000 − 9065000 USD

Exact free cash flow: -1179000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 3.06 million
Exact value

Exact value: 3064000 USD

2011-01-01 – 2011-12-31: 3064000 USD Inspect Net Income Open source
Share or cite

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

USD 6.09 million
Exact value

Exact value: 6090000 USD

2011-01-01 – 2011-12-31: 6090000 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 2.03 million
Exact value

Exact value: 2026000 USD

2011-01-01 – 2011-12-31: 2026000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.06 million
Calculation and evidence

6090000 − 2026000 USD

Exact free cash flow: 4064000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 2.14 million
Exact value

Exact value: 2139000 USD

2012-01-01 – 2012-12-31: 2139000 USD Inspect Net Income Open source
Share or cite

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

USD 13.2 million
Exact value

Exact value: 13195000 USD

2012-01-01 – 2012-12-31: 13195000 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 1.92 million
Exact value

Exact value: 1922000 USD

2012-01-01 – 2012-12-31: 1922000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.27 million
Calculation and evidence

13195000 − 1922000 USD

Exact free cash flow: 11273000 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.

83 filings · 1,276 latest values · 1,276 originally reported values

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

Identifiers: 0000795551, 795551, TGX, edgar:795551, tgx

Also known as THERAGENICS CORP