TUTOGEN MEDICAL INC

EDGAR

54 filing records in this dataset, filed from 1996-05-15 to 2008-02-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15 million USD

2007-12-31 · USD

Exact inputs and evidence

Operating margin

-8.78%

2007-12-31 · %

Exact inputs and evidence
  • Operating Income: -1313000 USD Source
  • Revenue: 14955000 USD Source

Operating cash flow

-1.96 million USD

2007-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1962000 USD Source

Free cash flow

-2.43 million USD

2007-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1962000 USD Source
  • Capital Expenditure: 471000 USD Source
Cash and cash equivalents
6.15 million USD Source
Exact value

6145000 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: 2008-02-07.

Financial data available through: 2005-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-09-30
  • Operating income: 11 of 11 periods available· newest 2005-09-30
  • Net income: 11 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 10 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 10 of 11 periods available· newest 2005-09-30
  • Total assets: 11 of 11 periods available· newest 2005-09-30
  • Total liabilities: 2 of 11 periods available· newest 2005-09-30
  • Current assets: 11 of 11 periods available· newest 2005-09-30
  • Current liabilities: 11 of 11 periods available· newest 2005-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-09-30
  • 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

    +8.6%

    Prior period

    USD 29.33 million

    –

    Current period

    USD 31.86 million

    –

    Exact inputs and evidence

    31860000 − 29330000 = 2530000 USD

    29330000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    31860000 USD · 2004-10-01 – 2005-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -719.3%

    Prior period

    USD 1.13 million

    –

    Current period

    −USD 7.02 million

    –

    Exact inputs and evidence

    -7017000 − 1133000 = -8150000 USD

    1133000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -7017000 USD · 2004-10-01 – 2005-09-30

    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

    -247.1%

    Prior period

    USD 380,000

    –

    Current period

    −USD 559,000

    –

    Exact inputs and evidence

    -559000 − 380000 = -939000 USD

    380000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -559000 USD · 2004-10-01 – 2005-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -4.3%

    Prior period

    USD 1.76 million

    –

    Current period

    USD 1.68 million

    –

    Exact inputs and evidence

    1682000 − 1758000 = -76000 USD

    1758000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    1682000 USD · 2004-10-01 – 2005-09-30

    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.

2005 2004-10-01 – 2005-09-30

  • Revenue USD 31.86 million 100% of revenue
  • Cost of revenue USD 20.51 million 64% of revenue
  • Operating expenses USD 18.58 million 58% of revenue
  • Operating income −USD 7.23 million −23% of revenue
  • Tax, interest and other Derived −USD 210,000 −0.7% of revenue
  • Net income −USD 7.02 million −22% of revenue

Cash

  • Operating cash flow −USD 559,000 −1.8% of revenue
  • Capital expenditure USD 1.68 million 5.3% of revenue
  • Free cash flow Derived −USD 2.24 million −7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 100% of revenue.
  • 1999 95%
  • 2000 17%83%
  • 2001 Operating loss: operating costs were 117% of revenue.
  • 2002 92%
  • 2002 92%
  • 2003 12%83%
  • 2003 87%
  • 2004 89%
  • 2005 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-10-01 – 1998-09-308912000 8954000 Derived -42000 -164000 Derived 122000 -1356000 Derived
Source
1999 1998-10-01 – 1999-09-3011764000 11223000 Derived 541000 127000 Derived 414000 Unavailable
Source
2000 1999-10-01 – 2000-09-3016626000 13789000 Derived 2837000 36000 Derived 2801000 1635000 Derived
Source
2001 2000-10-01 – 2001-09-3013162000 15457000 Derived -2295000 -1623000 Derived -672000 -876000 Derived
Source
2002 2001-10-01 – 2002-09-3020747000 19081000 Derived 1666000 765000 Derived 901000 -1031000 Derived
Source
2002 2002-01-01 – 2002-12-3120747000 19081000 Derived 1666000 765000 Derived 901000 -1031000 Derived
Source
2003 2002-10-01 – 2003-09-3030260000 24995000 Derived 5265000 1558000 Derived 3707000 426000 Derived
Source
2003 2003-01-01 – 2003-12-3130260000 26440000 Derived 3820000 1558000 Derived 2262000 426000 Derived
Source
2004 2003-10-01 – 2004-09-3029330000 26172000 Derived 3158000 2025000 Derived 1133000 -1378000 Derived
Source
2005 2004-10-01 – 2005-09-3031860000 39087000 Derived -7227000 -210000 Derived -7017000 -2241000 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 31.9M 2005
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.34.4M25.8M17.2M8.6M0.0199820022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue8912000
1999Revenue11764000
2000Revenue16626000
2001Revenue13162000
2002Revenue20747000
2002Revenue20747000
2003Revenue30260000
2003Revenue30260000
2004Revenue29330000
2005Revenue31860000

Revenue growth

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

8.6% 2005
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.64%41%18%-4%-27%199820022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year2.5%
1999Year over year32%
2000Year over year41.3%
2001Year over year-20.8%
2002Year over year57.6%
2002Year over yearNo prior comparable period
2003Year over year45.9%
2003Year over year45.9%
2004Year over year-3.1%
2005Year over year8.6%

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 -22.7% 2005
Net margin -22% 2005
Free cash flow margin -7% 2005
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.21%9%-3%-14%-26%199820022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-0.5%
1999Operating margin4.6%
2000Operating margin17.1%
2001Operating margin-17.4%
2002Operating margin8%
2002Operating margin8%
2003Operating margin17.4%
2003Operating margin12.6%
2004Operating margin10.8%
2005Operating margin-22.7%
1998Net margin1.4%
1999Net margin3.5%
2000Net margin16.8%
2001Net margin-5.1%
2002Net margin4.3%
2002Net margin4.3%
2003Net margin12.3%
2003Net margin7.5%
2004Net margin3.9%
2005Net margin-22%
1998Free cash flow margin-15.2%
1999Free cash flow marginNot reported
2000Free cash flow margin9.8%
2001Free cash flow margin-6.7%
2002Free cash flow margin-5%
2002Free cash flow margin-5%
2003Free cash flow margin1.4%
2003Free cash flow margin1.4%
2004Free cash flow margin-4.7%
2005Free cash flow margin-7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -559K 2005
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.3.2M2.0M829.0K-332.7K-1.5M199820022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-1174000
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow2832000
2001Operating cash flow210000
2002Operating cash flow-677000
2002Operating cash flow-677000
2003Operating cash flow1116000
2003Operating cash flow1116000
2004Operating cash flow380000
2005Operating cash flow-559000

Free cash flow

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

USD -2.2M 2005
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.1.9M821.0K-303.0K-1.4M-2.6M199820022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-1356000
1999Free cash flowUnavailableNo source recorded
2000Free cash flow1635000
2001Free cash flow-876000
2002Free cash flow-1031000
2002Free cash flow-1031000
2003Free cash flow426000
2003Free cash flow426000
2004Free cash flow-1378000
2005Free cash flow-2241000

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.

47.6% 2005
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.51%39%26%13%0%1998-09-302002-12-312005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004Liabilities / assets36.6%
2005Liabilities / assets47.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.85× 2005
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.5.39×4.04×2.70×1.35×0.00×199820022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.07×
1999Current assets / current liabilities2.67×
2000Current assets / current liabilities4.99×
2001Current assets / current liabilities3.4×
2002Current assets / current liabilities2.83×
2002Current assets / current liabilities2.83×
2003Current assets / current liabilities2.8×
2003Current assets / current liabilities2.92×
2004Current assets / current liabilities2.97×
2005Current assets / current liabilities1.85×

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
1998 1997-10-01 – 1998-09-30
USD 122,000
Exact value

Exact value: 122000 USD

1997-10-01 – 1998-09-30: 122000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.17 million
Exact value

Exact value: -1174000 USD

1997-10-01 – 1998-09-30: -1174000 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 182,000
Exact value

Exact value: 182000 USD

1997-10-01 – 1998-09-30: 182000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-1174000 − 182000 USD

Exact free cash flow: -1356000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 414,000
Exact value

Exact value: 414000 USD

1998-10-01 – 1999-09-30: 414000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2000 1999-10-01 – 2000-09-30
USD 2.8 million
Exact value

Exact value: 2801000 USD

1999-10-01 – 2000-09-30: 2801000 USD Inspect Net Income Open source
Share or cite

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

USD 2.83 million
Exact value

Exact value: 2832000 USD

1999-10-01 – 2000-09-30: 2832000 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 1.2 million
Exact value

Exact value: 1197000 USD

1999-10-01 – 2000-09-30: 1197000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.64 million
Calculation and evidence

2832000 − 1197000 USD

Exact free cash flow: 1635000 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
−USD 672,000
Exact value

Exact value: -672000 USD

2000-10-01 – 2001-09-30: -672000 USD Inspect Net Income Open source
Share or cite

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

USD 210,000
Exact value

Exact value: 210000 USD

2000-10-01 – 2001-09-30: 210000 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 1.09 million
Exact value

Exact value: 1086000 USD

2000-10-01 – 2001-09-30: 1086000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 876,000
Calculation and evidence

210000 − 1086000 USD

Exact free cash flow: -876000 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
USD 901,000
Exact value

Exact value: 901000 USD

2001-10-01 – 2002-09-30: 901000 USD Inspect Net Income Open source
Share or cite

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

−USD 677,000
Exact value

Exact value: -677000 USD

2001-10-01 – 2002-09-30: -677000 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 354,000
Exact value

Exact value: 354000 USD

2001-10-01 – 2002-09-30: 354000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.03 million
Calculation and evidence

-677000 − 354000 USD

Exact free cash flow: -1031000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 901,000
Exact value

Exact value: 901000 USD

2002-01-01 – 2002-12-31: 901000 USD Inspect Net Income Open source
Share or cite

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

−USD 677,000
Exact value

Exact value: -677000 USD

2002-01-01 – 2002-12-31: -677000 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 354,000
Exact value

Exact value: 354000 USD

2002-01-01 – 2002-12-31: 354000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.03 million
Calculation and evidence

-677000 − 354000 USD

Exact free cash flow: -1031000 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 3.71 million
Exact value

Exact value: 3707000 USD

2002-10-01 – 2003-09-30: 3707000 USD Inspect Net Income Open source
Share or cite

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

USD 1.12 million
Exact value

Exact value: 1116000 USD

2002-10-01 – 2003-09-30: 1116000 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 690,000
Exact value

Exact value: 690000 USD

2002-10-01 – 2003-09-30: 690000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 426,000
Calculation and evidence

1116000 − 690000 USD

Exact free cash flow: 426000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 2.26 million
Exact value

Exact value: 2262000 USD

2003-01-01 – 2003-12-31: 2262000 USD Inspect Net Income Open source
Share or cite

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

USD 1.12 million
Exact value

Exact value: 1116000 USD

2003-01-01 – 2003-12-31: 1116000 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 690,000
Exact value

Exact value: 690000 USD

2003-01-01 – 2003-12-31: 690000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 426,000
Calculation and evidence

1116000 − 690000 USD

Exact free cash flow: 426000 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
USD 1.13 million
Exact value

Exact value: 1133000 USD

2003-10-01 – 2004-09-30: 1133000 USD Inspect Net Income Open source
Share or cite

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

USD 380,000
Exact value

Exact value: 380000 USD

2003-10-01 – 2004-09-30: 380000 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 1.76 million
Exact value

Exact value: 1758000 USD

2003-10-01 – 2004-09-30: 1758000 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

380000 − 1758000 USD

Exact free cash flow: -1378000 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
−USD 7.02 million
Exact value

Exact value: -7017000 USD

2004-10-01 – 2005-09-30: -7017000 USD Inspect Net Income Open source
Share or cite

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

−USD 559,000
Exact value

Exact value: -559000 USD

2004-10-01 – 2005-09-30: -559000 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 1.68 million
Exact value

Exact value: 1682000 USD

2004-10-01 – 2005-09-30: 1682000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.24 million
Calculation and evidence

-559000 − 1682000 USD

Exact free cash flow: -2241000 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.

54 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000816949, 816949, edgar:816949

Also known as BIODYNAMICS INTERNATIONAL INC