Revenue
15 million USD
2007-12-31 · USD
Exact inputs and evidence
- Revenue: 14955000 USD Source
54 filing records in this dataset, filed from 1996-05-15 to 2008-02-07. Explore the available filing history and original sources.
15 million USD
2007-12-31 · USD
-8.78%
2007-12-31 · %
-1.96 million USD
2007-12-31 · USD
-2.43 million USD
2007-12-31 · USD
6145000 USD
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 29.33 million
–
Current period
USD 31.86 million
–
31860000 − 29330000 = 2530000 USD
29330000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source31860000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.13 million
–
Current period
−USD 7.02 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 380,000
–
Current period
−USD 559,000
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.76 million
–
Current period
USD 1.68 million
–
1682000 − 1758000 = -76000 USD
1758000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source1682000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | 8912000 | 8954000 Derived | -42000 | -164000 Derived | 122000 | -1356000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 11764000 | 11223000 Derived | 541000 | 127000 Derived | 414000 | Unavailable | Source
|
| 2000 1999-10-01 – 2000-09-30 | 16626000 | 13789000 Derived | 2837000 | 36000 Derived | 2801000 | 1635000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 13162000 | 15457000 Derived | -2295000 | -1623000 Derived | -672000 | -876000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 20747000 | 19081000 Derived | 1666000 | 765000 Derived | 901000 | -1031000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 20747000 | 19081000 Derived | 1666000 | 765000 Derived | 901000 | -1031000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 30260000 | 24995000 Derived | 5265000 | 1558000 Derived | 3707000 | 426000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 30260000 | 26440000 Derived | 3820000 | 1558000 Derived | 2262000 | 426000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 29330000 | 26172000 Derived | 3158000 | 2025000 Derived | 1133000 | -1378000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 31860000 | 39087000 Derived | -7227000 | -210000 Derived | -7017000 | -2241000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Revenue | 8912000 |
|
| 1999 | Revenue | 11764000 |
|
| 2000 | Revenue | 16626000 |
|
| 2001 | Revenue | 13162000 |
|
| 2002 | Revenue | 20747000 |
|
| 2002 | Revenue | 20747000 |
|
| 2003 | Revenue | 30260000 |
|
| 2003 | Revenue | 30260000 |
|
| 2004 | Revenue | 29330000 |
|
| 2005 | Revenue | 31860000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | 2.5% |
|
| 1999 | Year over year | 32% |
|
| 2000 | Year over year | 41.3% |
|
| 2001 | Year over year | -20.8% |
|
| 2002 | Year over year | 57.6% |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 45.9% |
|
| 2003 | Year over year | 45.9% |
|
| 2004 | Year over year | -3.1% |
|
| 2005 | Year over year | 8.6% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Operating margin | -0.5% |
|
| 1999 | Operating margin | 4.6% |
|
| 2000 | Operating margin | 17.1% |
|
| 2001 | Operating margin | -17.4% |
|
| 2002 | Operating margin | 8% |
|
| 2002 | Operating margin | 8% |
|
| 2003 | Operating margin | 17.4% |
|
| 2003 | Operating margin | 12.6% |
|
| 2004 | Operating margin | 10.8% |
|
| 2005 | Operating margin | -22.7% |
|
| 1998 | Net margin | 1.4% |
|
| 1999 | Net margin | 3.5% |
|
| 2000 | Net margin | 16.8% |
|
| 2001 | Net margin | -5.1% |
|
| 2002 | Net margin | 4.3% |
|
| 2002 | Net margin | 4.3% |
|
| 2003 | Net margin | 12.3% |
|
| 2003 | Net margin | 7.5% |
|
| 2004 | Net margin | 3.9% |
|
| 2005 | Net margin | -22% |
|
| 1998 | Free cash flow margin | -15.2% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | 9.8% |
|
| 2001 | Free cash flow margin | -6.7% |
|
| 2002 | Free cash flow margin | -5% |
|
| 2002 | Free cash flow margin | -5% |
|
| 2003 | Free cash flow margin | 1.4% |
|
| 2003 | Free cash flow margin | 1.4% |
|
| 2004 | Free cash flow margin | -4.7% |
|
| 2005 | Free cash flow margin | -7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -1174000 |
|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | 2832000 |
|
| 2001 | Operating cash flow | 210000 |
|
| 2002 | Operating cash flow | -677000 |
|
| 2002 | Operating cash flow | -677000 |
|
| 2003 | Operating cash flow | 1116000 |
|
| 2003 | Operating cash flow | 1116000 |
|
| 2004 | Operating cash flow | 380000 |
|
| 2005 | Operating cash flow | -559000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -1356000 |
|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | 1635000 |
|
| 2001 | Free cash flow | -876000 |
|
| 2002 | Free cash flow | -1031000 |
|
| 2002 | Free cash flow | -1031000 |
|
| 2003 | Free cash flow | 426000 |
|
| 2003 | Free cash flow | 426000 |
|
| 2004 | Free cash flow | -1378000 |
|
| 2005 | Free cash flow | -2241000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-09-30 | Liabilities / assets | Not reported |
|
| 1999-09-30 | Liabilities / assets | Not reported |
|
| 2000-09-30 | Liabilities / assets | Not reported |
|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002-09-30 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-09-30 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | 36.6% |
|
| 2005 | Liabilities / assets | 47.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 2.07× |
|
| 1999 | Current assets / current liabilities | 2.67× |
|
| 2000 | Current assets / current liabilities | 4.99× |
|
| 2001 | Current assets / current liabilities | 3.4× |
|
| 2002 | Current assets / current liabilities | 2.83× |
|
| 2002 | Current assets / current liabilities | 2.83× |
|
| 2003 | Current assets / current liabilities | 2.8× |
|
| 2003 | Current assets / current liabilities | 2.92× |
|
| 2004 | Current assets / current liabilities | 2.97× |
|
| 2005 | Current assets / current liabilities | 1.85× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | USD 122,000 Exact valueExact value: 122000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.17 million Exact valueExact value: -1174000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 182,000 Exact valueExact value: 182000 USD Share or citeThe 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 citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | USD 414,000 Exact valueExact value: 414000 USD Share or citeThe 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 valueExact value: 2801000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.83 million Exact valueExact value: 2832000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Exact valueExact value: 1197000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Calculation and evidence2832000 − 1197000 USD Exact free cash flow: 1635000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 672,000 Exact valueExact value: -672000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 210,000 Exact valueExact value: 210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.09 million Exact valueExact value: 1086000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 876,000 Calculation and evidence210000 − 1086000 USD Exact free cash flow: -876000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | USD 901,000 Exact valueExact value: 901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 677,000 Exact valueExact value: -677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 354,000 Exact valueExact value: 354000 USD Share or citeThe 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 citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | USD 901,000 Exact valueExact value: 901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 677,000 Exact valueExact value: -677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 354,000 Exact valueExact value: 354000 USD Share or citeThe 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 citeThe 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 valueExact value: 3707000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 690,000 Exact valueExact value: 690000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 426,000 Calculation and evidence1116000 − 690000 USD Exact free cash flow: 426000 USD
Share or citeThe 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 valueExact value: 2262000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 690,000 Exact valueExact value: 690000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 426,000 Calculation and evidence1116000 − 690000 USD Exact free cash flow: 426000 USD
Share or citeThe 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 valueExact value: 1133000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 380,000 Exact valueExact value: 380000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.76 million Exact valueExact value: 1758000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Calculation and evidence380000 − 1758000 USD Exact free cash flow: -1378000 USD
Share or citeThe 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 valueExact value: -7017000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 559,000 Exact valueExact value: -559000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.68 million Exact valueExact value: 1682000 USD Share or citeThe 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 citeThe 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.
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