PROBEX CORP

EDGAR

18 filing records in this dataset, filed from 2000-03-20 to 2003-04-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.94 million USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

-315.73%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -9268821 USD Source
  • Revenue: 2935683 USD Source

Operating cash flow

-1.08 million USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1081628 USD Source

Free cash flow

-1.19 million USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1081628 USD Source
  • Capital Expenditure: 105592 USD Source
Cash and cash equivalents
195 thousand USD Source
Exact value

195211 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

12.2 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 2452630 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 3130532 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 12686471 USD · 2001-10-01 – 2002-09-30 Source
  • Revenue: 9014070 USD · 2001-10-01 – 2002-06-30 Source
  • Revenue: 2935683 USD · 2002-10-01 – 2002-12-31 Source

Net income

-28.2 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -3445244 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -3296776 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -21633883 USD · 2001-10-01 – 2002-09-30 Source
  • Net income: -11082388 USD · 2001-10-01 – 2002-06-30 Source
  • Net income: -10865908 USD · 2002-10-01 – 2002-12-31 Source

Operating cash flow

-4.62 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: -1685733 USD · 2001-10-01 – 2002-03-31 Source
  • Operating cash flow: -685069 USD · 2001-10-01 – 2001-12-31 Source
  • Operating cash flow: -2716305 USD · 2001-10-01 – 2002-06-30 Source
  • Operating cash flow: -1685733 USD · 2001-10-01 – 2002-03-31 Source
  • Operating cash flow: -4220611 USD · 2001-10-01 – 2002-09-30 Source
  • Operating cash flow: -2716305 USD · 2001-10-01 – 2002-06-30 Source
  • Operating cash flow: -1081628 USD · 2002-10-01 – 2002-12-31 Source

Capital expenditure

551 thousand USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Capital expenditure: 341339 USD · 2001-10-01 – 2002-03-31 Source
  • Capital expenditure: 239889 USD · 2001-10-01 – 2001-12-31 Source
  • Capital expenditure: 584872 USD · 2001-10-01 – 2002-06-30 Source
  • Capital expenditure: 341339 USD · 2001-10-01 – 2002-03-31 Source
  • Capital expenditure: 685569 USD · 2001-10-01 – 2002-09-30 Source
  • Capital expenditure: 584872 USD · 2001-10-01 – 2002-06-30 Source
  • Capital expenditure: 105592 USD · 2002-10-01 – 2002-12-31 Source

Free cash flow

-5.17 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: -1685733 USD · 2001-10-01 – 2002-03-31 Source
  • Operating cash flow: -685069 USD · 2001-10-01 – 2001-12-31 Source
  • Operating cash flow: -2716305 USD · 2001-10-01 – 2002-06-30 Source
  • Operating cash flow: -1685733 USD · 2001-10-01 – 2002-03-31 Source
  • Operating cash flow: -4220611 USD · 2001-10-01 – 2002-09-30 Source
  • Operating cash flow: -2716305 USD · 2001-10-01 – 2002-06-30 Source
  • Operating cash flow: -1081628 USD · 2002-10-01 – 2002-12-31 Source
  • Capital expenditure: 341339 USD · 2001-10-01 – 2002-03-31 Source
  • Capital expenditure: 239889 USD · 2001-10-01 – 2001-12-31 Source
  • Capital expenditure: 584872 USD · 2001-10-01 – 2002-06-30 Source
  • Capital expenditure: 341339 USD · 2001-10-01 – 2002-03-31 Source
  • Capital expenditure: 685569 USD · 2001-10-01 – 2002-09-30 Source
  • Capital expenditure: 584872 USD · 2001-10-01 – 2002-06-30 Source
  • Capital expenditure: 105592 USD · 2002-10-01 – 2002-12-31 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: 2003-04-21.

Financial data available through: 2002-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-09-30
  • Operating income: 4 of 11 periods available· newest 2002-09-30
  • Net income: 4 of 11 periods available· newest 2002-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2002-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2002-09-30
  • Total assets: 4 of 11 periods available· newest 2002-09-30
  • Total liabilities: 4 of 11 periods available· newest 2002-09-30
  • Current assets: 4 of 11 periods available· newest 2002-09-30
  • Current liabilities: 4 of 11 periods available· newest 2002-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2002-09-30
  • 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

    -18.3%

    Prior period

    USD 15.53 million

    –

    Current period

    USD 12.69 million

    –

    Exact inputs and evidence

    12686471 − 15528606 = -2842135 USD

    15528606 USD · 2000-10-01 – 2001-09-30

    Inspect prior input Prior source

    12686471 USD · 2001-10-01 – 2002-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 5.16 million

    Prior period

    −USD 16.48 million

    –

    Current period

    −USD 21.63 million

    –

    Exact inputs and evidence

    -21633883 − -16475291 = -5158592 USD

    -16475291 USD · 2000-10-01 – 2001-09-30

    Inspect prior input Prior source

    -21633883 USD · 2001-10-01 – 2002-09-30

    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

    +USD 5.16 million

    Prior period

    −USD 9.38 million

    –

    Current period

    −USD 4.22 million

    –

    Exact inputs and evidence

    -4220611 − -9376302 = 5155691 USD

    -9376302 USD · 2000-10-01 – 2001-09-30

    Inspect prior input Prior source

    -4220611 USD · 2001-10-01 – 2002-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -84.5%

    Prior period

    USD 4.43 million

    –

    Current period

    USD 685,569

    –

    Exact inputs and evidence

    685569 − 4426666 = -3741097 USD

    4426666 USD · 2000-10-01 – 2001-09-30

    Inspect prior input Prior source

    685569 USD · 2001-10-01 – 2002-09-30

    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.

2002 2001-10-01 – 2002-09-30

  • Revenue USD 12.69 million 100% of revenue
  • Cost of revenue USD 7.98 million 63% of revenue
  • Operating expenses USD 5.06 million 40% of revenue
  • Other operating costs Derived USD 14.62 million 115% of revenue
  • Operating income −USD 14.98 million −118% of revenue
  • Tax, interest and other Derived USD 6.66 million 52% of revenue
  • Net income −USD 21.63 million −171% of revenue

Cash

  • Operating cash flow −USD 4.22 million −33% of revenue
  • Capital expenditure USD 685,569 5.4% of revenue
  • Free cash flow Derived −USD 4.91 million −39% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Operating loss: operating costs were 333% of revenue.
  • 2001 Operating loss: operating costs were 157% of revenue.
  • 2002 Operating loss: operating costs were 218% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-10-01 – 1999-09-300 2318224 Derived -2318224 96803 Derived -2415027 Unavailable
Source
2000 1999-10-01 – 2000-09-302684869 8937577 Derived -6252708 12782 Derived -6265490 1199481 Derived
Source
2001 2000-10-01 – 2001-09-3015528606 24389090 Derived -8860484 7614807 Derived -16475291 -13802968 Derived
Source
2002 2001-10-01 – 2002-09-3012686471 27663756 Derived -14977285 6656598 Derived -21633883 -4906180 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 12.7M 2002
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.16.8M12.6M8.4M4.2M0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue0
2000Revenue2684869
2001Revenue15528606
2002Revenue12686471

Revenue growth

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

-18.3% 2002
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.518%374%230%86%-58%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over year478.4%
2002Year over year-18.3%

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 -118.1% 2002
Net margin -170.5% 2002
Free cash flow margin -38.7% 2002
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.67%-14%-94%-175%-256%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating marginNot reported
2000Operating margin-232.9%
2001Operating margin-57.1%
2002Operating margin-118.1%
1999Net marginNot reported
2000Net margin-233.4%
2001Net margin-106.1%
2002Net margin-170.5%
1999Free cash flow marginNot reported
2000Free cash flow margin44.7%
2001Free cash flow margin-88.9%
2002Free cash flow margin-38.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.2M 2002
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.5.7M1.6M-2.4M-6.4M-10.5M1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow4561797
2001Operating cash flow-9376302
2002Operating cash flow-4220611

Free cash flow

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

USD -4.9M 2002
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.2.4M-2.0M-6.3M-10.7M-15.0M1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailableNo source recorded
2000Free cash flow1199481
2001Free cash flow-13802968
2002Free cash flow-4906180

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.

148.8% 2002
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.161%121%80%40%0%1999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets35.9%
2000Liabilities / assets73.2%
2001Liabilities / assets98.8%
2002Liabilities / assets148.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 2002
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.2.22×1.67×1.11×0.56×0.00×1999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities2.06×
2000Current assets / current liabilities0.22×
2001Current assets / current liabilities0.24×
2002Current assets / current liabilities0.07×

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
1999 1998-10-01 – 1999-09-30
−USD 2.42 million
Exact value

Exact value: -2415027 USD

1998-10-01 – 1999-09-30: -2415027 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 6.27 million
Exact value

Exact value: -6265490 USD

1999-10-01 – 2000-09-30: -6265490 USD Inspect Net Income Open source
Share or cite

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

USD 4.56 million
Exact value

Exact value: 4561797 USD

1999-10-01 – 2000-09-30: 4561797 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 3.36 million
Exact value

Exact value: 3362316 USD

1999-10-01 – 2000-09-30: 3362316 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.2 million
Calculation and evidence

4561797 − 3362316 USD

Exact free cash flow: 1199481 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 16.48 million
Exact value

Exact value: -16475291 USD

2000-10-01 – 2001-09-30: -16475291 USD Inspect Net Income Open source
Share or cite

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

−USD 9.38 million
Exact value

Exact value: -9376302 USD

2000-10-01 – 2001-09-30: -9376302 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 4.43 million
Exact value

Exact value: 4426666 USD

2000-10-01 – 2001-09-30: 4426666 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.8 million
Calculation and evidence

-9376302 − 4426666 USD

Exact free cash flow: -13802968 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 21.63 million
Exact value

Exact value: -21633883 USD

2001-10-01 – 2002-09-30: -21633883 USD Inspect Net Income Open source
Share or cite

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

−USD 4.22 million
Exact value

Exact value: -4220611 USD

2001-10-01 – 2002-09-30: -4220611 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 685,569
Exact value

Exact value: 685569 USD

2001-10-01 – 2002-09-30: 685569 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.91 million
Calculation and evidence

-4220611 − 685569 USD

Exact free cash flow: -4906180 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000845880, 845880, edgar:845880