NORTH AMERICAN VACCINE INC

EDGAR

20 filing records in this dataset, filed from 1996-05-15 to 2000-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

526 thousand USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

-2,524.9%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: -13281000 USD Source
  • Revenue: 526000 USD Source

Operating cash flow

-8.95 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8952000 USD Source

Free cash flow

-9.1 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8952000 USD Source
  • Capital Expenditure: 149000 USD Source
Cash and cash equivalents
937 thousand USD Source
Exact value

937000 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

9.96 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Revenue: 1680000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 4422000 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 10958000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 7626000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 526000 USD · 2000-01-01 – 2000-03-31 Source

Net income

-54.6 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: -12990000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: -10821000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: -49573000 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: -34066000 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: -15303000 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

-38 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: -20617000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -9945000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -26036000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -20617000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -38960000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -26036000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -8952000 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

2.11 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 1814000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1134000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 2686000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1814000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 3091000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 2686000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 149000 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

-40.1 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: -20617000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -9945000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -26036000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -20617000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -38960000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -26036000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -8952000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 1814000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1134000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 2686000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1814000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 3091000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 2686000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 149000 USD · 2000-01-01 – 2000-03-31 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: 2000-05-15.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1999-12-31
  • Operating income: 6 of 11 periods available· newest 1999-12-31
  • Net income: 6 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 6 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • Total liabilities: 5 of 11 periods available· newest 1999-12-31
  • Current assets: 5 of 11 periods available· newest 1999-12-31
  • Current liabilities: 5 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1999-12-31
  • 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

    +30.8%

    Prior period

    USD 8.38 million

    –

    Current period

    USD 10.96 million

    –

    Exact inputs and evidence

    10958000 − 8379000 = 2579000 USD

    8379000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    10958000 USD · 1999-01-01 – 1999-12-31

    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 7.04 million

    Prior period

    −USD 56.61 million

    –

    Current period

    −USD 49.57 million

    –

    Exact inputs and evidence

    -49573000 − -56609000 = 7036000 USD

    -56609000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    -49573000 USD · 1999-01-01 – 1999-12-31

    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 1.5 million

    Prior period

    −USD 40.46 million

    –

    Current period

    −USD 38.96 million

    –

    Exact inputs and evidence

    -38960000 − -40457000 = 1497000 USD

    -40457000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    -38960000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +37.7%

    Prior period

    USD 2.25 million

    –

    Current period

    USD 3.09 million

    –

    Exact inputs and evidence

    3091000 − 2245000 = 846000 USD

    2245000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    3091000 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 10.96 million 100% of revenue
  • Operating costs Derived USD 52.03 million 475% of revenue
  • Operating income −USD 41.07 million −375% of revenue
  • Tax, interest and other Derived USD 8.5 million 78% of revenue
  • Net income −USD 49.57 million −452% of revenue

Cash

  • Operating cash flow −USD 38.96 million −356% of revenue
  • Capital expenditure USD 3.09 million 28% of revenue
  • Free cash flow Derived −USD 42.05 million −384% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Operating loss: operating costs were 774% of revenue.
  • 1996 Operating loss: operating costs were 314% of revenue.
  • 1997 Operating loss: operating costs were 515% of revenue.
  • 1998 Operating loss: operating costs were 573% of revenue.
  • 1999 Operating loss: operating costs were 475% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-310 16494000 Derived -16494000 -12567000 Derived -3927000 -14946000 Derived
Source
1995 1995-01-01 – 1995-12-313000000 23219000 Derived -20219000 -15233000 Derived -4986000 -27695000 Derived
Source
1996 1996-01-01 – 1996-12-3110548000 33111000 Derived -22563000 -3074000 Derived -19489000 -39921000 Derived
Source
1997 1997-01-01 – 1997-12-319700000 49908000 Derived -40208000 3632000 Derived -43840000 -27045000 Derived
Source
1998 1998-01-01 – 1998-12-318379000 47982000 Derived -39603000 17006000 Derived -56609000 -42702000 Derived
Source
1999 1999-01-01 – 1999-12-3110958000 52029000 Derived -41071000 8502000 Derived -49573000 -42051000 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 11M 1999
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.11.8M8.9M5.9M3.0M0.0199419971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue0
1995Revenue3000000
1996Revenue10548000
1997Revenue9700000
1998Revenue8379000
1999Revenue10958000

Revenue growth

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

30.8% 1999
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.273%196%119%42%-35%199419971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over yearNo prior comparable period
1996Year over year251.6%
1997Year over year-8%
1998Year over year-13.6%
1999Year over year30.8%

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 -374.8% 1999
Net margin -452.4% 1999
Free cash flow margin -383.7% 1999
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.74%-194%-462%-729%-997%199419971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating marginNot reported
1995Operating margin-674%
1996Operating margin-213.9%
1997Operating margin-414.5%
1998Operating margin-472.6%
1999Operating margin-374.8%
1994Net marginNot reported
1995Net margin-166.2%
1996Net margin-184.8%
1997Net margin-452%
1998Net margin-675.6%
1999Net margin-452.4%
1994Free cash flow marginNot reported
1995Free cash flow margin-923.2%
1996Free cash flow margin-378.5%
1997Free cash flow margin-278.8%
1998Free cash flow margin-509.6%
1999Free cash flow margin-383.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -39M 1999
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.3.2M-8.5M-20.2M-32.0M-43.7M199419971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-8569000
1995Operating cash flow-17416000
1996Operating cash flow-18909000
1997Operating cash flow-24913000
1998Operating cash flow-40457000
1999Operating cash flow-38960000

Free cash flow

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

USD -42.1M 1999
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.3.4M-9.0M-21.4M-33.7M-46.1M199419971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-14946000
1995Free cash flow-27695000
1996Free cash flow-39921000
1997Free cash flow-27045000
1998Free cash flow-42702000
1999Free cash flow-42051000

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.

392.1% 1999
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.423%318%212%106%0%1994-12-3119971999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets19.5%
1996Liabilities / assets83.9%
1997Liabilities / assets120.5%
1998Liabilities / assets191.4%
1999Liabilities / assets392.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.26× 1999
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.7.63×5.72×3.82×1.91×0.00×1994-12-3119971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.72×
1996Current assets / current liabilities7.07×
1997Current assets / current liabilities3.51×
1998Current assets / current liabilities2.4×
1999Current assets / current liabilities0.26×

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
1994 1994-01-01 – 1994-12-31
−USD 3.93 million
Exact value

Exact value: -3927000 USD

1994-01-01 – 1994-12-31: -3927000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.57 million
Exact value

Exact value: -8569000 USD

1994-01-01 – 1994-12-31: -8569000 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 6.38 million
Exact value

Exact value: 6377000 USD

1994-01-01 – 1994-12-31: 6377000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.95 million
Calculation and evidence

-8569000 − 6377000 USD

Exact free cash flow: -14946000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 4.99 million
Exact value

Exact value: -4986000 USD

1995-01-01 – 1995-12-31: -4986000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.42 million
Exact value

Exact value: -17416000 USD

1995-01-01 – 1995-12-31: -17416000 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 10.28 million
Exact value

Exact value: 10279000 USD

1995-01-01 – 1995-12-31: 10279000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.7 million
Calculation and evidence

-17416000 − 10279000 USD

Exact free cash flow: -27695000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 19.49 million
Exact value

Exact value: -19489000 USD

1996-01-01 – 1996-12-31: -19489000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.91 million
Exact value

Exact value: -18909000 USD

1996-01-01 – 1996-12-31: -18909000 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 21.01 million
Exact value

Exact value: 21012000 USD

1996-01-01 – 1996-12-31: 21012000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39.92 million
Calculation and evidence

-18909000 − 21012000 USD

Exact free cash flow: -39921000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 43.84 million
Exact value

Exact value: -43840000 USD

1997-01-01 – 1997-12-31: -43840000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.91 million
Exact value

Exact value: -24913000 USD

1997-01-01 – 1997-12-31: -24913000 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 2.13 million
Exact value

Exact value: 2132000 USD

1997-01-01 – 1997-12-31: 2132000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.05 million
Calculation and evidence

-24913000 − 2132000 USD

Exact free cash flow: -27045000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 56.61 million
Exact value

Exact value: -56609000 USD

1998-01-01 – 1998-12-31: -56609000 USD Inspect Net Income Open source
Share or cite

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

−USD 40.46 million
Exact value

Exact value: -40457000 USD

1998-01-01 – 1998-12-31: -40457000 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 2.25 million
Exact value

Exact value: 2245000 USD

1998-01-01 – 1998-12-31: 2245000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 42.7 million
Calculation and evidence

-40457000 − 2245000 USD

Exact free cash flow: -42702000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 49.57 million
Exact value

Exact value: -49573000 USD

1999-01-01 – 1999-12-31: -49573000 USD Inspect Net Income Open source
Share or cite

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

−USD 38.96 million
Exact value

Exact value: -38960000 USD

1999-01-01 – 1999-12-31: -38960000 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 3.09 million
Exact value

Exact value: 3091000 USD

1999-01-01 – 1999-12-31: 3091000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 42.05 million
Calculation and evidence

-38960000 − 3091000 USD

Exact free cash flow: -42051000 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000856573, 856573, edgar:856573