BIOSOURCE INTERNATIONAL INC

EDGAR

49 filing records in this dataset, filed from 1996-05-15 to 2005-08-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating cash flow

1.45 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2848000 USD Source
  • Operating Cash Flow: 1401000 USD Source

Free cash flow

1.29 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2848000 USD Source
  • Operating Cash Flow: 1401000 USD Source
  • Capital Expenditure: 486000 USD Source
  • Capital Expenditure: 328000 USD Source
Cash and cash equivalents
7.09 million USD Source
Exact value

7094000 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

45.8 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 11308000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 44382000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 35548000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 12733000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 12958000 USD · 2005-04-01 – 2005-06-30 Source

Net income

-143 thousand USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: 38000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -420000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 1192000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 680000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 751000 USD · 2005-04-01 – 2005-06-30 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: 2005-08-02.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2004-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 6 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2004-12-31
  • Total assets: 6 of 11 periods available· newest 2004-12-31
  • Total liabilities: 2 of 11 periods available· newest 2000-12-31
  • Current assets: 6 of 11 periods available· newest 2004-12-31
  • Current liabilities: 6 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2004-12-31
  • 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

    +7.6%

    Prior period

    USD 41.26 million

    –

    Current period

    USD 44.38 million

    –

    Exact inputs and evidence

    44382000 − 41259000 = 3123000 USD

    41259000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    44382000 USD · 2004-01-01 – 2004-12-31

    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 725,000

    Prior period

    −USD 1.15 million

    –

    Current period

    −USD 420,000

    –

    Exact inputs and evidence

    -420000 − -1145000 = 725000 USD

    -1145000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -420000 USD · 2004-01-01 – 2004-12-31

    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

    +457.8%

    Prior period

    USD 835,000

    –

    Current period

    USD 4.66 million

    –

    Exact inputs and evidence

    4658000 − 835000 = 3823000 USD

    835000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    4658000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +21%

    Prior period

    USD 1.31 million

    –

    Current period

    USD 1.58 million

    –

    Exact inputs and evidence

    1582000 − 1307000 = 275000 USD

    1307000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    1582000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 44.38 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 420,000 −0.9% of revenue

Cash

  • Operating cash flow USD 4.66 million 10% of revenue
  • Capital expenditure USD 1.58 million 3.6% of revenue
  • Free cash flow Derived USD 3.08 million 6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 12%84%
  • 2000 Operating loss: operating costs were 103% of revenue.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 Net loss: net income was −2.8% of revenue.
  • 2003 Operating loss: operating costs were 105% of revenue.
  • 2004 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3129257000 24644000 Derived 4613000 1036000 Derived 3577000 Unavailable
Source
2000 2000-01-01 – 2000-12-3132210000 33021000 Derived -811000 -645000 Derived -166000 Unavailable
Source
2001 2001-01-01 – 2001-12-3135175000 34964000 Derived 211000 -530000 Derived 741000 Unavailable
Source
2002 2002-01-01 – 2002-12-3137036000 35753000 Derived 1283000 2324000 Derived -1041000 558000 Derived
Source
2003 2003-01-01 – 2003-12-3141259000 43137000 Derived -1878000 -733000 Derived -1145000 -472000 Derived
Source
2004 2004-01-01 – 2004-12-3144382000 UnavailableUnavailableUnavailable-420000 3076000 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 44.4M 2004
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.47.9M35.9M24.0M12.0M0.0199920022004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue29257000
2000Revenue32210000
2001Revenue35175000
2002Revenue37036000
2003Revenue41259000
2004Revenue44382000

Revenue growth

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

7.6% 2004
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.12.3%9.2%6.2%3.1%0.0%199920022004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year10.1%
2001Year over year9.2%
2002Year over year5.3%
2003Year over year11.4%
2004Year over year7.6%

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 -4.6% 2003
Net margin -0.9% 2004
Free cash flow margin 6.9% 2004
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.17.4%11.5%5.6%-0.3%-6.2%199920022004-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin15.8%
2000Operating margin-2.5%
2001Operating margin0.6%
2002Operating margin3.5%
2003Operating margin-4.6%
2004-12-31Operating marginNot reported
1999Net margin12.2%
2000Net margin-0.5%
2001Net margin2.1%
2002Net margin-2.8%
2003Net margin-2.8%
2004Net margin-0.9%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin1.5%
2003Free cash flow margin-1.1%
2004Free cash flow margin6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.7M 2004
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.5.0M3.8M2.5M1.3M0.0199920022004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow3221000
2003Operating cash flow835000
2004Operating cash flow4658000

Free cash flow

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

USD 3.1M 2004
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.3.4M2.3M1.3M273.1K-755.8K199920022004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flow558000
2003Free cash flow-472000
2004Free cash flow3076000

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.

12.5% 2000
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.50%38%25%13%0%19992002-12-312004-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets46.7%
2000Liabilities / assets12.5%
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.17× 2004
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.4.52×3.39×2.26×1.13×0.00×199920022004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities2.5×
2000Current assets / current liabilities4.18×
2001Current assets / current liabilities4.19×
2002Current assets / current liabilities3.44×
2003Current assets / current liabilities3.63×
2004Current assets / current liabilities3.17×

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 1999-01-01 – 1999-12-31
USD 3.58 million
Exact value

Exact value: 3577000 USD

1999-01-01 – 1999-12-31: 3577000 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 2000-01-01 – 2000-12-31
−USD 166,000
Exact value

Exact value: -166000 USD

2000-01-01 – 2000-12-31: -166000 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.

2001 2001-01-01 – 2001-12-31
USD 741,000
Exact value

Exact value: 741000 USD

2001-01-01 – 2001-12-31: 741000 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.

2002 2002-01-01 – 2002-12-31
−USD 1.04 million
Exact value

Exact value: -1041000 USD

2002-01-01 – 2002-12-31: -1041000 USD Inspect Net Income Open source
Share or cite

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

USD 3.22 million
Exact value

Exact value: 3221000 USD

2002-01-01 – 2002-12-31: 3221000 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 2.66 million
Exact value

Exact value: 2663000 USD

2002-01-01 – 2002-12-31: 2663000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 558,000
Calculation and evidence

3221000 − 2663000 USD

Exact free cash flow: 558000 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 1.15 million
Exact value

Exact value: -1145000 USD

2003-01-01 – 2003-12-31: -1145000 USD Inspect Net Income Open source
Share or cite

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

USD 835,000
Exact value

Exact value: 835000 USD

2003-01-01 – 2003-12-31: 835000 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 1.31 million
Exact value

Exact value: 1307000 USD

2003-01-01 – 2003-12-31: 1307000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 472,000
Calculation and evidence

835000 − 1307000 USD

Exact free cash flow: -472000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 420,000
Exact value

Exact value: -420000 USD

2004-01-01 – 2004-12-31: -420000 USD Inspect Net Income Open source
Share or cite

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

USD 4.66 million
Exact value

Exact value: 4658000 USD

2004-01-01 – 2004-12-31: 4658000 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 1.58 million
Exact value

Exact value: 1582000 USD

2004-01-01 – 2004-12-31: 1582000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.08 million
Calculation and evidence

4658000 − 1582000 USD

Exact free cash flow: 3076000 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000860451, 860451, edgar:860451