NEXELL THERAPEUTICS INC

EDGAR

31 filing records in this dataset, filed from 1996-06-12 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2002-09-30 · USD

Exact inputs and evidence

Operating cash flow

-1.21 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4816000 USD Source
  • Operating Cash Flow: -3604000 USD Source

Free cash flow

-1.21 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4816000 USD Source
  • Operating Cash Flow: -3604000 USD Source
  • Capital Expenditure: 23000 USD Source
  • Capital Expenditure: 23000 USD Source
Cash and cash equivalents
2.97 million USD Source
Exact value

2970000 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

3.19 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 13180000 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 13030000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 3040000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 0 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 0 USD · 2002-07-01 – 2002-09-30 Source

Net income

-37.5 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -23310000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -20308000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: 1176000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -34970000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -661000 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-7.49 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -10597000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -7921000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1061000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -3604000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1061000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -4816000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -3604000 USD · 2002-01-01 – 2002-06-30 Source

Capital expenditure

74 thousand USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Capital expenditure: 635000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 584000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-06-30 Source

Free cash flow

-7.57 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -10597000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -7921000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1061000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -3604000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1061000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -4816000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -3604000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 635000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 584000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 23000 USD · 2002-01-01 – 2002-06-30 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: 2002-11-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2001-12-31
  • Net income: 8 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2001-12-31
  • Total assets: 7 of 11 periods available· newest 2001-12-31
  • Total liabilities: 7 of 11 periods available· newest 2001-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 7 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-12-31
  • 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

    -27.5%

    Prior period

    USD 18.18 million

    –

    Current period

    USD 13.18 million

    –

    Exact inputs and evidence

    13180000 − 18180000 = -5000000 USD

    18180000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    13180000 USD · 2001-01-01 – 2001-12-31

    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 4.79 million

    Prior period

    −USD 28.1 million

    –

    Current period

    −USD 23.31 million

    –

    Exact inputs and evidence

    -23310000 − -28095000 = 4785000 USD

    -28095000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -23310000 USD · 2001-01-01 – 2001-12-31

    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 13.48 million

    Prior period

    −USD 24.08 million

    –

    Current period

    −USD 10.6 million

    –

    Exact inputs and evidence

    -10597000 − -24077000 = 13480000 USD

    -24077000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -10597000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -38.9%

    Prior period

    USD 1.04 million

    –

    Current period

    USD 635,000

    –

    Exact inputs and evidence

    635000 − 1040000 = -405000 USD

    1040000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    635000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 13.18 million 100% of revenue
  • Cost of revenue USD 6.81 million 52% of revenue
  • Operating expenses USD 29.61 million 225% of revenue
  • Operating income −USD 23.25 million −176% of revenue
  • Tax, interest and other Derived USD 63,000 0.5% of revenue
  • Net income −USD 23.31 million −177% of revenue

Cash

  • Operating cash flow −USD 10.6 million −80% of revenue
  • Capital expenditure USD 635,000 4.8% of revenue
  • Free cash flow Derived −USD 11.23 million −85% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Operating loss: operating costs were 1,333% of revenue.
  • 1998 Operating loss: operating costs were 392% of revenue.
  • 1999 Operating loss: operating costs were 337% of revenue.
  • 2000 Operating loss: operating costs were 279% of revenue.
  • 2001 Operating loss: operating costs were 276% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-310 5112000 Derived -5112000 128000 Derived -5240000 -4135000 Derived
Source
1996 1996-01-01 – 1996-12-310 21734000 Derived -21734000 -1874000 Derived -19860000 -5969000 Derived
Source
1997 1997-01-01 – 1997-12-315002000 66687000 Derived -61685000 -5486000 Derived -56199000 -17742000 Derived
Source
1998 1998-01-01 – 1998-12-3113443000 52666000 Derived -39223000 -4260000 Derived -34963000 -24391000 Derived
Source
1999 1999-01-01 – 1999-12-3114961000 50429000 Derived -35468000 205000 Derived -35673000 -31174000 Derived
Source
2000 2000-01-01 – 2000-12-3118180000 50672000 Derived -32492000 -4397000 Derived -28095000 -25117000 Derived
Source
2001 2001-01-01 – 2001-12-3113180000 36427000 Derived -23247000 63000 Derived -23310000 -11232000 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 13.2M 2001
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.19.6M14.7M9.8M4.9M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue0
1996Revenue0
1997Revenue5002000
1998Revenue13443000
1999Revenue14961000
2000Revenue18180000
2001Revenue13180000

Revenue growth

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

-27.5% 2001
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.184%128%71%14%-43%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over year168.8%
1999Year over year11.3%
2000Year over year21.5%
2001Year over year-27.5%

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 -176.4% 2001
Net margin -176.9% 2001
Free cash flow margin -85.2% 2001
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.99%-259%-617%-974%-1,332%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating marginNot reported
1996Operating marginNot reported
1997Operating margin-1,233.2%
1998Operating margin-291.8%
1999Operating margin-237.1%
2000Operating margin-178.7%
2001Operating margin-176.4%
1995Net marginNot reported
1996Net marginNot reported
1997Net margin-1,123.5%
1998Net margin-260.1%
1999Net margin-238.4%
2000Net margin-154.5%
2001Net margin-176.9%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow margin-354.7%
1998Free cash flow margin-181.4%
1999Free cash flow margin-208.4%
2000Free cash flow margin-138.2%
2001Free cash flow margin-85.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -10.6M 2001
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.2.2M-5.8M-13.9M-22.0M-30.1M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-4085000
1996Operating cash flow-5167000
1997Operating cash flow-17059000
1998Operating cash flow-23263000
1999Operating cash flow-27851000
2000Operating cash flow-24077000
2001Operating cash flow-10597000

Free cash flow

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

USD -11.2M 2001
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.2.5M-6.5M-15.6M-24.6M-33.7M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-4135000
1996Free cash flow-5969000
1997Free cash flow-17742000
1998Free cash flow-24391000
1999Free cash flow-31174000
2000Free cash flow-25117000
2001Free cash flow-11232000

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.

14.1% 2001
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.99%74%49%25%0%199519982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets91.2%
1996Liabilities / assets6%
1997Liabilities / assets28.1%
1998Liabilities / assets45.4%
1999Liabilities / assets11.3%
2000Liabilities / assets18.6%
2001Liabilities / assets14.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.78× 2001
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.21.17×15.88×10.58×5.29×0.00×199519982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.18×
1996Current assets / current liabilities19.6×
1997Current assets / current liabilities16.89×
1998Current assets / current liabilities4.77×
1999Current assets / current liabilities3.71×
2000Current assets / current liabilities2.6×
2001Current assets / current liabilities1.78×

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 3.61 million
Exact value

Exact value: -3609000 USD

1994-01-01 – 1994-12-31: -3609000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.11 million
Exact value

Exact value: -3110000 USD

1994-01-01 – 1994-12-31: -3110000 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 71,000
Exact value

Exact value: 71000 USD

1994-01-01 – 1994-12-31: 71000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.18 million
Calculation and evidence

-3110000 − 71000 USD

Exact free cash flow: -3181000 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 5.24 million
Exact value

Exact value: -5240000 USD

1995-01-01 – 1995-12-31: -5240000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.09 million
Exact value

Exact value: -4085000 USD

1995-01-01 – 1995-12-31: -4085000 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 50,000
Exact value

Exact value: 50000 USD

1995-01-01 – 1995-12-31: 50000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.14 million
Calculation and evidence

-4085000 − 50000 USD

Exact free cash flow: -4135000 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 19.86 million
Exact value

Exact value: -19860000 USD

1996-01-01 – 1996-12-31: -19860000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.17 million
Exact value

Exact value: -5167000 USD

1996-01-01 – 1996-12-31: -5167000 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 802,000
Exact value

Exact value: 802000 USD

1996-01-01 – 1996-12-31: 802000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.97 million
Calculation and evidence

-5167000 − 802000 USD

Exact free cash flow: -5969000 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 56.2 million
Exact value

Exact value: -56199000 USD

1997-01-01 – 1997-12-31: -56199000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.06 million
Exact value

Exact value: -17059000 USD

1997-01-01 – 1997-12-31: -17059000 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 683,000
Exact value

Exact value: 683000 USD

1997-01-01 – 1997-12-31: 683000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.74 million
Calculation and evidence

-17059000 − 683000 USD

Exact free cash flow: -17742000 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 34.96 million
Exact value

Exact value: -34963000 USD

1998-01-01 – 1998-12-31: -34963000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.26 million
Exact value

Exact value: -23263000 USD

1998-01-01 – 1998-12-31: -23263000 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 1.13 million
Exact value

Exact value: 1128000 USD

1998-01-01 – 1998-12-31: 1128000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.39 million
Calculation and evidence

-23263000 − 1128000 USD

Exact free cash flow: -24391000 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 35.67 million
Exact value

Exact value: -35673000 USD

1999-01-01 – 1999-12-31: -35673000 USD Inspect Net Income Open source
Share or cite

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

−USD 27.85 million
Exact value

Exact value: -27851000 USD

1999-01-01 – 1999-12-31: -27851000 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 3.32 million
Exact value

Exact value: 3323000 USD

1999-01-01 – 1999-12-31: 3323000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.17 million
Calculation and evidence

-27851000 − 3323000 USD

Exact free cash flow: -31174000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 28.1 million
Exact value

Exact value: -28095000 USD

2000-01-01 – 2000-12-31: -28095000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.08 million
Exact value

Exact value: -24077000 USD

2000-01-01 – 2000-12-31: -24077000 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 1.04 million
Exact value

Exact value: 1040000 USD

2000-01-01 – 2000-12-31: 1040000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.12 million
Calculation and evidence

-24077000 − 1040000 USD

Exact free cash flow: -25117000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 23.31 million
Exact value

Exact value: -23310000 USD

2001-01-01 – 2001-12-31: -23310000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.6 million
Exact value

Exact value: -10597000 USD

2001-01-01 – 2001-12-31: -10597000 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 635,000
Exact value

Exact value: 635000 USD

2001-01-01 – 2001-12-31: 635000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.23 million
Calculation and evidence

-10597000 − 635000 USD

Exact free cash flow: -11232000 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000864009, 864009, edgar:864009

Also known as VIMRX PHARMACEUTICALS INC