MEDICORE INC

EDGAR

50 filing records in this dataset, filed from 1995-05-15 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.2 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

2.97%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 333428 USD Source
  • Revenue: 11218825 USD Source

Operating cash flow

792 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -630338 USD Source
  • Operating Cash Flow: -1422821 USD Source

Free cash flow

-166 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -630338 USD Source
  • Operating Cash Flow: -1422821 USD Source
  • Capital Expenditure: 1250515 USD Source
  • Capital Expenditure: 291764 USD Source
Cash and cash equivalents
5.91 million USD Source
Exact value

5911758 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.

Net income

486 thousand USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: 649087 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 513737 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 615065 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -65580 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 3934 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

901 thousand USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: 2068824 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 428312 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 1959231 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 2068824 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1422821 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -630338 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1422821 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

2.47 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 2390345 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1966725 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 3182253 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 2390345 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 291764 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1250515 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 291764 USD · 2005-01-01 – 2005-03-31 Source

Free cash flow

-1.57 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: 2068824 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 428312 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 1959231 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 2068824 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1422821 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -630338 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1422821 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 2390345 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1966725 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 3182253 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 2390345 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 291764 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1250515 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 291764 USD · 2005-01-01 – 2005-03-31 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: 2005-08-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2000-12-31
  • operating income: No compatible figures in this window
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2004-12-31
  • Total assets: 11 of 11 periods available· newest 2004-12-31
  • Total liabilities: 4 of 11 periods available· newest 2004-12-31
  • Current assets: 11 of 11 periods available· newest 2004-12-31
  • Current liabilities: 11 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 11 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.

  • Net income

    +87.9%

    Prior period

    USD 273,354

    –

    Current period

    USD 513,737

    –

    Exact inputs and evidence

    513737 − 273354 = 240383 USD

    273354 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    513737 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

    +137.5%

    Prior period

    USD 825,081

    –

    Current period

    USD 1.96 million

    –

    Exact inputs and evidence

    1959231 − 825081 = 1134150 USD

    825081 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    1959231 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

    +91.5%

    Prior period

    USD 1.66 million

    –

    Current period

    USD 3.18 million

    –

    Exact inputs and evidence

    3182253 − 1661343 = 1520910 USD

    1661343 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3182253 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.

Comparable inputs unavailable for: Revenue.

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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 62.59 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 406,434 −0.6% of revenue

Cash

  • Operating cash flow −USD 190,778 −0.3% of revenue
  • Capital expenditure USD 2.36 million 3.8% of revenue
  • Free cash flow Derived −USD 2.55 million −4.1% 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 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 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
1995 1995-01-01 – 1995-12-3134140573 UnavailableUnavailableUnavailable2251271 493415 Derived
Source
1996 1996-01-01 – 1996-12-3134719406 UnavailableUnavailableUnavailable2417269 -821226 Derived
Source
1997 1997-01-01 – 1997-12-3144119482 UnavailableUnavailableUnavailable2240971 -5159148 Derived
Source
1998 1998-01-01 – 1998-12-3149381765 UnavailableUnavailableUnavailable98421 -1804524 Derived
Source
1999 1999-01-01 – 1999-12-3154914349 UnavailableUnavailableUnavailable-613057 -3801750 Derived
Source
2000 2000-01-01 – 2000-12-3162594655 UnavailableUnavailableUnavailable-406434 -2553451 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 62.6M 2000
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.67.6M50.7M33.8M16.9M0.0199419972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue24551693
1995Revenue34140573
1996Revenue34719406
1997Revenue44119482
1998Revenue49381765
1999Revenue54914349
2000Revenue62594655

Revenue growth

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

14% 2000
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.42%32%21%11%0%199419972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year39.1%
1996Year over year1.7%
1997Year over year27.1%
1998Year over year11.9%
1999Year over year11.2%
2000Year over year14%

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.

Net margin -0.6% 2000
Free cash flow margin -4.1% 2000
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.8.5%3.0%-2.4%-7.8%-13.2%1994-12-311997-12-312000-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
1994Net margin3.5%
1995Net margin6.6%
1996Net margin7%
1997Net margin5.1%
1998Net margin0.2%
1999Net margin-1.1%
2000Net margin-0.6%
1994Free cash flow marginNot reported
1995Free cash flow margin1.4%
1996Free cash flow margin-2.4%
1997Free cash flow margin-11.7%
1998Free cash flow margin-3.7%
1999Free cash flow margin-6.9%
2000Free cash flow margin-4.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -190.8K 2000
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.2.2M768.8K-623.5K-2.0M-3.4M199419972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow1777012
1996Operating cash flow-23258
1997Operating cash flow-3023935
1998Operating cash flow-28143
1999Operating cash flow-1395100
2000Operating cash flow-190778

Free cash flow

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

USD -2.6M 2000
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.945.6K-693.6K-2.3M-4.0M-5.6M199419972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flow493415
1996Free cash flow-821226
1997Free cash flow-5159148
1998Free cash flow-1804524
1999Free cash flow-3801750
2000Free cash flow-2553451

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.94× 2000
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.3.46×2.59×1.73×0.86×0.00×199419972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities1.92×
1995Current assets / current liabilities1.94×
1996Current assets / current liabilities3.2×
1997Current assets / current liabilities2.87×
1998Current assets / current liabilities2.94×
1999Current assets / current liabilities2.8×
2000Current assets / current liabilities2.94×

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
1995 1995-01-01 – 1995-12-31
USD 2.25 million
Exact value

Exact value: 2251271 USD

1995-01-01 – 1995-12-31: 2251271 USD Inspect Net Income Open source
Share or cite

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

USD 1.78 million
Exact value

Exact value: 1777012 USD

1995-01-01 – 1995-12-31: 1777012 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 1.28 million
Exact value

Exact value: 1283597 USD

1995-01-01 – 1995-12-31: 1283597 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 493,415
Calculation and evidence

1777012 − 1283597 USD

Exact free cash flow: 493415 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 2.42 million
Exact value

Exact value: 2417269 USD

1996-01-01 – 1996-12-31: 2417269 USD Inspect Net Income Open source
Share or cite

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

−USD 23,258
Exact value

Exact value: -23258 USD

1996-01-01 – 1996-12-31: -23258 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 797,968
Exact value

Exact value: 797968 USD

1996-01-01 – 1996-12-31: 797968 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 821,226
Calculation and evidence

-23258 − 797968 USD

Exact free cash flow: -821226 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 2.24 million
Exact value

Exact value: 2240971 USD

1997-01-01 – 1997-12-31: 2240971 USD Inspect Net Income Open source
Share or cite

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

−USD 3.02 million
Exact value

Exact value: -3023935 USD

1997-01-01 – 1997-12-31: -3023935 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 2.14 million
Exact value

Exact value: 2135213 USD

1997-01-01 – 1997-12-31: 2135213 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.16 million
Calculation and evidence

-3023935 − 2135213 USD

Exact free cash flow: -5159148 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 98,421
Exact value

Exact value: 98421 USD

1998-01-01 – 1998-12-31: 98421 USD Inspect Net Income Open source
Share or cite

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

−USD 28,143
Exact value

Exact value: -28143 USD

1998-01-01 – 1998-12-31: -28143 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 1.78 million
Exact value

Exact value: 1776381 USD

1998-01-01 – 1998-12-31: 1776381 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-28143 − 1776381 USD

Exact free cash flow: -1804524 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 613,057
Exact value

Exact value: -613057 USD

1999-01-01 – 1999-12-31: -613057 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1395100 USD

1999-01-01 – 1999-12-31: -1395100 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 2.41 million
Exact value

Exact value: 2406650 USD

1999-01-01 – 1999-12-31: 2406650 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.8 million
Calculation and evidence

-1395100 − 2406650 USD

Exact free cash flow: -3801750 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 406,434
Exact value

Exact value: -406434 USD

2000-01-01 – 2000-12-31: -406434 USD Inspect Net Income Open source
Share or cite

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

−USD 190,778
Exact value

Exact value: -190778 USD

2000-01-01 – 2000-12-31: -190778 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 2.36 million
Exact value

Exact value: 2362673 USD

2000-01-01 – 2000-12-31: 2362673 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.55 million
Calculation and evidence

-190778 − 2362673 USD

Exact free cash flow: -2553451 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 1.23 million
Exact value

Exact value: 1232422 USD

2001-01-01 – 2001-12-31: 1232422 USD Inspect Net Income Open source
Share or cite

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

USD 135,242
Exact value

Exact value: 135242 USD

2001-01-01 – 2001-12-31: 135242 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 1.39 million
Exact value

Exact value: 1392884 USD

2001-01-01 – 2001-12-31: 1392884 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.26 million
Calculation and evidence

135242 − 1392884 USD

Exact free cash flow: -1257642 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 482,118
Exact value

Exact value: 482118 USD

2002-01-01 – 2002-12-31: 482118 USD Inspect Net Income Open source
Share or cite

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

−USD 796,273
Exact value

Exact value: -796273 USD

2002-01-01 – 2002-12-31: -796273 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 943,647
Exact value

Exact value: 943647 USD

2002-01-01 – 2002-12-31: 943647 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.74 million
Calculation and evidence

-796273 − 943647 USD

Exact free cash flow: -1739920 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 273,354
Exact value

Exact value: 273354 USD

2003-01-01 – 2003-12-31: 273354 USD Inspect Net Income Open source
Share or cite

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

USD 825,081
Exact value

Exact value: 825081 USD

2003-01-01 – 2003-12-31: 825081 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 1.66 million
Exact value

Exact value: 1661343 USD

2003-01-01 – 2003-12-31: 1661343 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 836,262
Calculation and evidence

825081 − 1661343 USD

Exact free cash flow: -836262 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 513,737
Exact value

Exact value: 513737 USD

2004-01-01 – 2004-12-31: 513737 USD Inspect Net Income Open source
Share or cite

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

USD 1.96 million
Exact value

Exact value: 1959231 USD

2004-01-01 – 2004-12-31: 1959231 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 3.18 million
Exact value

Exact value: 3182253 USD

2004-01-01 – 2004-12-31: 3182253 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.22 million
Calculation and evidence

1959231 − 3182253 USD

Exact free cash flow: -1223022 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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000008643, 8643, edgar:8643