PHARMAGENICS INC /DE/

EDGAR

5 filing records in this dataset, filed from 1996-05-13 to 1997-05-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

74.8 thousand USD

1997-03-31 · USD

Exact inputs and evidence

Operating margin

-7,699.87%

1997-03-31 · %

Exact inputs and evidence
  • Operating Income: -5762892 USD Source
  • Revenue: 74844 USD Source

Operating cash flow

-1.76 million USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1763445 USD Source

Free cash flow

-1.77 million USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1763445 USD Source
  • Capital Expenditure: 9278 USD Source
Cash and cash equivalents
360 thousand USD Source
Exact value

359982 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

995 thousand USD

1996-04-01 – 1997-03-31

Exact inputs and evidence
  • Revenue: 360649 USD · 1996-04-01 – 1996-06-30 Source
  • Revenue: 145600 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 1418445 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 1004719 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 74844 USD · 1997-01-01 – 1997-03-31 Source

Net income

-9.63 million USD

1996-04-01 – 1997-03-31

Exact inputs and evidence
  • Net income: -1152396 USD · 1996-04-01 – 1996-06-30 Source
  • Net income: -1257337 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: -4752633 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: -3304944 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -5772249 USD · 1997-01-01 – 1997-03-31 Source

Operating cash flow

-5.14 million USD

1996-04-01 – 1997-03-31

Exact inputs and evidence
  • Operating cash flow: -2321536 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -1128317 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -3400458 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -2321536 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -4508742 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -3400458 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -1763445 USD · 1997-01-01 – 1997-03-31 Source

Capital expenditure

156 thousand USD

1996-04-01 – 1997-03-31

Exact inputs and evidence
  • Capital expenditure: 147722 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 8816 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 153864 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 147722 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 155352 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 153864 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 9278 USD · 1997-01-01 – 1997-03-31 Source

Free cash flow

-5.3 million USD

1996-04-01 – 1997-03-31

Exact inputs and evidence
  • Operating cash flow: -2321536 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -1128317 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -3400458 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -2321536 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -4508742 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -3400458 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -1763445 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 147722 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 8816 USD · 1996-01-01 – 1996-03-31 Source
  • Capital expenditure: 153864 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 147722 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 155352 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 153864 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 9278 USD · 1997-01-01 – 1997-03-31 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: 1997-05-20.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-12-31
  • Operating income: 3 of 11 periods available· newest 1996-12-31
  • Net income: 3 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • Total liabilities: 2 of 11 periods available· newest 1996-12-31
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1996-12-31
  • 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

    -51.4%

    Prior period

    USD 2.92 million

    –

    Current period

    USD 1.42 million

    –

    Exact inputs and evidence

    1418445 − 2920671 = -1502226 USD

    2920671 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1418445 USD · 1996-01-01 – 1996-12-31

    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 1.37 million

    Prior period

    −USD 3.38 million

    –

    Current period

    −USD 4.75 million

    –

    Exact inputs and evidence

    -4752633 − -3379547 = -1373086 USD

    -3379547 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -4752633 USD · 1996-01-01 – 1996-12-31

    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 2.85 million

    Prior period

    −USD 1.66 million

    –

    Current period

    −USD 4.51 million

    –

    Exact inputs and evidence

    -4508742 − -1660125 = -2848617 USD

    -1660125 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -4508742 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +353.1%

    Prior period

    USD 34,290

    –

    Current period

    USD 155,352

    –

    Exact inputs and evidence

    155352 − 34290 = 121062 USD

    34290 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    155352 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 1.42 million 100% of revenue
  • Operating costs Derived USD 6.26 million 441% of revenue
  • Operating income −USD 4.84 million −341% of revenue
  • Tax, interest and other Derived −USD 83,925 −5.9% of revenue
  • Net income −USD 4.75 million −335% of revenue

Cash

  • Operating cash flow −USD 4.51 million −318% of revenue
  • Capital expenditure USD 155,352 11% of revenue
  • Free cash flow Derived −USD 4.66 million −329% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 400% of revenue.
  • 1995 Operating loss: operating costs were 205% of revenue.
  • 1996 Operating loss: operating costs were 441% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-311818209 7269041 Derived -5450832 36984 Derived -5487816 -3408748 Derived
Source
1995 1995-01-01 – 1995-12-312920671 5996366 Derived -3075695 303852 Derived -3379547 -1694415 Derived
Source
1996 1996-01-01 – 1996-12-311418445 6255003 Derived -4836558 -83925 Derived -4752633 -4664094 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 1.4M 1996
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.3.2M2.4M1.6M788.6K0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue1818209
1995Revenue2920671
1996Revenue1418445

Revenue growth

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

-51.4% 1996
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.70%37%5%-28%-60%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year60.6%
1996Year over year-51.4%

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 -341% 1996
Net margin -335.1% 1996
Free cash flow margin -328.8% 1996
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.27%-72%-170%-269%-368%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-299.8%
1995Operating margin-105.3%
1996Operating margin-341%
1994Net margin-301.8%
1995Net margin-115.7%
1996Net margin-335.1%
1994Free cash flow margin-187.5%
1995Free cash flow margin-58%
1996Free cash flow margin-328.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.5M 1996
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.360.7K-946.8K-2.3M-3.6M-4.9M199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-3279722
1995Operating cash flow-1660125
1996Operating cash flow-4508742

Free cash flow

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

USD -4.7M 1996
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.373.1K-979.5K-2.3M-3.7M-5.0M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-3408748
1995Free cash flow-1694415
1996Free cash flow-4664094

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.

136.1% 1996
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.147%110%74%37%0%1994-12-3119951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets86.9%
1996Liabilities / assets136.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.34× 1996
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.0.78×0.58×0.39×0.19×0.00×1994-12-3119951996
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 liabilities0.72×
1996Current assets / current liabilities0.34×

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 5.49 million
Exact value

Exact value: -5487816 USD

1994-01-01 – 1994-12-31: -5487816 USD Inspect Net Income Open source
Share or cite

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

−USD 3.28 million
Exact value

Exact value: -3279722 USD

1994-01-01 – 1994-12-31: -3279722 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 129,026
Exact value

Exact value: 129026 USD

1994-01-01 – 1994-12-31: 129026 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.41 million
Calculation and evidence

-3279722 − 129026 USD

Exact free cash flow: -3408748 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 3.38 million
Exact value

Exact value: -3379547 USD

1995-01-01 – 1995-12-31: -3379547 USD Inspect Net Income Open source
Share or cite

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

−USD 1.66 million
Exact value

Exact value: -1660125 USD

1995-01-01 – 1995-12-31: -1660125 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 34,290
Exact value

Exact value: 34290 USD

1995-01-01 – 1995-12-31: 34290 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.69 million
Calculation and evidence

-1660125 − 34290 USD

Exact free cash flow: -1694415 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 4.75 million
Exact value

Exact value: -4752633 USD

1996-01-01 – 1996-12-31: -4752633 USD Inspect Net Income Open source
Share or cite

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

−USD 4.51 million
Exact value

Exact value: -4508742 USD

1996-01-01 – 1996-12-31: -4508742 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 155,352
Exact value

Exact value: 155352 USD

1996-01-01 – 1996-12-31: 155352 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.66 million
Calculation and evidence

-4508742 − 155352 USD

Exact free cash flow: -4664094 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000887139, 887139, edgar:887139