OCCUPATIONAL HEALTH & REHABILITATION INC

EDGAR

42 filing records in this dataset, filed from 1996-05-15 to 2005-08-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15.1 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

8.75%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 1318000 USD Source
  • Revenue: 15057000 USD Source

Operating cash flow

1.07 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3043000 USD Source
  • Operating Cash Flow: 1974000 USD Source

Free cash flow

1.02 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3043000 USD Source
  • Operating Cash Flow: 1974000 USD Source
  • Capital Expenditure: 77000 USD Source
  • Capital Expenditure: 31000 USD Source
Cash and cash equivalents
1.59 million USD Source
Exact value

1592000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-08-12.

Financial data available through: 1999-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-12-31
  • operating income: No compatible figures in this window
  • Net income: 7 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-12-31
  • Total assets: 7 of 11 periods available· newest 1999-12-31
  • Total liabilities: 5 of 11 periods available· newest 1999-12-31
  • Current assets: 6 of 11 periods available· newest 1999-12-31
  • Current liabilities: 6 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 7 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

    +39.3%

    Prior period

    USD 23.08 million

    –

    Current period

    USD 32.15 million

    –

    Exact inputs and evidence

    32148000 − 23083000 = 9065000 USD

    23083000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    32148000 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 1.72 million

    Prior period

    −USD 1.16 million

    –

    Current period

    −USD 2.88 million

    –

    Exact inputs and evidence

    -2883000 − -1162000 = -1721000 USD

    -1162000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    -2883000 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 1.59 million

    Prior period

    −USD 645,000

    –

    Current period

    USD 943,000

    –

    Exact inputs and evidence

    943000 − -645000 = 1588000 USD

    -645000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    943000 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

    -21.1%

    Prior period

    USD 608,000

    –

    Current period

    USD 480,000

    –

    Exact inputs and evidence

    480000 − 608000 = -128000 USD

    608000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    480000 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 32.15 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 2.88 million −9% of revenue

Cash

  • Operating cash flow USD 943,000 2.9% of revenue
  • Capital expenditure USD 480,000 1.5% of revenue
  • Free cash flow Derived USD 463,000 1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-310 UnavailableUnavailableUnavailable-6801351 -6990239 Derived
Source
1994 1994-01-01 – 1994-12-312692362 UnavailableUnavailableUnavailable-1410429 -1305305 Derived
Source
1995 1995-01-01 – 1995-12-315835000 UnavailableUnavailableUnavailable-1776000 -956000 Derived
Source
1996 1996-01-01 – 1996-12-319041000 UnavailableUnavailableUnavailable-1850000 -2826000 Derived
Source
1997 1997-01-01 – 1997-12-3118307000 UnavailableUnavailableUnavailable-1664000 -3454000 Derived
Source
1998 1998-01-01 – 1998-12-3123083000 UnavailableUnavailableUnavailable-1162000 -1253000 Derived
Source
1999 1999-01-01 – 1999-12-3132148000 UnavailableUnavailableUnavailable-2883000 463000 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 32.1M 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.34.7M26.0M17.4M8.7M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue0
1994Revenue2692362
1995Revenue5835000
1996Revenue9041000
1997Revenue18307000
1998Revenue23083000
1999Revenue32148000

Revenue growth

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

39.3% 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.126%95%63%32%0%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over yearNo prior comparable period
1995Year over year116.7%
1996Year over year54.9%
1997Year over year102.5%
1998Year over year26.1%
1999Year over year39.3%

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 -9% 1999
Free cash flow margin 1.4% 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.6%-10%-25%-41%-57%1993-12-311996-12-311999-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Operating marginNot reported
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
1993Net marginNot reported
1994Net margin-52.4%
1995Net margin-30.4%
1996Net margin-20.5%
1997Net margin-9.1%
1998Net margin-5%
1999Net margin-9%
1993Free cash flow marginNot reported
1994Free cash flow margin-48.5%
1995Free cash flow margin-16.4%
1996Free cash flow margin-31.3%
1997Free cash flow margin-18.9%
1998Free cash flow margin-5.4%
1999Free cash flow margin1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 943K 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.1.6M-671.5K-2.9M-5.1M-7.4M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-6745255
1994Operating cash flow-1232039
1995Operating cash flow-794000
1996Operating cash flow-2696000
1997Operating cash flow-2996000
1998Operating cash flow-645000
1999Operating cash flow943000

Free cash flow

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

USD 463K 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.1.1M-1.1M-3.3M-5.4M-7.6M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-6990239
1994Free cash flow-1305305
1995Free cash flow-956000
1996Free cash flow-2826000
1997Free cash flow-3454000
1998Free cash flow-1253000
1999Free cash flow463000

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.

56.6% 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.78%58%39%19%0%1993-12-3119961999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995Liabilities / assets71.9%
1996Liabilities / assets24.1%
1997Liabilities / assets29.1%
1998Liabilities / assets32.9%
1999Liabilities / assets56.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.43× 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.10.94×8.20×5.47×2.73×0.00×1993-12-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities10.13×
1995Current assets / current liabilities0.82×
1996Current assets / current liabilities4.6×
1997Current assets / current liabilities2.82×
1998Current assets / current liabilities2.01×
1999Current assets / current liabilities1.43×

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
1993 1993-01-01 – 1993-12-31
−USD 6.8 million
Exact value

Exact value: -6801351 USD

1993-01-01 – 1993-12-31: -6801351 USD Inspect Net Income Open source
Share or cite

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

−USD 6.75 million
Exact value

Exact value: -6745255 USD

1993-01-01 – 1993-12-31: -6745255 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 244,984
Exact value

Exact value: 244984 USD

1993-01-01 – 1993-12-31: 244984 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.99 million
Calculation and evidence

-6745255 − 244984 USD

Exact free cash flow: -6990239 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 1.41 million
Exact value

Exact value: -1410429 USD

1994-01-01 – 1994-12-31: -1410429 USD Inspect Net Income Open source
Share or cite

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

−USD 1.23 million
Exact value

Exact value: -1232039 USD

1994-01-01 – 1994-12-31: -1232039 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 73,266
Exact value

Exact value: 73266 USD

1994-01-01 – 1994-12-31: 73266 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.31 million
Calculation and evidence

-1232039 − 73266 USD

Exact free cash flow: -1305305 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 1.78 million
Exact value

Exact value: -1776000 USD

1995-01-01 – 1995-12-31: -1776000 USD Inspect Net Income Open source
Share or cite

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

−USD 794,000
Exact value

Exact value: -794000 USD

1995-01-01 – 1995-12-31: -794000 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 162,000
Exact value

Exact value: 162000 USD

1995-01-01 – 1995-12-31: 162000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 956,000
Calculation and evidence

-794000 − 162000 USD

Exact free cash flow: -956000 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 1.85 million
Exact value

Exact value: -1850000 USD

1996-01-01 – 1996-12-31: -1850000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.7 million
Exact value

Exact value: -2696000 USD

1996-01-01 – 1996-12-31: -2696000 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 130,000
Exact value

Exact value: 130000 USD

1996-01-01 – 1996-12-31: 130000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.83 million
Calculation and evidence

-2696000 − 130000 USD

Exact free cash flow: -2826000 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 1.66 million
Exact value

Exact value: -1664000 USD

1997-01-01 – 1997-12-31: -1664000 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 million
Exact value

Exact value: -2996000 USD

1997-01-01 – 1997-12-31: -2996000 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 458,000
Exact value

Exact value: 458000 USD

1997-01-01 – 1997-12-31: 458000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.45 million
Calculation and evidence

-2996000 − 458000 USD

Exact free cash flow: -3454000 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 1.16 million
Exact value

Exact value: -1162000 USD

1998-01-01 – 1998-12-31: -1162000 USD Inspect Net Income Open source
Share or cite

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

−USD 645,000
Exact value

Exact value: -645000 USD

1998-01-01 – 1998-12-31: -645000 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 608,000
Exact value

Exact value: 608000 USD

1998-01-01 – 1998-12-31: 608000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.25 million
Calculation and evidence

-645000 − 608000 USD

Exact free cash flow: -1253000 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 2.88 million
Exact value

Exact value: -2883000 USD

1999-01-01 – 1999-12-31: -2883000 USD Inspect Net Income Open source
Share or cite

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

USD 943,000
Exact value

Exact value: 943000 USD

1999-01-01 – 1999-12-31: 943000 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 480,000
Exact value

Exact value: 480000 USD

1999-01-01 – 1999-12-31: 480000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 463,000
Calculation and evidence

943000 − 480000 USD

Exact free cash flow: 463000 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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000887757, 887757, edgar:887757

Also known as TELOR OPHTHALMIC PHARMACEUTICALS INC