HEMAGEN DIAGNOSTICS INC

EDGAR

74 filing records in this dataset, filed from 1996-05-23 to 2012-12-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

876 thousand USD

2012 Q4 · USD

Exact inputs and evidence

Operating margin

-4.99%

2012 Q4 · %

Exact inputs and evidence
  • Operating Income: -437914 USD Source
  • Operating Income: -394209 USD Source
  • Revenue: 4042094 USD Source
  • Revenue: 3166182 USD Source

Operating cash flow

-50.8 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -358687 USD Source
  • Operating Cash Flow: -307849 USD Source
Cash and cash equivalents
66.3 thousand USD Source
Exact value

66287 USD

Long-term debt including current maturities
Not available
Shares outstanding
15.6 million shares Source
Exact value

15600281 shares

Reported share-count change

0.10% · 15 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 15585281 shares · 2011-09-30· Source
  • 15600281 shares · 2012-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

4.04 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Revenue: 1107074 USD · 2011-10-01 – 2011-12-31 Source
  • Revenue: 1111301 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 947807 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 4042094 USD · 2011-10-01 – 2012-09-30 Source
  • Revenue: 3166182 USD · 2011-10-01 – 2012-06-30 Source

Net income

-907 thousand USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: -368559 USD · 2011-10-01 – 2011-12-31 Source
  • Net income: -243642 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -132132 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -907315 USD · 2011-10-01 – 2012-09-30 Source
  • Net income: -744332 USD · 2011-10-01 – 2012-06-30 Source

Operating cash flow

-359 thousand USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -208187 USD · 2011-10-01 – 2011-12-31 Source
  • Operating cash flow: -324865 USD · 2011-10-01 – 2012-03-31 Source
  • Operating cash flow: -208187 USD · 2011-10-01 – 2011-12-31 Source
  • Operating cash flow: -307849 USD · 2011-10-01 – 2012-06-30 Source
  • Operating cash flow: -324865 USD · 2011-10-01 – 2012-03-31 Source
  • Operating cash flow: -358687 USD · 2011-10-01 – 2012-09-30 Source
  • Operating cash flow: -307849 USD · 2011-10-01 – 2012-06-30 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: 2012-12-28.

Financial data available through: 2012-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2012-09-30
  • Operating income: 4 of 11 periods available· newest 2012-09-30
  • Net income: 4 of 11 periods available· newest 2012-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2012-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2011-09-30
  • Total assets: 4 of 11 periods available· newest 2012-09-30
  • Total liabilities: 4 of 11 periods available· newest 2012-09-30
  • Current assets: 4 of 11 periods available· newest 2012-09-30
  • Current liabilities: 4 of 11 periods available· newest 2012-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-09-30

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

    -21.4%

    Prior period

    USD 5.14 million

    –

    Current period

    USD 4.04 million

    –

    Exact inputs and evidence

    4042094 − 5141226 = -1099132 USD

    5141226 USD · 2010-10-01 – 2011-09-30

    Inspect prior input Prior source

    4042094 USD · 2011-10-01 – 2012-09-30

    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 26,839

    Prior period

    −USD 880,476

    –

    Current period

    −USD 907,315

    –

    Exact inputs and evidence

    -907315 − -880476 = -26839 USD

    -880476 USD · 2010-10-01 – 2011-09-30

    Inspect prior input Prior source

    -907315 USD · 2011-10-01 – 2012-09-30

    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 21,519

    Prior period

    −USD 337,168

    –

    Current period

    −USD 358,687

    –

    Exact inputs and evidence

    -358687 − -337168 = -21519 USD

    -337168 USD · 2010-10-01 – 2011-09-30

    Inspect prior input Prior source

    -358687 USD · 2011-10-01 – 2012-09-30

    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: Capital expenditure.

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.

2012 2011-10-01 – 2012-09-30

  • Revenue USD 4.04 million 100% of revenue
  • Cost of revenue USD 2.43 million 60% of revenue
  • Operating expenses USD 2.05 million 51% of revenue
  • Operating income −USD 437,914 −11% of revenue
  • Tax, interest and other Derived USD 469,401 12% of revenue
  • Net income −USD 907,315 −22% of revenue

Cash

  • Operating cash flow −USD 358,687 −8.9% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 107% of revenue.
  • 2010 Net loss: net income was −3% of revenue.
  • 2011 Operating loss: operating costs were 109% of revenue.
  • 2012 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-10-01 – 2002-09-309499532 10170620 Derived -671088 1089395 Derived -1760483 Unavailable
Source
2010 2009-10-01 – 2010-09-305220170 4984224 Derived 235946 392260 Derived -156314 Unavailable
Source
2011 2010-10-01 – 2011-09-305141226 5613943 Derived -472717 407759 Derived -880476 Unavailable
Source
2012 2011-10-01 – 2012-09-304042094 4480008 Derived -437914 469401 Derived -907315 Unavailable
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 4M 2012
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.10.3M7.7M5.1M2.6M0.02002201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue9499532
2010Revenue5220170
2011Revenue5141226
2012Revenue4042094

Revenue growth

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

-21.4% 2012
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.1.7%-4.5%-10.7%-16.9%-23.1%2002201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year-1.5%
2012Year over year-21.4%

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 -10.8% 2012
Net margin -22.4% 2012
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.6.7%-1.1%-9.0%-16.8%-24.6%2002201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-7.1%
2010Operating margin4.5%
2011Operating margin-9.2%
2012Operating margin-10.8%
2002Net margin-18.5%
2010Net margin-3%
2011Net margin-17.1%
2012Net margin-22.4%
2002Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -358.7K 2012
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.28.7K-75.3K-179.3K-283.4K-387.4K2002201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2010Operating cash flow-183179
2011Operating cash flow-337168
2012Operating cash flow-358687

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable

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.

245.6% 2012
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.265%199%133%66%0%2002201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets54.4%
2010Liabilities / assets154.8%
2011Liabilities / assets193%
2012Liabilities / assets245.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.07× 2012
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.3.30×2.47×1.65×0.82×0.00×2002201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities3.05×
2010Current assets / current liabilities2.37×
2011Current assets / current liabilities1.61×
2012Current assets / current liabilities1.07×

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
2002 2001-10-01 – 2002-09-30
−USD 1.76 million
Exact value

Exact value: -1760483 USD

2001-10-01 – 2002-09-30: -1760483 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.

2010 2009-10-01 – 2010-09-30
−USD 156,314
Exact value

Exact value: -156314 USD

2009-10-01 – 2010-09-30: -156314 USD Inspect Net Income Open source
Share or cite

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

−USD 183,179
Exact value

Exact value: -183179 USD

2009-10-01 – 2010-09-30: -183179 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2011 2010-10-01 – 2011-09-30
−USD 880,476
Exact value

Exact value: -880476 USD

2010-10-01 – 2011-09-30: -880476 USD Inspect Net Income Open source
Share or cite

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

−USD 337,168
Exact value

Exact value: -337168 USD

2010-10-01 – 2011-09-30: -337168 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2012 2011-10-01 – 2012-09-30
−USD 907,315
Exact value

Exact value: -907315 USD

2011-10-01 – 2012-09-30: -907315 USD Inspect Net Income Open source
Share or cite

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

−USD 358,687
Exact value

Exact value: -358687 USD

2011-10-01 – 2012-09-30: -358687 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

74 filings · 679 latest values · 679 originally reported values

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

Identifiers: 0000892822, 892822, edgar:892822

Also known as HEMAGEN DIAGNOSTICS INC