AKSYS LTD

EDGAR

45 filing records in this dataset, filed from 1996-08-14 to 2006-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

431 thousand USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-2,338.28%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -10084200 USD Source
  • Revenue: 431265 USD Source

Operating cash flow

-4.22 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14926972 USD Source
  • Operating Cash Flow: -10704886 USD Source

Free cash flow

-4.28 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14926972 USD Source
  • Operating Cash Flow: -10704886 USD Source
  • Capital Expenditure: 142147 USD Source
  • Capital Expenditure: 88020 USD Source
Cash and cash equivalents
525 thousand USD Source
Exact value

524892 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

2.6 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Revenue: 2668989 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 1841777 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 724596 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 618505 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 431265 USD · 2006-07-01 – 2006-09-30 Source

Net income

-31.9 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: -34197930 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -26769668 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -7105990 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -11065800 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -6301267 USD · 2006-07-01 – 2006-09-30 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: 2006-11-13.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2005-12-31
  • Operating income: 5 of 11 periods available· newest 2005-12-31
  • Net income: 8 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2005-12-31
  • 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

    +10.5%

    Prior period

    USD 2.42 million

    –

    Current period

    USD 2.67 million

    –

    Exact inputs and evidence

    2668989 − 2416059 = 252930 USD

    2416059 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    2668989 USD · 2005-01-01 – 2005-12-31

    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 6.51 million

    Prior period

    −USD 27.68 million

    –

    Current period

    −USD 34.2 million

    –

    Exact inputs and evidence

    -34197930 − -27683489 = -6514441 USD

    -27683489 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -34197930 USD · 2005-01-01 – 2005-12-31

    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 6.32 million

    Prior period

    −USD 33.39 million

    –

    Current period

    −USD 27.07 million

    –

    Exact inputs and evidence

    -27068280 − -33392879 = 6324599 USD

    -33392879 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -27068280 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -68.5%

    Prior period

    USD 471,690

    –

    Current period

    USD 148,541

    –

    Exact inputs and evidence

    148541 − 471690 = -323149 USD

    471690 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    148541 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 2.67 million 100% of revenue
  • Cost of revenue USD 14.93 million 559% of revenue
  • Operating expenses USD 20.81 million 780% of revenue
  • Operating income −USD 33.07 million −1,239% of revenue
  • Tax, interest and other Derived USD 1.13 million 42% of revenue
  • Net income −USD 34.2 million −1,281% of revenue

Cash

  • Operating cash flow −USD 27.07 million −1,014% of revenue
  • Capital expenditure USD 148,541 5.6% of revenue
  • Free cash flow Derived −USD 27.22 million −1,020% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 1,611% of revenue.
  • 2004 Operating loss: operating costs were 1,222% of revenue.
  • 2005 Operating loss: operating costs were 1,339% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-311491463 24032017 Derived -22540554 -258076 Derived -22282478 -22931227 Derived
Source
2004 2004-01-01 – 2004-12-312416059 29527952 Derived -27111893 571596 Derived -27683489 -33864569 Derived
Source
2005 2005-01-01 – 2005-12-312668989 35735443 Derived -33066454 1131476 Derived -34197930 -27216821 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 2.7M 2005
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.2.9M2.2M1.4M720.6K0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue1491463
2004Revenue2416059
2005Revenue2668989

Revenue growth

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

10.5% 2005
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.67%50%33%17%0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year62%
2005Year over year10.5%

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 -1,238.9% 2005
Net margin -1,281.3% 2005
Free cash flow margin -1,019.7% 2005
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.123%-323%-769%-1,215%-1,660%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-1,511.3%
2004Operating margin-1,122.2%
2005Operating margin-1,238.9%
2003Net margin-1,494%
2004Net margin-1,145.8%
2005Net margin-1,281.3%
2003Free cash flow margin-1,537.5%
2004Free cash flow margin-1,401.6%
2005Free cash flow margin-1,019.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -27.1M 2005
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.2.7M-7.0M-16.7M-26.4M-36.1M200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-22671011
2004Operating cash flow-33392879
2005Operating cash flow-27068280

Free cash flow

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

USD -27.2M 2005
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.2.7M-7.1M-16.9M-26.8M-36.6M200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-22931227
2004Free cash flow-33864569
2005Free cash flow-27216821

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.

117.3% 2005
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.127%95%63%32%0%200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets22%
2004Liabilities / assets41.4%
2005Liabilities / assets117.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.85× 2005
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.5.38×4.04×2.69×1.35×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities4.22×
2004Current assets / current liabilities4.99×
2005Current assets / current liabilities1.85×

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 5.34 million
Exact value

Exact value: -5344663 USD

1995-01-01 – 1995-12-31: -5344663 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.

1996 1996-01-01 – 1996-12-31
−USD 7.82 million
Exact value

Exact value: -7819037 USD

1996-01-01 – 1996-12-31: -7819037 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.

1997 1997-01-01 – 1997-12-31
−USD 13.51 million
Exact value

Exact value: -13506602 USD

1997-01-01 – 1997-12-31: -13506602 USD Inspect Net Income Open source
Share or cite

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

−USD 12.74 million
Exact value

Exact value: -12738821 USD

1997-01-01 – 1997-12-31: -12738821 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 1.76 million
Exact value

Exact value: 1757274 USD

1997-01-01 – 1997-12-31: 1757274 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.5 million
Calculation and evidence

-12738821 − 1757274 USD

Exact free cash flow: -14496095 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 17.15 million
Exact value

Exact value: -17154727 USD

1998-01-01 – 1998-12-31: -17154727 USD Inspect Net Income Open source
Share or cite

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

−USD 14.75 million
Exact value

Exact value: -14753096 USD

1998-01-01 – 1998-12-31: -14753096 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 1.38 million
Exact value

Exact value: 1379323 USD

1998-01-01 – 1998-12-31: 1379323 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.13 million
Calculation and evidence

-14753096 − 1379323 USD

Exact free cash flow: -16132419 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 11.3 million
Exact value

Exact value: -11298269 USD

1999-01-01 – 1999-12-31: -11298269 USD Inspect Net Income Open source
Share or cite

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

−USD 5.32 million
Exact value

Exact value: -5322679 USD

1999-01-01 – 1999-12-31: -5322679 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 407,819
Exact value

Exact value: 407819 USD

1999-01-01 – 1999-12-31: 407819 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.73 million
Calculation and evidence

-5322679 − 407819 USD

Exact free cash flow: -5730498 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 22.28 million
Exact value

Exact value: -22282478 USD

2003-01-01 – 2003-12-31: -22282478 USD Inspect Net Income Open source
Share or cite

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

−USD 22.67 million
Exact value

Exact value: -22671011 USD

2003-01-01 – 2003-12-31: -22671011 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 260,216
Exact value

Exact value: 260216 USD

2003-01-01 – 2003-12-31: 260216 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.93 million
Calculation and evidence

-22671011 − 260216 USD

Exact free cash flow: -22931227 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 27.68 million
Exact value

Exact value: -27683489 USD

2004-01-01 – 2004-12-31: -27683489 USD Inspect Net Income Open source
Share or cite

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

−USD 33.39 million
Exact value

Exact value: -33392879 USD

2004-01-01 – 2004-12-31: -33392879 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 471,690
Exact value

Exact value: 471690 USD

2004-01-01 – 2004-12-31: 471690 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.86 million
Calculation and evidence

-33392879 − 471690 USD

Exact free cash flow: -33864569 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 34.2 million
Exact value

Exact value: -34197930 USD

2005-01-01 – 2005-12-31: -34197930 USD Inspect Net Income Open source
Share or cite

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

−USD 27.07 million
Exact value

Exact value: -27068280 USD

2005-01-01 – 2005-12-31: -27068280 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 148,541
Exact value

Exact value: 148541 USD

2005-01-01 – 2005-12-31: 148541 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.22 million
Calculation and evidence

-27068280 − 148541 USD

Exact free cash flow: -27216821 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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000902600, 902600, edgar:902600