POLAR MOLECULAR HOLDING CORP

EDGAR

42 filing records in this dataset, filed from 1996-12-10 to 2006-01-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

65 thousand USD

2004-12-31 · USD

Exact inputs and evidence

Operating margin

-923.08%

2004-12-31 · %

Exact inputs and evidence
  • Operating Income: -2793000 USD Source
  • Operating Income: -2193000 USD Source
  • Revenue: 408000 USD Source
  • Revenue: 343000 USD Source

Operating cash flow

-244 thousand USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1121000 USD Source
  • Operating Cash Flow: -877000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

408 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 90000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 99000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 154000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 408000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 343000 USD · 2004-01-01 – 2004-09-30 Source

Net income

-3.2 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: -767000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -1474000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -285000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -3195000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2526000 USD · 2004-01-01 – 2004-09-30 Source

Operating cash flow

-1.12 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: -250000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -876000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -250000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -877000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -876000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1121000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -877000 USD · 2004-01-01 – 2004-09-30 Source

Capital expenditure

16 thousand USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 2000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 0 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 5000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 14000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 5000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 14000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 14000 USD · 2004-01-01 – 2004-06-30 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: 2006-01-09.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-12-31
  • Operating income: 5 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2004-12-31
  • Total assets: 4 of 11 periods available· newest 2004-12-31
  • Total liabilities: 3 of 11 periods available· newest 2002-03-31
  • Current assets: 5 of 11 periods available· newest 2004-12-31
  • Current liabilities: 5 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 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.

  • Revenue

    -1.9%

    Prior period

    USD 416,000

    –

    Current period

    USD 408,000

    –

    Exact inputs and evidence

    408000 − 416000 = -8000 USD

    416000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    408000 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.

  • Net income

    +USD 124,000

    Prior period

    −USD 3.32 million

    –

    Current period

    −USD 3.2 million

    –

    Exact inputs and evidence

    -3195000 − -3319000 = 124000 USD

    -3319000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -3195000 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

    −USD 356,000

    Prior period

    −USD 765,000

    –

    Current period

    −USD 1.12 million

    –

    Exact inputs and evidence

    -1121000 − -765000 = -356000 USD

    -765000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -1121000 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

    +50%

    Prior period

    USD 2,000

    –

    Current period

    USD 3,000

    –

    Exact inputs and evidence

    3000 − 2000 = 1000 USD

    2000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3000 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.

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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 408,000 100% of revenue
  • Operating costs Derived USD 3.2 million 785% of revenue
  • Operating income −USD 2.79 million −685% of revenue
  • Tax, interest and other Derived USD 402,000 99% of revenue
  • Net income −USD 3.2 million −783% of revenue

Cash

  • Operating cash flow −USD 1.12 million −275% of revenue
  • Capital expenditure USD 3,000 0.7% of revenue
  • Free cash flow Derived −USD 1.12 million −275% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 114% of revenue.
  • 1996 Operating loss: operating costs were 126% of revenue.
  • 2002 Operating loss: operating costs were 1,241% of revenue.
  • 2003 Operating loss: operating costs were 794% of revenue.
  • 2004 Operating loss: operating costs were 785% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-318916563 10133760 Derived -1217197 1307210 Derived -2524407 1194865 Derived
Source
1996 1996-01-01 – 1996-12-318164602 10280236 Derived -2115634 372005 Derived -2487639 -2520930 Derived
Source
2002 2001-04-01 – 2002-03-31162000 2011000 Derived -1849000 97000 Derived -1946000 -313000 Derived
Source
2003 2003-01-01 – 2003-12-31416000 3304000 Derived -2888000 431000 Derived -3319000 -767000 Derived
Source
2004 2004-01-01 – 2004-12-31408000 3201000 Derived -2793000 402000 Derived -3195000 -1124000 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 408K 2004
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.9.6M7.2M4.8M2.4M0.019951996200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue8916563
1996Revenue8164602
2002Revenue162000
2003Revenue416000
2004Revenue408000

Revenue growth

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

-1.9% 2004
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.0.7%-1.8%-4.2%-6.7%-9.1%19951996200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-8.4%
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year-1.9%

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 -684.6% 2004
Net margin -783.1% 2004
Free cash flow margin -275.5% 2004
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.111%-242%-594%-946%-1,298%19951996200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-13.7%
1996Operating margin-25.9%
2002Operating margin-1,141.4%
2003Operating margin-694.2%
2004Operating margin-684.6%
1995Net margin-28.3%
1996Net margin-30.5%
2002Net margin-1,201.2%
2003Net margin-797.8%
2004Net margin-783.1%
1995Free cash flow margin13.4%
1996Free cash flow margin-30.9%
2002Free cash flow margin-193.2%
2003Free cash flow margin-184.4%
2004Free cash flow margin-275.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2004
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.1.7M873.6K73.0K-727.7K-1.5M19951996200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow1453364
1996Operating cash flow-1307460
2002Operating cash flow-311000
2003Operating cash flow-765000
2004Operating cash flow-1121000

Free cash flow

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

USD -1.1M 2004
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.1.5M414.5K-663.0K-1.7M-2.8M19951996200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow1194865
1996Free cash flow-2520930
2002Free cash flow-313000
2003Free cash flow-767000
2004Free cash flow-1124000

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.

84% 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.169%127%84%42%0%1995199620022003-12-312004-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets156.4%
1996Liabilities / assets84%
2002Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 2004
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.1.38×1.03×0.69×0.34×0.00×19951996200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.37×
1996Current assets / current liabilities1.28×
2002Current assets / current liabilities0×
2003Current assets / current liabilities0.01×
2004Current assets / current liabilities0.02×

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 2.52 million
Exact value

Exact value: -2524407 USD

1995-01-01 – 1995-12-31: -2524407 USD Inspect Net Income Open source
Share or cite

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

USD 1.45 million
Exact value

Exact value: 1453364 USD

1995-01-01 – 1995-12-31: 1453364 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 258,499
Exact value

Exact value: 258499 USD

1995-01-01 – 1995-12-31: 258499 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.19 million
Calculation and evidence

1453364 − 258499 USD

Exact free cash flow: 1194865 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 2.49 million
Exact value

Exact value: -2487639 USD

1996-01-01 – 1996-12-31: -2487639 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1307460 USD

1996-01-01 – 1996-12-31: -1307460 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 1.21 million
Exact value

Exact value: 1213470 USD

1996-01-01 – 1996-12-31: 1213470 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.52 million
Calculation and evidence

-1307460 − 1213470 USD

Exact free cash flow: -2520930 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 1.95 million
Exact value

Exact value: -1946000 USD

2001-04-01 – 2002-03-31: -1946000 USD Inspect Net Income Open source
Share or cite

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

−USD 311,000
Exact value

Exact value: -311000 USD

2001-04-01 – 2002-03-31: -311000 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 2,000
Exact value

Exact value: 2000 USD

2001-04-01 – 2002-03-31: 2000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 313,000
Calculation and evidence

-311000 − 2000 USD

Exact free cash flow: -313000 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 3.32 million
Exact value

Exact value: -3319000 USD

2003-01-01 – 2003-12-31: -3319000 USD Inspect Net Income Open source
Share or cite

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

−USD 765,000
Exact value

Exact value: -765000 USD

2003-01-01 – 2003-12-31: -765000 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 2,000
Exact value

Exact value: 2000 USD

2003-01-01 – 2003-12-31: 2000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 767,000
Calculation and evidence

-765000 − 2000 USD

Exact free cash flow: -767000 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 3.2 million
Exact value

Exact value: -3195000 USD

2004-01-01 – 2004-12-31: -3195000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.12 million
Exact value

Exact value: -1121000 USD

2004-01-01 – 2004-12-31: -1121000 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 3,000
Exact value

Exact value: 3000 USD

2004-01-01 – 2004-12-31: 3000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-1121000 − 3000 USD

Exact free cash flow: -1124000 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: 0000908754, 908754, edgar:908754

Also known as MURDOCK COMMUNICATIONS CORP