EPOCH BIOSCIENCES INC

EDGAR

36 filing records in this dataset, filed from 1996-05-10 to 2004-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.41 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

-52.81%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: -1270203 USD Source
  • Revenue: 2405247 USD Source

Operating cash flow

-476 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1195669 USD Source
  • Operating Cash Flow: -719841 USD Source

Free cash flow

-538 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1195669 USD Source
  • Operating Cash Flow: -719841 USD Source
  • Capital Expenditure: 325502 USD Source
  • Capital Expenditure: 263046 USD Source
Cash and cash equivalents
8.53 million USD Source
Exact value

8534534 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

8.3 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 8901270 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 6877709 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 1933118 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 1936837 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 2405247 USD · 2004-07-01 – 2004-09-30 Source

Net income

-2.04 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -4691862 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -4265755 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: 174990 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -570474 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -1214848 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

-1.23 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -277177 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -240971 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -291396 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -719841 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -291396 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1195669 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -719841 USD · 2004-01-01 – 2004-06-30 Source

Capital expenditure

363 thousand USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 435717 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 398125 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 48258 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 263046 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 48258 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 325502 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 263046 USD · 2004-01-01 – 2004-06-30 Source

Free cash flow

-1.59 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -277177 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -240971 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -291396 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -719841 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -291396 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1195669 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -719841 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 435717 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 398125 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 48258 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 263046 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 48258 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 325502 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 263046 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: 2004-11-15.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2003-12-31
  • Operating income: 9 of 11 periods available· newest 2003-12-31
  • Net income: 9 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 6 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2003-12-31
  • Current liabilities: 6 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2003-12-31
  • 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

    -20.7%

    Prior period

    USD 11.23 million

    –

    Current period

    USD 8.9 million

    –

    Exact inputs and evidence

    8901270 − 11225944 = -2324674 USD

    11225944 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    8901270 USD · 2003-01-01 – 2003-12-31

    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 1.48 million

    Prior period

    −USD 3.22 million

    –

    Current period

    −USD 4.69 million

    –

    Exact inputs and evidence

    -4691862 − -3215706 = -1476156 USD

    -3215706 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -4691862 USD · 2003-01-01 – 2003-12-31

    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 3.62 million

    Prior period

    −USD 3.9 million

    –

    Current period

    −USD 277,177

    –

    Exact inputs and evidence

    -277177 − -3895384 = 3618207 USD

    -3895384 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -277177 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -55.6%

    Prior period

    USD 981,351

    –

    Current period

    USD 435,717

    –

    Exact inputs and evidence

    435717 − 981351 = -545634 USD

    981351 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    435717 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 8.9 million 100% of revenue
  • Operating costs Derived USD 13.61 million 153% of revenue
  • Operating income −USD 4.71 million −53% of revenue
  • Tax, interest and other Derived −USD 20,777 −0.2% of revenue
  • Net income −USD 4.69 million −53% of revenue

Cash

  • Operating cash flow −USD 277,177 −3.1% of revenue
  • Capital expenditure USD 435,717 4.9% of revenue
  • Free cash flow Derived −USD 712,894 −8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 2,985% of revenue.
  • 1999 Operating loss: operating costs were 2,187% of revenue.
  • 2000 Operating loss: operating costs were 525% of revenue.
  • 2001 Operating loss: operating costs were 167% of revenue.
  • 2002 Operating loss: operating costs were 130% of revenue.
  • 2003 Operating loss: operating costs were 153% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31159917 4774047 Derived -4614130 488879 Derived -5103009 Unavailable
Source
1999 1999-01-01 – 1999-12-31181094 3960170 Derived -3779076 920878 Derived -4699954 -3096955 Derived
Source
2000 2000-01-01 – 2000-12-311367053 7174792 Derived -5807739 -912696 Derived -4895043 -4957359 Derived
Source
2001 2001-01-01 – 2001-12-317521101 12527600 Derived -5006499 -430350 Derived -4576149 -3624492 Derived
Source
2002 2002-01-01 – 2002-12-3111225944 14543849 Derived -3317905 -102199 Derived -3215706 -4876735 Derived
Source
2003 2003-01-01 – 2003-12-318901270 13613909 Derived -4712639 -20777 Derived -4691862 -712894 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 8.9M 2003
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.12.1M9.1M6.1M3.0M0.0199820012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue159917
1999Revenue181094
2000Revenue1367053
2001Revenue7521101
2002Revenue11225944
2003Revenue8901270

Revenue growth

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

-20.7% 2003
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.709%513%317%121%-75%199820012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year13.2%
2000Year over year654.9%
2001Year over year450.2%
2002Year over year49.3%
2003Year over year-20.7%

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 -52.9% 2003
Net margin -52.7% 2003
Free cash flow margin -8% 2003
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.255%-670%-1,596%-2,521%-3,446%199820012003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-2,885.3%
1999Operating margin-2,086.8%
2000Operating margin-424.8%
2001Operating margin-66.6%
2002Operating margin-29.6%
2003Operating margin-52.9%
1998Net margin-3,191%
1999Net margin-2,595.3%
2000Net margin-358.1%
2001Net margin-60.8%
2002Net margin-28.6%
2003Net margin-52.7%
1998Free cash flow marginNot reported
1999Free cash flow margin-1,710.1%
2000Free cash flow margin-362.6%
2001Free cash flow margin-48.2%
2002Free cash flow margin-43.4%
2003Free cash flow margin-8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -277.2K 2003
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.311.6K-818.0K-1.9M-3.1M-4.2M199820012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-3756897
1999Operating cash flow-2855881
2000Operating cash flow-2650071
2001Operating cash flow-2019345
2002Operating cash flow-3895384
2003Operating cash flow-277177

Free cash flow

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

USD -712.9K 2003
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.396.6K-1.0M-2.5M-3.9M-5.4M199820012003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flow-3096955
2000Free cash flow-4957359
2001Free cash flow-3624492
2002Free cash flow-4876735
2003Free cash flow-712894

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.5× 2003
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.19.79×14.84×9.89×4.95×0.00×199820012003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.07×
1999Current assets / current liabilities18.32×
2000Current assets / current liabilities4.52×
2001Current assets / current liabilities3.85×
2002Current assets / current liabilities1.99×
2003Current assets / current liabilities2.5×

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 6.66 million
Exact value

Exact value: 6658499 USD

1995-01-01 – 1995-12-31: 6658499 USD Inspect Net Income Open source
Share or cite

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

−USD 4.61 million
Exact value

Exact value: -4607871 USD

1995-01-01 – 1995-12-31: -4607871 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.

1996 1996-01-01 – 1996-12-31
−USD 3.45 million
Exact value

Exact value: -3452158 USD

1996-01-01 – 1996-12-31: -3452158 USD Inspect Net Income Open source
Share or cite

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

−USD 3.5 million
Exact value

Exact value: -3499732 USD

1996-01-01 – 1996-12-31: -3499732 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.

1997 1997-01-01 – 1997-12-31
−USD 3.6 million
Exact value

Exact value: -3604807 USD

1997-01-01 – 1997-12-31: -3604807 USD Inspect Net Income Open source
Share or cite

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

−USD 3.35 million
Exact value

Exact value: -3353983 USD

1997-01-01 – 1997-12-31: -3353983 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.

1998 1998-01-01 – 1998-12-31
−USD 5.1 million
Exact value

Exact value: -5103009 USD

1998-01-01 – 1998-12-31: -5103009 USD Inspect Net Income Open source
Share or cite

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

−USD 3.76 million
Exact value

Exact value: -3756897 USD

1998-01-01 – 1998-12-31: -3756897 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.

1999 1999-01-01 – 1999-12-31
−USD 4.7 million
Exact value

Exact value: -4699954 USD

1999-01-01 – 1999-12-31: -4699954 USD Inspect Net Income Open source
Share or cite

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

−USD 2.86 million
Exact value

Exact value: -2855881 USD

1999-01-01 – 1999-12-31: -2855881 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 241,074
Exact value

Exact value: 241074 USD

1999-01-01 – 1999-12-31: 241074 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.1 million
Calculation and evidence

-2855881 − 241074 USD

Exact free cash flow: -3096955 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 4.9 million
Exact value

Exact value: -4895043 USD

2000-01-01 – 2000-12-31: -4895043 USD Inspect Net Income Open source
Share or cite

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

−USD 2.65 million
Exact value

Exact value: -2650071 USD

2000-01-01 – 2000-12-31: -2650071 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 2.31 million
Exact value

Exact value: 2307288 USD

2000-01-01 – 2000-12-31: 2307288 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.96 million
Calculation and evidence

-2650071 − 2307288 USD

Exact free cash flow: -4957359 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 4.58 million
Exact value

Exact value: -4576149 USD

2001-01-01 – 2001-12-31: -4576149 USD Inspect Net Income Open source
Share or cite

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

−USD 2.02 million
Exact value

Exact value: -2019345 USD

2001-01-01 – 2001-12-31: -2019345 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 1.61 million
Exact value

Exact value: 1605147 USD

2001-01-01 – 2001-12-31: 1605147 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.62 million
Calculation and evidence

-2019345 − 1605147 USD

Exact free cash flow: -3624492 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 3.22 million
Exact value

Exact value: -3215706 USD

2002-01-01 – 2002-12-31: -3215706 USD Inspect Net Income Open source
Share or cite

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

−USD 3.9 million
Exact value

Exact value: -3895384 USD

2002-01-01 – 2002-12-31: -3895384 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 981,351
Exact value

Exact value: 981351 USD

2002-01-01 – 2002-12-31: 981351 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.88 million
Calculation and evidence

-3895384 − 981351 USD

Exact free cash flow: -4876735 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 4.69 million
Exact value

Exact value: -4691862 USD

2003-01-01 – 2003-12-31: -4691862 USD Inspect Net Income Open source
Share or cite

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

−USD 277,177
Exact value

Exact value: -277177 USD

2003-01-01 – 2003-12-31: -277177 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 435,717
Exact value

Exact value: 435717 USD

2003-01-01 – 2003-12-31: 435717 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 712,894
Calculation and evidence

-277177 − 435717 USD

Exact free cash flow: -712894 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000910057, 910057, edgar:910057

Also known as EPOCH PHARMACEUTICALS INC, MICROPROBE CORP /DE/