INTEGRATED MEDICAL RESOURCES INC

EDGAR

9 filing records in this dataset, filed from 1997-03-31 to 1998-12-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.14 million USD

1998-07-30 · USD

Exact inputs and evidence

Operating margin

-245.96%

1998-07-30 · %

Exact inputs and evidence
  • Operating Income: -5264035 USD Source
  • Revenue: 2140175 USD Source
Cash and cash equivalents
265 thousand USD Source
Exact value

265279 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.

Operating cash flow

-9.22 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: -6877835 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -4429228 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -9025488 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -6877835 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -1818769 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -4621477 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -1818769 USD · 1998-01-01 – 1998-03-31 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: 1998-12-02.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-31
  • Total assets: 2 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1997-12-31
  • Current liabilities: 2 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1997-12-31
  • 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

    +90.8%

    Prior period

    USD 11.01 million

    –

    Current period

    USD 21 million

    –

    Exact inputs and evidence

    21004554 − 11006774 = 9997780 USD

    11006774 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    21004554 USD · 1997-01-01 – 1997-12-31

    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 1.93 million

    Prior period

    −USD 6.52 million

    –

    Current period

    −USD 8.45 million

    –

    Exact inputs and evidence

    -8447237 − -6518546 = -1928691 USD

    -6518546 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -8447237 USD · 1997-01-01 – 1997-12-31

    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 3.16 million

    Prior period

    −USD 5.87 million

    –

    Current period

    −USD 9.03 million

    –

    Exact inputs and evidence

    -9025488 − -5866732 = -3158756 USD

    -5866732 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -9025488 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -72.8%

    Prior period

    USD 1.68 million

    –

    Current period

    USD 458,397

    –

    Exact inputs and evidence

    458397 − 1682641 = -1224244 USD

    1682641 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    458397 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 21 million 100% of revenue
  • Operating costs Derived USD 29.06 million 138% of revenue
  • Operating income −USD 8.06 million −38% of revenue
  • Tax, interest and other Derived USD 392,052 1.9% of revenue
  • Net income −USD 8.45 million −40% of revenue

Cash

  • Operating cash flow −USD 9.03 million −43% of revenue
  • Capital expenditure USD 458,397 2.2% of revenue
  • Free cash flow Derived −USD 9.48 million −45% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 157% of revenue.
  • 1997 Operating loss: operating costs were 138% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3111006774 17250340 Derived -6243566 274980 Derived -6518546 -7549373 Derived
Source
1997 1997-01-01 – 1997-12-3121004554 29059739 Derived -8055185 392052 Derived -8447237 -9483885 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 21M 1997
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.22.7M17.0M11.3M5.7M0.019961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue11006774
1997Revenue21004554

Revenue growth

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

90.8% 1997
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.98%74%49%25%0%19961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year90.8%

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 -38.3% 1997
Net margin -40.2% 1997
Free cash flow margin -45.2% 1997
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.5%-14%-34%-54%-74%19961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-56.7%
1997Operating margin-38.3%
1996Net margin-59.2%
1997Net margin-40.2%
1996Free cash flow margin-68.6%
1997Free cash flow margin-45.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9M 1997
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.722.0K-1.9M-4.5M-7.1M-9.7M19961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-5866732
1997Operating cash flow-9025488

Free cash flow

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

USD -9.5M 1997
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.758.7K-2.0M-4.7M-7.5M-10.2M19961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-7549373
1997Free cash flow-9483885

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
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.8× 1997
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.3.80×2.85×1.90×0.95×0.00×19961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities3.52×
1997Current assets / current liabilities0.8×

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
1996 1995-03-29 – 1996-03-28
−USD 1.15 million
Exact value

Exact value: -1154331 USD

1995-03-29 – 1996-03-28: -1154331 USD Inspect Net Income Open source
Share or cite

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

−USD 1.14 million
Exact value

Exact value: -1136659 USD

1995-03-29 – 1996-03-28: -1136659 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 511,653
Exact value

Exact value: 511653 USD

1995-03-29 – 1996-03-28: 511653 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.65 million
Calculation and evidence

-1136659 − 511653 USD

Exact free cash flow: -1648312 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 6.52 million
Exact value

Exact value: -6518546 USD

1996-01-01 – 1996-12-31: -6518546 USD Inspect Net Income Open source
Share or cite

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

−USD 5.87 million
Exact value

Exact value: -5866732 USD

1996-01-01 – 1996-12-31: -5866732 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 1.68 million
Exact value

Exact value: 1682641 USD

1996-01-01 – 1996-12-31: 1682641 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.55 million
Calculation and evidence

-5866732 − 1682641 USD

Exact free cash flow: -7549373 USD

Share or cite

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

1997 1996-03-29 – 1997-03-28
−USD 6.52 million
Exact value

Exact value: -6518546 USD

1996-03-29 – 1997-03-28: -6518546 USD Inspect Net Income Open source
Share or cite

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

−USD 5.87 million
Exact value

Exact value: -5866732 USD

1996-03-29 – 1997-03-28: -5866732 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 3.85 million
Exact value

Exact value: 3847441 USD

1996-03-29 – 1997-03-28: 3847441 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.71 million
Calculation and evidence

-5866732 − 3847441 USD

Exact free cash flow: -9714173 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 8.45 million
Exact value

Exact value: -8447237 USD

1997-01-01 – 1997-12-31: -8447237 USD Inspect Net Income Open source
Share or cite

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

−USD 9.03 million
Exact value

Exact value: -9025488 USD

1997-01-01 – 1997-12-31: -9025488 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 458,397
Exact value

Exact value: 458397 USD

1997-01-01 – 1997-12-31: 458397 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.48 million
Calculation and evidence

-9025488 − 458397 USD

Exact free cash flow: -9483885 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000918591, 918591, edgar:918591