OSTEX INTERNATIONAL INC /WA/

EDGAR

34 filing records in this dataset, filed from 1996-05-15 to 2010-11-26. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

923 thousand USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-136.84%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -1263000 USD Source
  • Revenue: 923000 USD Source

Operating cash flow

-432 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -432000 USD Source

Free cash flow

-536 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -432000 USD Source
  • Capital Expenditure: 104000 USD Source
Cash and cash equivalents
1.26 million USD Source
Exact value

1256000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2010-11-26.

Financial data available through: 2001-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-31
  • Operating income: 8 of 11 periods available· newest 2001-12-31
  • Net income: 8 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2001-12-31
  • Total assets: 7 of 11 periods available· newest 2001-12-31
  • Total liabilities: 2 of 11 periods available· newest 1997-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 7 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-12-31
  • 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

    +3.3%

    Prior period

    USD 5.55 million

    –

    Current period

    USD 5.73 million

    –

    Exact inputs and evidence

    5734000 − 5552000 = 182000 USD

    5552000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    5734000 USD · 2001-01-01 – 2001-12-31

    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 1.08 million

    Prior period

    −USD 2.02 million

    –

    Current period

    −USD 3.1 million

    –

    Exact inputs and evidence

    -3099000 − -2017000 = -1082000 USD

    -2017000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -3099000 USD · 2001-01-01 – 2001-12-31

    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 2.16 million

    Prior period

    −USD 838,000

    –

    Current period

    −USD 3 million

    –

    Exact inputs and evidence

    -2995000 − -838000 = -2157000 USD

    -838000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -2995000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -71.3%

    Prior period

    USD 2.03 million

    –

    Current period

    USD 582,000

    –

    Exact inputs and evidence

    582000 − 2031000 = -1449000 USD

    2031000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    582000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 5.73 million 100% of revenue
  • Cost of revenue USD 2.28 million 40% of revenue
  • Operating expenses USD 6.64 million 116% of revenue
  • Operating income −USD 3.18 million −55% of revenue
  • Tax, interest and other Derived −USD 83,000 −1.4% of revenue
  • Net income −USD 3.1 million −54% of revenue

Cash

  • Operating cash flow −USD 3 million −52% of revenue
  • Capital expenditure USD 582,000 10% of revenue
  • Free cash flow Derived −USD 3.58 million −62% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 339% of revenue.
  • 1995 Operating loss: operating costs were 312% of revenue.
  • 1996 Operating loss: operating costs were 337% of revenue.
  • 1997 Operating loss: operating costs were 326% of revenue.
  • 1998 Operating loss: operating costs were 388% of revenue.
  • 1999 Operating loss: operating costs were 141% of revenue.
  • 2000 Operating loss: operating costs were 146% of revenue.
  • 2001 Operating loss: operating costs were 155% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-311782000 6047000 Derived -4265000 -194000 Derived -4071000 -4001000 Derived
Source
1995 1995-01-01 – 1995-12-313325000 10386000 Derived -7061000 -1684000 Derived -5377000 -7771000 Derived
Source
1996 1996-01-01 – 1996-12-313947000 13290000 Derived -9343000 -1273000 Derived -8070000 -7282000 Derived
Source
1997 1997-01-01 – 1997-12-314108000 13400000 Derived -9292000 -7028000 Derived -2264000 -2286000 Derived
Source
1998 1998-01-01 – 1998-12-313047000 11837000 Derived -8790000 -695000 Derived -8095000 -7740000 Derived
Source
1999 1999-01-01 – 1999-12-314732000 6695000 Derived -1963000 -393000 Derived -1570000 -2027000 Derived
Source
2000 2000-01-01 – 2000-12-315552000 8117000 Derived -2565000 -548000 Derived -2017000 -2869000 Derived
Source
2001 2001-01-01 – 2001-12-315734000 8916000 Derived -3182000 -83000 Derived -3099000 -3577000 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 5.7M 2001
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.6.2M4.6M3.1M1.5M0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue1782000
1995Revenue3325000
1996Revenue3947000
1997Revenue4108000
1998Revenue3047000
1999Revenue4732000
2000Revenue5552000
2001Revenue5734000

Revenue growth

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

3.3% 2001
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.96%63%30%-2%-35%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year86.6%
1996Year over year18.7%
1997Year over year4.1%
1998Year over year-25.8%
1999Year over year55.3%
2000Year over year17.3%
2001Year over year3.3%

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 -55.5% 2001
Net margin -54% 2001
Free cash flow margin -62.4% 2001
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.23%-61%-144%-228%-312%199419982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-239.3%
1995Operating margin-212.4%
1996Operating margin-236.7%
1997Operating margin-226.2%
1998Operating margin-288.5%
1999Operating margin-41.5%
2000Operating margin-46.2%
2001Operating margin-55.5%
1994Net margin-228.5%
1995Net margin-161.7%
1996Net margin-204.5%
1997Net margin-55.1%
1998Net margin-265.7%
1999Net margin-33.2%
2000Net margin-36.3%
2001Net margin-54%
1994Free cash flow margin-224.5%
1995Free cash flow margin-233.7%
1996Free cash flow margin-184.5%
1997Free cash flow margin-55.6%
1998Free cash flow margin-254%
1999Free cash flow margin-42.8%
2000Free cash flow margin-51.7%
2001Free cash flow margin-62.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3M 2001
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.611.0K-1.6M-3.8M-6.0M-8.2M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-3427000
1995Operating cash flow-6025000
1996Operating cash flow-6787000
1997Operating cash flow-1181000
1998Operating cash flow-7638000
1999Operating cash flow-1951000
2000Operating cash flow-838000
2001Operating cash flow-2995000

Free cash flow

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

USD -3.6M 2001
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.621.7K-1.6M-3.9M-6.1M-8.4M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4001000
1995Free cash flow-7771000
1996Free cash flow-7282000
1997Free cash flow-2286000
1998Free cash flow-7740000
1999Free cash flow-2027000
2000Free cash flow-2869000
2001Free cash flow-3577000

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.

10.2% 1997
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.11.1%8.3%5.5%2.8%0.0%1994-12-311998-12-312001-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996Liabilities / assets8.4%
1997Liabilities / assets10.2%
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.62× 2001
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.24.23×18.17×12.12×6.06×0.00×1994-12-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities22.44×
1996Current assets / current liabilities13.73×
1997Current assets / current liabilities9.58×
1998Current assets / current liabilities8.28×
1999Current assets / current liabilities16.65×
2000Current assets / current liabilities5.03×
2001Current assets / current liabilities3.62×

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
1994 1994-01-01 – 1994-12-31
−USD 4.07 million
Exact value

Exact value: -4071000 USD

1994-01-01 – 1994-12-31: -4071000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.43 million
Exact value

Exact value: -3427000 USD

1994-01-01 – 1994-12-31: -3427000 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 574,000
Exact value

Exact value: 574000 USD

1994-01-01 – 1994-12-31: 574000 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 million
Calculation and evidence

-3427000 − 574000 USD

Exact free cash flow: -4001000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 5.38 million
Exact value

Exact value: -5377000 USD

1995-01-01 – 1995-12-31: -5377000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.03 million
Exact value

Exact value: -6025000 USD

1995-01-01 – 1995-12-31: -6025000 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 1.75 million
Exact value

Exact value: 1746000 USD

1995-01-01 – 1995-12-31: 1746000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.77 million
Calculation and evidence

-6025000 − 1746000 USD

Exact free cash flow: -7771000 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 8.07 million
Exact value

Exact value: -8070000 USD

1996-01-01 – 1996-12-31: -8070000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.79 million
Exact value

Exact value: -6787000 USD

1996-01-01 – 1996-12-31: -6787000 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 495,000
Exact value

Exact value: 495000 USD

1996-01-01 – 1996-12-31: 495000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.28 million
Calculation and evidence

-6787000 − 495000 USD

Exact free cash flow: -7282000 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 2.26 million
Exact value

Exact value: -2264000 USD

1997-01-01 – 1997-12-31: -2264000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.18 million
Exact value

Exact value: -1181000 USD

1997-01-01 – 1997-12-31: -1181000 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 1.11 million
Exact value

Exact value: 1105000 USD

1997-01-01 – 1997-12-31: 1105000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.29 million
Calculation and evidence

-1181000 − 1105000 USD

Exact free cash flow: -2286000 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 8.1 million
Exact value

Exact value: -8095000 USD

1998-01-01 – 1998-12-31: -8095000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.64 million
Exact value

Exact value: -7638000 USD

1998-01-01 – 1998-12-31: -7638000 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 102,000
Exact value

Exact value: 102000 USD

1998-01-01 – 1998-12-31: 102000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.74 million
Calculation and evidence

-7638000 − 102000 USD

Exact free cash flow: -7740000 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 1.57 million
Exact value

Exact value: -1570000 USD

1999-01-01 – 1999-12-31: -1570000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.95 million
Exact value

Exact value: -1951000 USD

1999-01-01 – 1999-12-31: -1951000 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 76,000
Exact value

Exact value: 76000 USD

1999-01-01 – 1999-12-31: 76000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.03 million
Calculation and evidence

-1951000 − 76000 USD

Exact free cash flow: -2027000 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 2.02 million
Exact value

Exact value: -2017000 USD

2000-01-01 – 2000-12-31: -2017000 USD Inspect Net Income Open source
Share or cite

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

−USD 838,000
Exact value

Exact value: -838000 USD

2000-01-01 – 2000-12-31: -838000 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 2.03 million
Exact value

Exact value: 2031000 USD

2000-01-01 – 2000-12-31: 2031000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.87 million
Calculation and evidence

-838000 − 2031000 USD

Exact free cash flow: -2869000 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 3.1 million
Exact value

Exact value: -3099000 USD

2001-01-01 – 2001-12-31: -3099000 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 million
Exact value

Exact value: -2995000 USD

2001-01-01 – 2001-12-31: -2995000 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 582,000
Exact value

Exact value: 582000 USD

2001-01-01 – 2001-12-31: 582000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.58 million
Calculation and evidence

-2995000 − 582000 USD

Exact free cash flow: -3577000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000932631, 932631, edgar:932631