PROGENITOR INC

EDGAR

5 filing records in this dataset, filed from 1997-09-19 to 1998-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

105 thousand USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

-3,536.19%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: -3713000 USD Source
  • Revenue: 105000 USD Source

Operating cash flow

-3.4 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12069000 USD Source
  • Operating Cash Flow: -8665000 USD Source

Free cash flow

-3.83 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12069000 USD Source
  • Operating Cash Flow: -8665000 USD Source
  • Capital Expenditure: 1448000 USD Source
  • Capital Expenditure: 1026000 USD Source
Cash and cash equivalents
6.2 million USD Source
Exact value

6202000 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: 1998-08-14.

Financial data available through: 1997-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1997-09-30
  • Operating income: 3 of 11 periods available· newest 1997-09-30
  • Net income: 3 of 11 periods available· newest 1997-09-30
  • Operating cash flow: 3 of 11 periods available· newest 1997-09-30
  • Capital expenditure: 3 of 11 periods available· newest 1997-09-30
  • Total assets: 2 of 11 periods available· newest 1997-09-30
  • Total liabilities: 2 of 11 periods available· newest 1997-09-30
  • Current assets: 2 of 11 periods available· newest 1997-09-30
  • Current liabilities: 2 of 11 periods available· newest 1997-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 1997-09-30
  • 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

    -14.3%

    Prior period

    USD 1.33 million

    –

    Current period

    USD 1.14 million

    –

    Exact inputs and evidence

    1141649 − 1332366 = -190717 USD

    1332366 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    1141649 USD · 1996-10-01 – 1997-09-30

    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 24.8 million

    Prior period

    −USD 5.48 million

    –

    Current period

    −USD 30.28 million

    –

    Exact inputs and evidence

    -30282543 − -5483804 = -24798739 USD

    -5483804 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    -30282543 USD · 1996-10-01 – 1997-09-30

    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 2.96 million

    Prior period

    −USD 4.78 million

    –

    Current period

    −USD 7.74 million

    –

    Exact inputs and evidence

    -7739421 − -4778573 = -2960848 USD

    -4778573 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    -7739421 USD · 1996-10-01 – 1997-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,006.2%

    Prior period

    USD 83,467

    –

    Current period

    USD 923,288

    –

    Exact inputs and evidence

    923288 − 83467 = 839821 USD

    83467 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    923288 USD · 1996-10-01 – 1997-09-30

    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 1996-10-01 – 1997-09-30

  • Revenue USD 1.14 million 100% of revenue
  • Operating costs Derived USD 30.94 million 2,710% of revenue
  • Operating income −USD 29.8 million −2,610% of revenue
  • Tax, interest and other Derived USD 482,416 42% of revenue
  • Net income −USD 30.28 million −2,653% of revenue

Cash

  • Operating cash flow −USD 7.74 million −678% of revenue
  • Capital expenditure USD 923,288 81% of revenue
  • Free cash flow Derived −USD 8.66 million −759% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 189% of revenue.
  • 1996 Operating loss: operating costs were 425% of revenue.
  • 1997 Operating loss: operating costs were 2,710% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-10-01 – 1995-09-302821386 5344611 Derived -2523225 352242 Derived -2875467 -1767928 Derived
Source
1996 1995-10-01 – 1996-09-301332366 5663941 Derived -4331575 1152229 Derived -5483804 -4862040 Derived
Source
1997 1996-10-01 – 1997-09-301141649 30941776 Derived -29800127 482416 Derived -30282543 -8662709 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 1.1M 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.3.0M2.3M1.5M761.8K0.0199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue2821386
1996Revenue1332366
1997Revenue1141649

Revenue growth

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

-14.3% 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.4%-11%-26%-42%-57%199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-52.8%
1997Year over year-14.3%

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 -2,610.3% 1997
Net margin -2,652.5% 1997
Free cash flow margin -758.8% 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.212%-557%-1,326%-2,095%-2,865%199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-89.4%
1996Operating margin-325.1%
1997Operating margin-2,610.3%
1995Net margin-101.9%
1996Net margin-411.6%
1997Net margin-2,652.5%
1995Free cash flow margin-62.7%
1996Free cash flow margin-364.9%
1997Free cash flow margin-758.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.7M 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.619.2K-1.6M-3.9M-6.1M-8.4M199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1613114
1996Operating cash flow-4778573
1997Operating cash flow-7739421

Free cash flow

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

USD -8.7M 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.693.0K-1.8M-4.3M-6.8M-9.4M199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1767928
1996Free cash flow-4862040
1997Free cash flow-8662709

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.

32.4% 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.714%536%357%179%0%1995-09-3019961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets661.6%
1997Liabilities / assets32.4%

Current assets to current liabilities

Current assets divided by current liabilities.

3.02× 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.3.26×2.44×1.63×0.81×0.00×1995-09-3019961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.15×
1997Current assets / current liabilities3.02×

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 1994-10-01 – 1995-09-30
−USD 2.88 million
Exact value

Exact value: -2875467 USD

1994-10-01 – 1995-09-30: -2875467 USD Inspect Net Income Open source
Share or cite

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

−USD 1.61 million
Exact value

Exact value: -1613114 USD

1994-10-01 – 1995-09-30: -1613114 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 154,814
Exact value

Exact value: 154814 USD

1994-10-01 – 1995-09-30: 154814 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.77 million
Calculation and evidence

-1613114 − 154814 USD

Exact free cash flow: -1767928 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
−USD 5.48 million
Exact value

Exact value: -5483804 USD

1995-10-01 – 1996-09-30: -5483804 USD Inspect Net Income Open source
Share or cite

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

−USD 4.78 million
Exact value

Exact value: -4778573 USD

1995-10-01 – 1996-09-30: -4778573 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 83,467
Exact value

Exact value: 83467 USD

1995-10-01 – 1996-09-30: 83467 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.86 million
Calculation and evidence

-4778573 − 83467 USD

Exact free cash flow: -4862040 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
−USD 30.28 million
Exact value

Exact value: -30282543 USD

1996-10-01 – 1997-09-30: -30282543 USD Inspect Net Income Open source
Share or cite

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

−USD 7.74 million
Exact value

Exact value: -7739421 USD

1996-10-01 – 1997-09-30: -7739421 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 923,288
Exact value

Exact value: 923288 USD

1996-10-01 – 1997-09-30: 923288 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.66 million
Calculation and evidence

-7739421 − 923288 USD

Exact free cash flow: -8662709 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000936537, 936537, edgar:936537