Revenue
6.53 million USD
2006-03-31 · USD
Exact inputs and evidence
- Revenue: 6526417 USD Source
63 filing records in this dataset, filed from 1996-05-15 to 2006-07-18. Explore the available filing history and original sources.
422476 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-07-18.
Financial data available through: 2003-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 7.44 million
–
Current period
USD 13.5 million
–
13501140 − 7437184 = 6063956 USD
7437184 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source13501140 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 199,394
–
Current period
−USD 1.02 million
–
-1022161 − 199394 = -1221555 USD
199394 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-1022161 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 241,253
–
Current period
−USD 1.11 million
–
-1106769 − 241253 = -1348022 USD
241253 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-1106769 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 40,735
–
Current period
USD 9,886
–
9886 − 40735 = -30849 USD
40735 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source9886 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 903443 | 6072986 Derived | -5169543 | 275811 Derived | -5445354 | -3688687 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 231480 | 401858 Derived | -170378 | 32140 Derived | -202518 | -129734 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 443240 | 219885 Derived | 223355 | 2854 Derived | 220501 | 192246 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 761300 | 482507 Derived | 278793 | -3051 Derived | 281844 | 326905 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 7437184 | 7226860 Derived | 210324 | 10930 Derived | 199394 | 200518 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 13501140 | 14538958 Derived | -1037818 | -15657 Derived | -1022161 | -1116655 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Revenue | 903443 |
|
| 1997 | Revenue | 231480 |
|
| 1998 | Revenue | 443240 |
|
| 1999 | Revenue | 761300 |
|
| 2002 | Revenue | 7437184 |
|
| 2003 | Revenue | 13501140 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | -74.4% |
|
| 1998 | Year over year | 91.5% |
|
| 1999 | Year over year | 71.8% |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 81.5% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Operating margin | -572.2% |
|
| 1997 | Operating margin | -73.6% |
|
| 1998 | Operating margin | 50.4% |
|
| 1999 | Operating margin | 36.6% |
|
| 2002 | Operating margin | 2.8% |
|
| 2003 | Operating margin | -7.7% |
|
| 1996 | Net margin | -602.7% |
|
| 1997 | Net margin | -87.5% |
|
| 1998 | Net margin | 49.7% |
|
| 1999 | Net margin | 37% |
|
| 2002 | Net margin | 2.7% |
|
| 2003 | Net margin | -7.6% |
|
| 1996 | Free cash flow margin | -408.3% |
|
| 1997 | Free cash flow margin | -56% |
|
| 1998 | Free cash flow margin | 43.4% |
|
| 1999 | Free cash flow margin | 42.9% |
|
| 2002 | Free cash flow margin | 2.7% |
|
| 2003 | Free cash flow margin | -8.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -3300486 |
|
| 1997 | Operating cash flow | -129734 |
|
| 1998 | Operating cash flow | 199619 |
|
| 1999 | Operating cash flow | 360551 |
|
| 2002 | Operating cash flow | 241253 |
|
| 2003 | Operating cash flow | -1106769 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -3688687 |
|
| 1997 | Free cash flow | -129734 |
|
| 1998 | Free cash flow | 192246 |
|
| 1999 | Free cash flow | 326905 |
|
| 2002 | Free cash flow | 200518 |
|
| 2003 | Free cash flow | -1116655 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1997-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | 33.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 0.06× |
|
| 1997 | Current assets / current liabilities | 0× |
|
| 1998 | Current assets / current liabilities | 0× |
|
| 1999 | Current assets / current liabilities | 17.23× |
|
| 2002 | Current assets / current liabilities | 1.05× |
|
| 2003 | Current assets / current liabilities | 1.62× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | −USD 5.45 million Exact valueExact value: -5445354 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.3 million Exact valueExact value: -3300486 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 388,201 Exact valueExact value: 388201 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.69 million Calculation and evidence-3300486 − 388201 USD Exact free cash flow: -3688687 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1997-01-01 – 1997-12-31 | −USD 202,518 Exact valueExact value: -202518 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 129,734 Exact valueExact value: -129734 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 129,734 Calculation and evidence-129734 − 0 USD Exact free cash flow: -129734 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | USD 220,501 Exact valueExact value: 220501 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 199,619 Exact valueExact value: 199619 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7,373 Exact valueExact value: 7373 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,246 Calculation and evidence199619 − 7373 USD Exact free cash flow: 192246 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | USD 281,844 Exact valueExact value: 281844 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 360,551 Exact valueExact value: 360551 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33,646 Exact valueExact value: 33646 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 326,905 Calculation and evidence360551 − 33646 USD Exact free cash flow: 326905 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 867,916 Exact valueExact value: -867916 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 504,609 Exact valueExact value: -504609 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,111 Exact valueExact value: 129111 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 633,720 Calculation and evidence-504609 − 129111 USD Exact free cash flow: -633720 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | USD 199,394 Exact valueExact value: 199394 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 241,253 Exact valueExact value: 241253 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40,735 Exact valueExact value: 40735 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 200,518 Calculation and evidence241253 − 40735 USD Exact free cash flow: 200518 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 1.02 million Exact valueExact value: -1022161 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.11 million Exact valueExact value: -1106769 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,886 Exact valueExact value: 9886 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.12 million Calculation and evidence-1106769 − 9886 USD Exact free cash flow: -1116655 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
63 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001001903, 1001903, edgar:1001903
Also known as KINETIKS COM INC