Revenue
3.97 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 3967000 USD Source
59 filing records in this dataset, filed from 1996-05-15 to 2007-08-08. Explore the available filing history and original sources.
3.97 million USD
2007-06-30 · USD
6.18%
2007-06-30 · %
139 thousand USD
2007-06-30 · USD
110 thousand USD
2007-06-30 · USD
3210000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
16.7 million USD
2006-07-01 – 2007-06-30
-32 thousand USD
2006-07-01 – 2007-06-30
-707 thousand USD
2006-07-01 – 2007-06-30
85 thousand USD
2006-07-01 – 2007-06-30
-792 thousand USD
2006-07-01 – 2007-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-08-08.
Financial data available through: 2006-12-31.
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 17.04 million
–
Current period
USD 16.94 million
–
16935000 − 17043000 = -108000 USD
17043000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source16935000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.26 million
–
Current period
−USD 794,000
–
-794000 − -1260000 = 466000 USD
-1260000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-794000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 774,000
–
Current period
USD 118,000
–
118000 − 774000 = -656000 USD
774000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source118000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 318,000
–
Current period
USD 211,000
–
211000 − 318000 = -107000 USD
318000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source211000 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 35509000 | 41217000 Derived | -5708000 | -739000 Derived | -4969000 | -4091000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 34978000 | 37131000 Derived | -2153000 | -665000 Derived | -1488000 | -1497000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 36427000 | 38546000 Derived | -2119000 | -167000 Derived | -1952000 | -2356000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 27575000 | 38331000 Derived | -10756000 | 2060000 Derived | -12816000 | -8254000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 20181000 | 25547000 Derived | -5366000 | -1617000 Derived | -3749000 | -3512000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 17451000 | 15509000 Derived | 1942000 | 298000 Derived | 1644000 | 1600000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 14623000 | 16607000 Derived | -1984000 | -201000 Derived | -1783000 | -2194000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 17722000 | 16787000 Derived | 935000 | -21000 Derived | 956000 | 615000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 17043000 | 18225000 Derived | -1182000 | 78000 Derived | -1260000 | 456000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 16935000 | 17678000 Derived | -743000 | 51000 Derived | -794000 | -93000 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 |
|---|---|---|---|
| 1997 | Revenue | 35509000 |
|
| 1998 | Revenue | 34978000 |
|
| 1999 | Revenue | 36427000 |
|
| 2000 | Revenue | 27575000 |
|
| 2001 | Revenue | 20181000 |
|
| 2002 | Revenue | 17451000 |
|
| 2003 | Revenue | 14623000 |
|
| 2004 | Revenue | 17722000 |
|
| 2005 | Revenue | 17043000 |
|
| 2006 | Revenue | 16935000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | -4.6% |
|
| 1998 | Year over year | -1.5% |
|
| 1999 | Year over year | 4.1% |
|
| 2000 | Year over year | -24.3% |
|
| 2001 | Year over year | -26.8% |
|
| 2002 | Year over year | -13.5% |
|
| 2003 | Year over year | -16.2% |
|
| 2004 | Year over year | 21.2% |
|
| 2005 | Year over year | -3.8% |
|
| 2006 | Year over year | -0.6% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -16.1% |
|
| 1998 | Operating margin | -6.2% |
|
| 1999 | Operating margin | -5.8% |
|
| 2000 | Operating margin | -39% |
|
| 2001 | Operating margin | -26.6% |
|
| 2002 | Operating margin | 11.1% |
|
| 2003 | Operating margin | -13.6% |
|
| 2004 | Operating margin | 5.3% |
|
| 2005 | Operating margin | -6.9% |
|
| 2006 | Operating margin | -4.4% |
|
| 1997 | Net margin | -14% |
|
| 1998 | Net margin | -4.3% |
|
| 1999 | Net margin | -5.4% |
|
| 2000 | Net margin | -46.5% |
|
| 2001 | Net margin | -18.6% |
|
| 2002 | Net margin | 9.4% |
|
| 2003 | Net margin | -12.2% |
|
| 2004 | Net margin | 5.4% |
|
| 2005 | Net margin | -7.4% |
|
| 2006 | Net margin | -4.7% |
|
| 1997 | Free cash flow margin | -11.5% |
|
| 1998 | Free cash flow margin | -4.3% |
|
| 1999 | Free cash flow margin | -6.5% |
|
| 2000 | Free cash flow margin | -29.9% |
|
| 2001 | Free cash flow margin | -17.4% |
|
| 2002 | Free cash flow margin | 9.2% |
|
| 2003 | Free cash flow margin | -15% |
|
| 2004 | Free cash flow margin | 3.5% |
|
| 2005 | Free cash flow margin | 2.7% |
|
| 2006 | Free cash flow margin | -0.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -2904000 |
|
| 1998 | Operating cash flow | -654000 |
|
| 1999 | Operating cash flow | -1920000 |
|
| 2000 | Operating cash flow | -7098000 |
|
| 2001 | Operating cash flow | -2819000 |
|
| 2002 | Operating cash flow | 1872000 |
|
| 2003 | Operating cash flow | -1867000 |
|
| 2004 | Operating cash flow | 641000 |
|
| 2005 | Operating cash flow | 774000 |
|
| 2006 | Operating cash flow | 118000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -4091000 |
|
| 1998 | Free cash flow | -1497000 |
|
| 1999 | Free cash flow | -2356000 |
|
| 2000 | Free cash flow | -8254000 |
|
| 2001 | Free cash flow | -3512000 |
|
| 2002 | Free cash flow | 1600000 |
|
| 2003 | Free cash flow | -2194000 |
|
| 2004 | Free cash flow | 615000 |
|
| 2005 | Free cash flow | 456000 |
|
| 2006 | Free cash flow | -93000 |
|
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 |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 80.3% |
|
| 2003 | Liabilities / assets | 92.1% |
|
| 2004 | Liabilities / assets | 82% |
|
| 2005 | Liabilities / assets | 100.9% |
|
| 2006 | Liabilities / assets | 106.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 2.3× |
|
| 1998 | Current assets / current liabilities | 2.36× |
|
| 1999 | Current assets / current liabilities | 2.07× |
|
| 2000 | Current assets / current liabilities | 1.02× |
|
| 2001 | Current assets / current liabilities | 0.76× |
|
| 2002 | Current assets / current liabilities | 1.07× |
|
| 2003 | Current assets / current liabilities | 0.9× |
|
| 2004 | Current assets / current liabilities | 1.08× |
|
| 2005 | Current assets / current liabilities | 1.03× |
|
| 2006 | Current assets / current liabilities | 0.98× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 4.97 million Exact valueExact value: -4969000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.9 million Exact valueExact value: -2904000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1187000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.09 million Calculation and evidence-2904000 − 1187000 USD Exact free cash flow: -4091000 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 1.49 million Exact valueExact value: -1488000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 654,000 Exact valueExact value: -654000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 843,000 Exact valueExact value: 843000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.5 million Calculation and evidence-654000 − 843000 USD Exact free cash flow: -1497000 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 1.95 million Exact valueExact value: -1952000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.92 million Exact valueExact value: -1920000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 436,000 Exact valueExact value: 436000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.36 million Calculation and evidence-1920000 − 436000 USD Exact free cash flow: -2356000 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 12.82 million Exact valueExact value: -12816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.1 million Exact valueExact value: -7098000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1156000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.25 million Calculation and evidence-7098000 − 1156000 USD Exact free cash flow: -8254000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 3.75 million Exact valueExact value: -3749000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.82 million Exact valueExact value: -2819000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 693,000 Exact valueExact value: 693000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.51 million Calculation and evidence-2819000 − 693000 USD Exact free cash flow: -3512000 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 1.64 million Exact valueExact value: 1644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.87 million Exact valueExact value: 1872000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 272,000 Exact valueExact value: 272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.6 million Calculation and evidence1872000 − 272000 USD Exact free cash flow: 1600000 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 1.78 million Exact valueExact value: -1783000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Exact valueExact value: -1867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 327,000 Exact valueExact value: 327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.19 million Calculation and evidence-1867000 − 327000 USD Exact free cash flow: -2194000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | USD 956,000 Exact valueExact value: 956000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 641,000 Exact valueExact value: 641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,000 Exact valueExact value: 26000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 615,000 Calculation and evidence641000 − 26000 USD Exact free cash flow: 615000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 1.26 million Exact valueExact value: -1260000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 774,000 Exact valueExact value: 774000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 318,000 Exact valueExact value: 318000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 456,000 Calculation and evidence774000 − 318000 USD Exact free cash flow: 456000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 794,000 Exact valueExact value: -794000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 118,000 Exact valueExact value: 118000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 211,000 Exact valueExact value: 211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 93,000 Calculation and evidence118000 − 211000 USD Exact free cash flow: -93000 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.
59 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001005387, 1005387, edgar:1005387