Revenue
25.9 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 25858000 USD Source
64 filing records in this dataset, filed from 1996-06-24 to 2005-12-30. Explore the available filing history and original sources.
25.9 million USD
2005-09-30 · USD
0.84%
2005-09-30 · %
2.71 million USD
2005-09-30 · USD
2.51 million USD
2005-09-30 · USD
1728000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
71.4 million USD
2004-10-01 – 2005-09-30
-13.2 million USD
2004-10-01 – 2005-09-30
2.99 million USD
2004-10-01 – 2005-09-30
817 thousand USD
2004-10-01 – 2005-09-30
2.17 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-12-30.
Financial data available through: 2004-12-31.
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 89.13 million
–
Current period
USD 87.2 million
–
87200000 − 89133000 = -1933000 USD
89133000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source87200000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.35 million
–
Current period
−USD 13.07 million
–
-13070000 − -8345000 = -4725000 USD
-8345000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-13070000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.62 million
–
Current period
USD 3.9 million
–
3898000 − -2624000 = 6522000 USD
-2624000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source3898000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.28 million
–
Current period
USD 1.27 million
–
1267000 − 4280000 = -3013000 USD
4280000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1267000 USD · 2004-01-01 – 2004-12-31
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 1996-04-01 – 1997-03-31 | 14121000 | 26327000 Derived | -12206000 | 705000 Derived | -12911000 | -9621000 Derived | Source
|
| 1998 1997-04-01 – 1998-03-31 | 17638000 | 44445000 Derived | -26807000 | -1089000 Derived | -25718000 | -22120000 Derived | Source
|
| 1999 1998-04-01 – 1999-03-31 | 17111000 | 35893000 Derived | -18782000 | 50000 Derived | -18832000 | -16022000 Derived | Source
|
| 2000 1999-04-01 – 2000-03-31 | 60292000 | 62584000 Derived | -2292000 | -3153000 Derived | 861000 | -1733000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 73103000 | 70855000 Derived | 2248000 | 1100000 Derived | 1148000 | -1791000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 159871000 | 158083000 Derived | 1788000 | 920000 Derived | 868000 | -2425000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 157214000 | 158933000 Derived | -1719000 | 1272000 Derived | -2991000 | -18387000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 89133000 | 101274000 Derived | -12141000 | -3796000 Derived | -8345000 | -6904000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 87200000 | 100249000 Derived | -13049000 | 21000 Derived | -13070000 | 2631000 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 | 14121000 |
|
| 1998 | Revenue | 17638000 |
|
| 1999 | Revenue | 17111000 |
|
| 2000 | Revenue | 60292000 |
|
| 2000 | Revenue | 73103000 |
|
| 2001 | Revenue | 159871000 |
|
| 2002 | Revenue | 157214000 |
|
| 2003 | Revenue | 89133000 |
|
| 2004 | Revenue | 87200000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 24.9% |
|
| 1999 | Year over year | -3% |
|
| 2000 | Year over year | 252.4% |
|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 118.7% |
|
| 2002 | Year over year | -1.7% |
|
| 2003 | Year over year | -43.3% |
|
| 2004 | Year over year | -2.2% |
|
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 | -86.4% |
|
| 1998 | Operating margin | -152% |
|
| 1999 | Operating margin | -109.8% |
|
| 2000 | Operating margin | -3.8% |
|
| 2000 | Operating margin | 3.1% |
|
| 2001 | Operating margin | 1.1% |
|
| 2002 | Operating margin | -1.1% |
|
| 2003 | Operating margin | -13.6% |
|
| 2004 | Operating margin | -15% |
|
| 1997 | Net margin | -91.4% |
|
| 1998 | Net margin | -145.8% |
|
| 1999 | Net margin | -110.1% |
|
| 2000 | Net margin | 1.4% |
|
| 2000 | Net margin | 1.6% |
|
| 2001 | Net margin | 0.5% |
|
| 2002 | Net margin | -1.9% |
|
| 2003 | Net margin | -9.4% |
|
| 2004 | Net margin | -15% |
|
| 1997 | Free cash flow margin | -68.1% |
|
| 1998 | Free cash flow margin | -125.4% |
|
| 1999 | Free cash flow margin | -93.6% |
|
| 2000 | Free cash flow margin | -2.9% |
|
| 2000 | Free cash flow margin | -2.4% |
|
| 2001 | Free cash flow margin | -1.5% |
|
| 2002 | Free cash flow margin | -11.7% |
|
| 2003 | Free cash flow margin | -7.7% |
|
| 2004 | Free cash flow margin | 3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -8482000 |
|
| 1998 | Operating cash flow | -21166000 |
|
| 1999 | Operating cash flow | -12215000 |
|
| 2000 | Operating cash flow | -975000 |
|
| 2000 | Operating cash flow | -975000 |
|
| 2001 | Operating cash flow | 6054000 |
|
| 2002 | Operating cash flow | -14691000 |
|
| 2003 | Operating cash flow | -2624000 |
|
| 2004 | Operating cash flow | 3898000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -9621000 |
|
| 1998 | Free cash flow | -22120000 |
|
| 1999 | Free cash flow | -16022000 |
|
| 2000 | Free cash flow | -1733000 |
|
| 2000 | Free cash flow | -1791000 |
|
| 2001 | Free cash flow | -2425000 |
|
| 2002 | Free cash flow | -18387000 |
|
| 2003 | Free cash flow | -6904000 |
|
| 2004 | Free cash flow | 2631000 |
|
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 |
|---|---|---|---|
| 1997-03-31 | Liabilities / assets | Not reported |
|
| 1998-03-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-03-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 75.6% |
|
| 2000 | Liabilities / assets | 71.8% |
|
| 2001 | Liabilities / assets | 69.3% |
|
| 2002 | Liabilities / assets | 67.5% |
|
| 2003 | Liabilities / assets | 76.1% |
|
| 2004 | Liabilities / assets | 88.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 9.39× |
|
| 1998 | Current assets / current liabilities | 2.5× |
|
| 1999 | Current assets / current liabilities | 0.99× |
|
| 2000 | Current assets / current liabilities | 1.01× |
|
| 2000 | Current assets / current liabilities | 1.12× |
|
| 2001 | Current assets / current liabilities | 1.17× |
|
| 2002 | Current assets / current liabilities | 1.24× |
|
| 2003 | Current assets / current liabilities | 1.02× |
|
| 2004 | Current assets / current liabilities | 0.79× |
|
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 |
|---|---|---|---|---|
| 1995 1994-04-01 – 1995-03-31 | −USD 4.48 million Exact valueExact value: -4483000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.47 million Exact valueExact value: -2468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 115,000 Exact valueExact value: 115000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.58 million Calculation and evidence-2468000 − 115000 USD Exact free cash flow: -2583000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-04-01 – 1997-03-31 | −USD 12.91 million Exact valueExact value: -12911000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.48 million Exact valueExact value: -8482000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.14 million Exact valueExact value: 1139000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.62 million Calculation and evidence-8482000 − 1139000 USD Exact free cash flow: -9621000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-01 – 1998-03-31 | −USD 25.72 million Exact valueExact value: -25718000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.17 million Exact valueExact value: -21166000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 954,000 Exact valueExact value: 954000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.12 million Calculation and evidence-21166000 − 954000 USD Exact free cash flow: -22120000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-01 – 1999-03-31 | −USD 18.83 million Exact valueExact value: -18832000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.22 million Exact valueExact value: -12215000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.81 million Exact valueExact value: 3807000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.02 million Calculation and evidence-12215000 − 3807000 USD Exact free cash flow: -16022000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-04-01 – 2000-03-31 | USD 861,000 Exact valueExact value: 861000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 975,000 Exact valueExact value: -975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 758,000 Exact valueExact value: 758000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.73 million Calculation and evidence-975000 − 758000 USD Exact free cash flow: -1733000 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 1.15 million Exact valueExact value: 1148000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 975,000 Exact valueExact value: -975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 816,000 Exact valueExact value: 816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.79 million Calculation and evidence-975000 − 816000 USD Exact free cash flow: -1791000 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 868,000 Exact valueExact value: 868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.05 million Exact valueExact value: 6054000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.48 million Exact valueExact value: 8479000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.43 million Calculation and evidence6054000 − 8479000 USD Exact free cash flow: -2425000 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 2.99 million Exact valueExact value: -2991000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.69 million Exact valueExact value: -14691000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.7 million Exact valueExact value: 3696000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.39 million Calculation and evidence-14691000 − 3696000 USD Exact free cash flow: -18387000 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 8.35 million Exact valueExact value: -8345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.62 million Exact valueExact value: -2624000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.28 million Exact valueExact value: 4280000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.9 million Calculation and evidence-2624000 − 4280000 USD Exact free cash flow: -6904000 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 13.07 million Exact valueExact value: -13070000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.9 million Exact valueExact value: 3898000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.27 million Exact valueExact value: 1267000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.63 million Calculation and evidence3898000 − 1267000 USD Exact free cash flow: 2631000 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.
64 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001009395, 1009395, edgar:1009395