Revenue
15.9 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 15933000 USD Source
51 filing records in this dataset, filed from 1996-07-31 to 2008-04-10. Explore the available filing history and original sources.
15.9 million USD
2007-09-30 · USD
-11.41%
2007-09-30 · %
-585 thousand USD
2007-09-30 · USD
-639 thousand USD
2007-09-30 · USD
31344000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-04-10.
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 44.62 million
–
Current period
USD 52.86 million
–
52859000 − 44619000 = 8240000 USD
44619000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source52859000 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 902,000
–
Current period
USD 6.43 million
–
6427000 − 902000 = 5525000 USD
902000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source6427000 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 3.95 million
–
Current period
USD 4.84 million
–
4837000 − 3951000 = 886000 USD
3951000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source4837000 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 298,000
–
Current period
USD 305,000
–
305000 − 298000 = 7000 USD
298000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source305000 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 0 | 5183371 Derived | -5183371 | 85191 Derived | -5268562 | -5333445 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 400000 | 6963000 Derived | -6563000 | -645000 Derived | -5918000 | -5624000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 334000 | 10296000 Derived | -9962000 | -1338000 Derived | -8624000 | -7059000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3461000 | 16015000 Derived | -12554000 | -988000 Derived | -11566000 | -12541000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 16081000 | 31324000 Derived | -15243000 | -652000 Derived | -14591000 | -14558000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 24271000 | 32944000 Derived | -8673000 | 157000 Derived | -8830000 | -8934000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 35232000 | 43599000 Derived | -8367000 | -223000 Derived | -8144000 | -8014000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 44619000 | 43806000 Derived | 813000 | -89000 Derived | 902000 | 3653000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 52859000 | 46492000 Derived | 6367000 | -60000 Derived | 6427000 | 4532000 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 |
|---|---|---|---|
| 1995 | Revenue | 0 |
|
| 1996 | Revenue | 400000 |
|
| 1997 | Revenue | 334000 |
|
| 1998 | Revenue | 3461000 |
|
| 1999 | Revenue | 16081000 |
|
| 2000 | Revenue | 24271000 |
|
| 2001 | Revenue | 35232000 |
|
| 2002 | Revenue | 44619000 |
|
| 2003 | Revenue | 52859000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | -16.5% |
|
| 1998 | Year over year | 936.2% |
|
| 1999 | Year over year | 364.6% |
|
| 2000 | Year over year | 50.9% |
|
| 2001 | Year over year | 45.2% |
|
| 2002 | Year over year | 26.6% |
|
| 2003 | Year over year | 18.5% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | Not reported |
|
| 1996 | Operating margin | -1,640.8% |
|
| 1997 | Operating margin | -2,982.6% |
|
| 1998 | Operating margin | -362.7% |
|
| 1999 | Operating margin | -94.8% |
|
| 2000 | Operating margin | -35.7% |
|
| 2001 | Operating margin | -23.7% |
|
| 2002 | Operating margin | 1.8% |
|
| 2003 | Operating margin | 12% |
|
| 1995 | Net margin | Not reported |
|
| 1996 | Net margin | -1,479.5% |
|
| 1997 | Net margin | -2,582% |
|
| 1998 | Net margin | -334.2% |
|
| 1999 | Net margin | -90.7% |
|
| 2000 | Net margin | -36.4% |
|
| 2001 | Net margin | -23.1% |
|
| 2002 | Net margin | 2% |
|
| 2003 | Net margin | 12.2% |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | -1,406% |
|
| 1997 | Free cash flow margin | -2,113.5% |
|
| 1998 | Free cash flow margin | -362.4% |
|
| 1999 | Free cash flow margin | -90.5% |
|
| 2000 | Free cash flow margin | -36.8% |
|
| 2001 | Free cash flow margin | -22.7% |
|
| 2002 | Free cash flow margin | 8.2% |
|
| 2003 | Free cash flow margin | 8.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -5321687 |
|
| 1996 | Operating cash flow | -5567000 |
|
| 1997 | Operating cash flow | -6981000 |
|
| 1998 | Operating cash flow | -12311000 |
|
| 1999 | Operating cash flow | -13965000 |
|
| 2000 | Operating cash flow | -8765000 |
|
| 2001 | Operating cash flow | -7883000 |
|
| 2002 | Operating cash flow | 3951000 |
|
| 2003 | Operating cash flow | 4837000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -5333445 |
|
| 1996 | Free cash flow | -5624000 |
|
| 1997 | Free cash flow | -7059000 |
|
| 1998 | Free cash flow | -12541000 |
|
| 1999 | Free cash flow | -14558000 |
|
| 2000 | Free cash flow | -8934000 |
|
| 2001 | Free cash flow | -8014000 |
|
| 2002 | Free cash flow | 3653000 |
|
| 2003 | Free cash flow | 4532000 |
|
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 |
|---|---|---|---|
| 1995-12-31 | Liabilities / assets | Not reported |
|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 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 |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 11.34× |
|
| 1996 | Current assets / current liabilities | 21.75× |
|
| 1997 | Current assets / current liabilities | 9.38× |
|
| 1998 | Current assets / current liabilities | 2.65× |
|
| 1999 | Current assets / current liabilities | 3.68× |
|
| 2000 | Current assets / current liabilities | 2.19× |
|
| 2001 | Current assets / current liabilities | 1.9× |
|
| 2002 | Current assets / current liabilities | 1.69× |
|
| 2003 | Current assets / current liabilities | 4.25× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | −USD 2.65 million Exact valueExact value: -2653465 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.8 million Exact valueExact value: -2803847 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,834 Exact valueExact value: 5834 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.81 million Calculation and evidence-2803847 − 5834 USD Exact free cash flow: -2809681 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | −USD 5.27 million Exact valueExact value: -5268562 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.32 million Exact valueExact value: -5321687 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11,758 Exact valueExact value: 11758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.33 million Calculation and evidence-5321687 − 11758 USD Exact free cash flow: -5333445 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | −USD 5.92 million Exact valueExact value: -5918000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.57 million Exact valueExact value: -5567000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 57,000 Exact valueExact value: 57000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.62 million Calculation and evidence-5567000 − 57000 USD Exact free cash flow: -5624000 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 8.62 million Exact valueExact value: -8624000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.98 million Exact valueExact value: -6981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 78,000 Exact valueExact value: 78000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.06 million Calculation and evidence-6981000 − 78000 USD Exact free cash flow: -7059000 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 11.57 million Exact valueExact value: -11566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.31 million Exact valueExact value: -12311000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,000 Exact valueExact value: 230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.54 million Calculation and evidence-12311000 − 230000 USD Exact free cash flow: -12541000 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 14.59 million Exact valueExact value: -14591000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.97 million Exact valueExact value: -13965000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 593,000 Exact valueExact value: 593000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.56 million Calculation and evidence-13965000 − 593000 USD Exact free cash flow: -14558000 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 8.83 million Exact valueExact value: -8830000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.77 million Exact valueExact value: -8765000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 169,000 Exact valueExact value: 169000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.93 million Calculation and evidence-8765000 − 169000 USD Exact free cash flow: -8934000 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 8.14 million Exact valueExact value: -8144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.88 million Exact valueExact value: -7883000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 131,000 Exact valueExact value: 131000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.01 million Calculation and evidence-7883000 − 131000 USD Exact free cash flow: -8014000 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 902,000 Exact valueExact value: 902000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.95 million Exact valueExact value: 3951000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 298,000 Exact valueExact value: 298000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.65 million Calculation and evidence3951000 − 298000 USD Exact free cash flow: 3653000 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 6.43 million Exact valueExact value: 6427000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.84 million Exact valueExact value: 4837000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 305,000 Exact valueExact value: 305000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.53 million Calculation and evidence4837000 − 305000 USD Exact free cash flow: 4532000 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.
51 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001012270, 1012270, edgar:1012270