Revenue
12 million USD
2006-03-31 · USD
Exact inputs and evidence
- Revenue: 12010000 USD Source
35 filing records in this dataset, filed from 1999-05-14 to 2006-05-10. Explore the available filing history and original sources.
12 million USD
2006-03-31 · USD
-18.3%
2006-03-31 · %
-3.12 million USD
2006-03-31 · USD
-3.17 million USD
2006-03-31 · USD
18812000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
58.4 million USD
2005-04-01 – 2006-03-31
-564 thousand USD
2005-04-01 – 2006-03-31
-565 thousand USD
2005-04-01 – 2006-03-31
517 thousand USD
2005-04-01 – 2006-03-31
-1.08 million USD
2005-04-01 – 2006-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-05-10.
Financial data available through: 2005-12-31.
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 57.63 million
–
Current period
USD 60.4 million
–
60397000 − 57634000 = 2763000 USD
57634000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source60397000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.75 million
–
Current period
USD 991,000
–
991000 − -2754000 = 3745000 USD
-2754000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source991000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.07 million
–
Current period
−USD 180,000
–
-180000 − 3069000 = -3249000 USD
3069000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-180000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.13 million
–
Current period
USD 548,000
–
548000 − 1130000 = -582000 USD
1130000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source548000 USD · 2005-01-01 – 2005-12-31
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 | 19437000 | 23183000 Derived | -3746000 | -1202000 Derived | -2544000 | -5382000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 35110000 | 41810000 Derived | -6700000 | 279000 Derived | -6979000 | -6118000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 60574000 | 61725000 Derived | -1151000 | -707000 Derived | -444000 | -10557000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 121267000 | 126078000 Derived | -4811000 | -100000 Derived | -4711000 | -15835000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 99700000 | 194669000 Derived | -94969000 | 546000 Derived | -95515000 | -33142000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 69384000 | 83482000 Derived | -14098000 | -328000 Derived | -13770000 | -18432000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 58373000 | 64814000 Derived | -6441000 | -287000 Derived | -6154000 | -10936000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 57634000 | 60230000 Derived | -2596000 | 158000 Derived | -2754000 | 1939000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 60397000 | 59509000 Derived | 888000 | -103000 Derived | 991000 | -728000 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 | 19437000 |
|
| 1998 | Revenue | 35110000 |
|
| 1999 | Revenue | 60574000 |
|
| 2000 | Revenue | 121267000 |
|
| 2001 | Revenue | 99700000 |
|
| 2002 | Revenue | 69384000 |
|
| 2003 | Revenue | 58373000 |
|
| 2004 | Revenue | 57634000 |
|
| 2005 | Revenue | 60397000 |
|
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 | 80.6% |
|
| 1999 | Year over year | 72.5% |
|
| 2000 | Year over year | 100.2% |
|
| 2001 | Year over year | -17.8% |
|
| 2002 | Year over year | -30.4% |
|
| 2003 | Year over year | -15.9% |
|
| 2004 | Year over year | -1.3% |
|
| 2005 | Year over year | 4.8% |
|
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 | -19.3% |
|
| 1998 | Operating margin | -19.1% |
|
| 1999 | Operating margin | -1.9% |
|
| 2000 | Operating margin | -4% |
|
| 2001 | Operating margin | -95.3% |
|
| 2002 | Operating margin | -20.3% |
|
| 2003 | Operating margin | -11% |
|
| 2004 | Operating margin | -4.5% |
|
| 2005 | Operating margin | 1.5% |
|
| 1997 | Net margin | -13.1% |
|
| 1998 | Net margin | -19.9% |
|
| 1999 | Net margin | -0.7% |
|
| 2000 | Net margin | -3.9% |
|
| 2001 | Net margin | -95.8% |
|
| 2002 | Net margin | -19.8% |
|
| 2003 | Net margin | -10.5% |
|
| 2004 | Net margin | -4.8% |
|
| 2005 | Net margin | 1.6% |
|
| 1997 | Free cash flow margin | -27.7% |
|
| 1998 | Free cash flow margin | -17.4% |
|
| 1999 | Free cash flow margin | -17.4% |
|
| 2000 | Free cash flow margin | -13.1% |
|
| 2001 | Free cash flow margin | -33.2% |
|
| 2002 | Free cash flow margin | -26.6% |
|
| 2003 | Free cash flow margin | -18.7% |
|
| 2004 | Free cash flow margin | 3.4% |
|
| 2005 | Free cash flow margin | -1.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -4972000 |
|
| 1998 | Operating cash flow | -5144000 |
|
| 1999 | Operating cash flow | -2321000 |
|
| 2000 | Operating cash flow | -421000 |
|
| 2001 | Operating cash flow | -21325000 |
|
| 2002 | Operating cash flow | -17177000 |
|
| 2003 | Operating cash flow | -9738000 |
|
| 2004 | Operating cash flow | 3069000 |
|
| 2005 | Operating cash flow | -180000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -5382000 |
|
| 1998 | Free cash flow | -6118000 |
|
| 1999 | Free cash flow | -10557000 |
|
| 2000 | Free cash flow | -15835000 |
|
| 2001 | Free cash flow | -33142000 |
|
| 2002 | Free cash flow | -18432000 |
|
| 2003 | Free cash flow | -10936000 |
|
| 2004 | Free cash flow | 1939000 |
|
| 2005 | Free cash flow | -728000 |
|
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 | No source recorded |
| 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 |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 1.31× |
|
| 1999 | Current assets / current liabilities | 2.59× |
|
| 2000 | Current assets / current liabilities | 1.67× |
|
| 2001 | Current assets / current liabilities | 0.89× |
|
| 2002 | Current assets / current liabilities | 1.11× |
|
| 2003 | Current assets / current liabilities | 1.19× |
|
| 2004 | Current assets / current liabilities | 1.13× |
|
| 2005 | Current assets / current liabilities | 1.55× |
|
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 2.54 million Exact valueExact value: -2544000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.97 million Exact valueExact value: -4972000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 410,000 Exact valueExact value: 410000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.38 million Calculation and evidence-4972000 − 410000 USD Exact free cash flow: -5382000 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 6.98 million Exact valueExact value: -6979000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.14 million Exact valueExact value: -5144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 974,000 Exact valueExact value: 974000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.12 million Calculation and evidence-5144000 − 974000 USD Exact free cash flow: -6118000 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 444,000 Exact valueExact value: -444000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.32 million Exact valueExact value: -2321000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.24 million Exact valueExact value: 8236000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.56 million Calculation and evidence-2321000 − 8236000 USD Exact free cash flow: -10557000 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 4.71 million Exact valueExact value: -4711000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 421,000 Exact valueExact value: -421000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.41 million Exact valueExact value: 15414000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.84 million Calculation and evidence-421000 − 15414000 USD Exact free cash flow: -15835000 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 95.52 million Exact valueExact value: -95515000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.33 million Exact valueExact value: -21325000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.82 million Exact valueExact value: 11817000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.14 million Calculation and evidence-21325000 − 11817000 USD Exact free cash flow: -33142000 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 13.77 million Exact valueExact value: -13770000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.18 million Exact valueExact value: -17177000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.26 million Exact valueExact value: 1255000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.43 million Calculation and evidence-17177000 − 1255000 USD Exact free cash flow: -18432000 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 6.15 million Exact valueExact value: -6154000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.74 million Exact valueExact value: -9738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Exact valueExact value: 1198000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.94 million Calculation and evidence-9738000 − 1198000 USD Exact free cash flow: -10936000 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 2.75 million Exact valueExact value: -2754000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.07 million Exact valueExact value: 3069000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.13 million Exact valueExact value: 1130000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.94 million Calculation and evidence3069000 − 1130000 USD Exact free cash flow: 1939000 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 991,000 Exact valueExact value: 991000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 180,000 Exact valueExact value: -180000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 548,000 Exact valueExact value: 548000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 728,000 Calculation and evidence-180000 − 548000 USD Exact free cash flow: -728000 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001014383, 1014383, edgar:1014383