Revenue
481 thousand USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 480913 USD Source
41 filing records in this dataset, filed from 2000-05-31 to 2006-05-12. Explore the available filing history and original sources.
481 thousand USD
2005-09-30 · USD
-98.88%
2005-09-30 · %
-287 thousand USD
2005-09-30 · USD
334374 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-3.57 million USD
2004-10-01 – 2005-09-30
-1.2 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-05-12.
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 5.62 million
–
Current period
USD 8.36 million
–
8360743 − 5623625 = 2737118 USD
5623625 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source8360743 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 838,758
–
Current period
−USD 2.02 million
–
-2024614 − -838758 = -1185856 USD
-838758 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-2024614 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 89,467
–
Current period
−USD 620,663
–
-620663 − 89467 = -710130 USD
89467 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-620663 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 133,510
–
Current period
USD 754,557
–
754557 − 133510 = 621047 USD
133510 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source754557 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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 5146918 | Unavailable | Unavailable | Unavailable | -5372351 | -1653051 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 8626093 | Unavailable | Unavailable | Unavailable | -1686354 | -809624 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 4289740 | 5004971 Derived | -715231 | 121846 Derived | -837077 | 151117 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 5431871 | 5281056 Derived | 150815 | 202342 Derived | -51527 | -45222 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 5623625 | 6514399 Derived | -890774 | -52016 Derived | -838758 | -44043 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 8360743 | 10153607 Derived | -1792864 | 231750 Derived | -2024614 | -1375220 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 |
|---|---|---|---|
| 1999 | Revenue | 5146918 |
|
| 2000 | Revenue | 8626093 |
|
| 2001 | Revenue | 4289740 |
|
| 2002 | Revenue | 5431871 |
|
| 2003 | Revenue | 5623625 |
|
| 2004 | Revenue | 8360743 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 67.6% |
|
| 2001 | Year over year | -50.3% |
|
| 2002 | Year over year | 26.6% |
|
| 2003 | Year over year | 3.5% |
|
| 2004 | Year over year | 48.7% |
|
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 |
|---|---|---|---|
| 1999-12-31 | Operating margin | Not reported |
|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001 | Operating margin | -16.7% |
|
| 2002 | Operating margin | 2.8% |
|
| 2003 | Operating margin | -15.8% |
|
| 2004 | Operating margin | -21.4% |
|
| 1999 | Net margin | -104.4% |
|
| 2000 | Net margin | -19.5% |
|
| 2001 | Net margin | -19.5% |
|
| 2002 | Net margin | -0.9% |
|
| 2003 | Net margin | -14.9% |
|
| 2004 | Net margin | -24.2% |
|
| 1999 | Free cash flow margin | -32.1% |
|
| 2000 | Free cash flow margin | -9.4% |
|
| 2001 | Free cash flow margin | 3.5% |
|
| 2002 | Free cash flow margin | -0.8% |
|
| 2003 | Free cash flow margin | -0.8% |
|
| 2004 | Free cash flow margin | -16.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -1582800 |
|
| 2000 | Operating cash flow | -450021 |
|
| 2001 | Operating cash flow | 329009 |
|
| 2002 | Operating cash flow | 315203 |
|
| 2003 | Operating cash flow | 89467 |
|
| 2004 | Operating cash flow | -620663 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -1653051 |
|
| 2000 | Free cash flow | -809624 |
|
| 2001 | Free cash flow | 151117 |
|
| 2002 | Free cash flow | -45222 |
|
| 2003 | Free cash flow | -44043 |
|
| 2004 | Free cash flow | -1375220 |
|
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 |
|---|---|---|---|
| 1999 | Liabilities / assets | 130% |
|
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.2× |
|
| 2000 | Current assets / current liabilities | 0.22× |
|
| 2001 | Current assets / current liabilities | 0.09× |
|
| 2002 | Current assets / current liabilities | 0.25× |
|
| 2003 | Current assets / current liabilities | 0.22× |
|
| 2004 | Current assets / current liabilities | 0.2× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 5.37 million Exact valueExact value: -5372351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.58 million Exact valueExact value: -1582800 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 70,251 Exact valueExact value: 70251 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.65 million Calculation and evidence-1582800 − 70251 USD Exact free cash flow: -1653051 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 1.69 million Exact valueExact value: -1686354 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 450,021 Exact valueExact value: -450021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 359,603 Exact valueExact value: 359603 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 809,624 Calculation and evidence-450021 − 359603 USD Exact free cash flow: -809624 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 837,077 Exact valueExact value: -837077 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 329,009 Exact valueExact value: 329009 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 177,892 Exact valueExact value: 177892 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 151,117 Calculation and evidence329009 − 177892 USD Exact free cash flow: 151117 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 51,527 Exact valueExact value: -51527 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 315,203 Exact valueExact value: 315203 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 360,425 Exact valueExact value: 360425 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 45,222 Calculation and evidence315203 − 360425 USD Exact free cash flow: -45222 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 838,758 Exact valueExact value: -838758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 89,467 Exact valueExact value: 89467 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 133,510 Exact valueExact value: 133510 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 44,043 Calculation and evidence89467 − 133510 USD Exact free cash flow: -44043 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 2.02 million Exact valueExact value: -2024614 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 620,663 Exact valueExact value: -620663 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 754,557 Exact valueExact value: 754557 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Calculation and evidence-620663 − 754557 USD Exact free cash flow: -1375220 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001020173, 1020173, edgar:1020173