Revenue
20.9 million USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 20928000 USD Source
13 filing records in this dataset, filed from 2002-08-14 to 2005-08-09. Explore the available filing history and original sources.
20.9 million USD
2005-06-30 · USD
-11.14%
2005-06-30 · %
348 thousand USD
2005-06-30 · USD
17 thousand USD
2005-06-30 · USD
12513000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
92.5 million USD
2004-07-01 – 2005-06-30
-4.51 million USD
2004-07-01 – 2005-06-30
2.13 million USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-08-09.
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 71.45 million
–
Current period
USD 84.15 million
–
84148000 − 71452000 = 12696000 USD
71452000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source84148000 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 1.47 million
–
Current period
−USD 9.63 million
–
-9626000 − -1467000 = -8159000 USD
-1467000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-9626000 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 823,000
–
Current period
USD 2.22 million
–
2221000 − 823000 = 1398000 USD
823000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source2221000 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.
Comparable inputs unavailable for: Operating cash flow.
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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 35111000 | 57157000 Derived | -22046000 | -363000 Derived | -21683000 | -9476000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 81473000 | 88605000 Derived | -7132000 | 673000 Derived | -7805000 | 7622000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 82919000 | 80067000 Derived | 2852000 | 462000 Derived | 2390000 | 5146000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 71452000 | 73520000 Derived | -2068000 | -601000 Derived | -1467000 | 39000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 84148000 | 94476000 Derived | -10328000 | -702000 Derived | -9626000 | Unavailable | 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 |
|---|---|---|---|
| 2000 | Revenue | 35111000 |
|
| 2001 | Revenue | 81473000 |
|
| 2002 | Revenue | 82919000 |
|
| 2003 | Revenue | 71452000 |
|
| 2004 | Revenue | 84148000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 132% |
|
| 2002 | Year over year | 1.8% |
|
| 2003 | Year over year | -13.8% |
|
| 2004 | Year over year | 17.8% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | -62.8% |
|
| 2001 | Operating margin | -8.8% |
|
| 2002 | Operating margin | 3.4% |
|
| 2003 | Operating margin | -2.9% |
|
| 2004 | Operating margin | -12.3% |
|
| 2000 | Net margin | -61.8% |
|
| 2001 | Net margin | -9.6% |
|
| 2002 | Net margin | 2.9% |
|
| 2003 | Net margin | -2.1% |
|
| 2004 | Net margin | -11.4% |
|
| 2000 | Free cash flow margin | -27% |
|
| 2001 | Free cash flow margin | 9.4% |
|
| 2002 | Free cash flow margin | 6.2% |
|
| 2003 | Free cash flow margin | 0.1% |
|
| 2004 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -7075000 |
|
| 2001 | Operating cash flow | 9575000 |
|
| 2002 | Operating cash flow | 6970000 |
|
| 2003 | Operating cash flow | 862000 |
|
| 2004 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -9476000 |
|
| 2001 | Free cash flow | 7622000 |
|
| 2002 | Free cash flow | 5146000 |
|
| 2003 | Free cash flow | 39000 |
|
| 2004 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001 | Liabilities / assets | 77.7% |
|
| 2002 | Liabilities / assets | 39% |
|
| 2003 | Liabilities / assets | 36.2% |
|
| 2004 | Liabilities / assets | 43.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001 | Current assets / current liabilities | 1.1× |
|
| 2002 | Current assets / current liabilities | 2.41× |
|
| 2003 | Current assets / current liabilities | 2.74× |
|
| 2004 | Current assets / current liabilities | 2.34× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 21.68 million Exact valueExact value: -21683000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.08 million Exact valueExact value: -7075000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.4 million Exact valueExact value: 2401000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.48 million Calculation and evidence-7075000 − 2401000 USD Exact free cash flow: -9476000 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 7.81 million Exact valueExact value: -7805000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.58 million Exact valueExact value: 9575000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Exact valueExact value: 1953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.62 million Calculation and evidence9575000 − 1953000 USD Exact free cash flow: 7622000 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 2.39 million Exact valueExact value: 2390000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.97 million Exact valueExact value: 6970000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Exact valueExact value: 1824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.15 million Calculation and evidence6970000 − 1824000 USD Exact free cash flow: 5146000 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 1.47 million Exact valueExact value: -1467000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 862,000 Exact valueExact value: 862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 823,000 Exact valueExact value: 823000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39,000 Calculation and evidence862000 − 823000 USD Exact free cash flow: 39000 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 9.63 million Exact valueExact value: -9626000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 2.22 million Exact valueExact value: 2221000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
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.
13 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001035656, 1035656, edgar:1035656