Revenue
931 thousand USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 931000 USD Source
40 filing records in this dataset, filed from 2000-08-11 to 2006-11-13. Explore the available filing history and original sources.
931 thousand USD
2006-09-30 · USD
-76.37%
2006-09-30 · %
-152 thousand USD
2006-09-30 · USD
-152 thousand USD
2006-09-30 · USD
389000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
2.89 million USD
2005-10-01 – 2006-09-30
-7.22 million USD
2005-10-01 – 2006-09-30
-4.17 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-13.
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 3.19 million
–
Current period
USD 2.93 million
–
2931000 − 3193000 = -262000 USD
3193000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source2931000 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 7.13 million
–
Current period
−USD 9.66 million
–
-9657000 − -7134000 = -2523000 USD
-7134000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-9657000 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 6.9 million
–
Current period
−USD 6.68 million
–
-6677000 − -6896000 = 219000 USD
-6896000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-6677000 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 193,000
–
Current period
USD 94,000
–
94000 − 193000 = -99000 USD
193000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source94000 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 0 | 13468000 Derived | -13468000 | -348000 Derived | -13120000 | -6854000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 1969000 | 4019000 Derived | -2050000 | 2634000 Derived | -4684000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 2722000 | 6950000 Derived | -4228000 | 2221000 Derived | -6449000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 2721000 | 8866000 Derived | -6145000 | 1301000 Derived | -7446000 | -5958000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 3193000 | 10203000 Derived | -7010000 | 124000 Derived | -7134000 | -7089000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 2931000 | 11411000 Derived | -8480000 | 1177000 Derived | -9657000 | -6771000 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 |
|---|---|---|---|
| 2000 | Revenue | 0 |
|
| 2001 | Revenue | 1969000 |
|
| 2002 | Revenue | 2722000 |
|
| 2003 | Revenue | 2721000 |
|
| 2004 | Revenue | 3193000 |
|
| 2005 | Revenue | 2931000 |
|
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 | No prior comparable period |
|
| 2002 | Year over year | 38.2% |
|
| 2003 | Year over year | -0% |
|
| 2004 | Year over year | 17.3% |
|
| 2005 | Year over year | -8.2% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | Not reported |
|
| 2001 | Operating margin | -104.1% |
|
| 2002 | Operating margin | -155.3% |
|
| 2003 | Operating margin | -225.8% |
|
| 2004 | Operating margin | -219.5% |
|
| 2005 | Operating margin | -289.3% |
|
| 2000 | Net margin | Not reported |
|
| 2001 | Net margin | -237.9% |
|
| 2002 | Net margin | -236.9% |
|
| 2003 | Net margin | -273.6% |
|
| 2004 | Net margin | -223.4% |
|
| 2005 | Net margin | -329.5% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | -219% |
|
| 2004 | Free cash flow margin | -222% |
|
| 2005 | Free cash flow margin | -231% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -6311000 |
|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | -5650000 |
|
| 2004 | Operating cash flow | -6896000 |
|
| 2005 | Operating cash flow | -6677000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -6854000 |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | -5958000 |
|
| 2004 | Free cash flow | -7089000 |
|
| 2005 | Free cash flow | -6771000 |
|
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 |
|
| 2001 | Liabilities / assets | 60.5% |
|
| 2002 | Liabilities / assets | 115.7% |
|
| 2003 | Liabilities / assets | 13.5% |
|
| 2004 | Liabilities / assets | 40.5% |
|
| 2005 | Liabilities / assets | 116.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 4.33× |
|
| 2001 | Current assets / current liabilities | 1.13× |
|
| 2002 | Current assets / current liabilities | 0.72× |
|
| 2003 | Current assets / current liabilities | 7.83× |
|
| 2004 | Current assets / current liabilities | 2.14× |
|
| 2005 | Current assets / current liabilities | 1.16× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 2.66 million Exact valueExact value: -2664000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 777,000 Exact valueExact value: -777000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 73,000 Exact valueExact value: 73000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 850,000 Calculation and evidence-777000 − 73000 USD Exact free cash flow: -850000 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 4.01 million Exact valueExact value: -4014000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.21 million Exact valueExact value: -2206000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17,000 Exact valueExact value: 17000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.22 million Calculation and evidence-2206000 − 17000 USD Exact free cash flow: -2223000 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 13.12 million Exact valueExact value: -13120000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.31 million Exact valueExact value: -6311000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 543,000 Exact valueExact value: 543000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.85 million Calculation and evidence-6311000 − 543000 USD Exact free cash flow: -6854000 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 4.68 million Exact valueExact value: -4684000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 383,000 Exact valueExact value: 383000 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. |
| 2002 2002-01-01 – 2002-12-31 | −USD 6.45 million Exact valueExact value: -6449000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 164,000 Exact valueExact value: 164000 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. |
| 2003 2003-01-01 – 2003-12-31 | −USD 7.45 million Exact valueExact value: -7446000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.65 million Exact valueExact value: -5650000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 308,000 Exact valueExact value: 308000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.96 million Calculation and evidence-5650000 − 308000 USD Exact free cash flow: -5958000 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 7.13 million Exact valueExact value: -7134000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.9 million Exact valueExact value: -6896000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 193,000 Exact valueExact value: 193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.09 million Calculation and evidence-6896000 − 193000 USD Exact free cash flow: -7089000 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 9.66 million Exact valueExact value: -9657000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.68 million Exact valueExact value: -6677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 94,000 Exact valueExact value: 94000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.77 million Calculation and evidence-6677000 − 94000 USD Exact free cash flow: -6771000 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.
40 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001059404, 1059404, edgar:1059404