Revenue
2.46 million USD
2005-12-31 · USD
48 filing records in this dataset, filed from 1999-06-28 to 2007-11-09. Explore the available filing history and original sources.
2.46 million USD
2005-12-31 · USD
-2.31 million USD
2005-12-31 · USD
-2.38 million USD
2005-12-31 · USD
1013031 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-8.22 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-09.
Financial data available through: 2005-12-31.
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 6.42 million
–
Current period
USD 5.61 million
–
5613379 − 6417421 = -804042 USD
6417421 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source5613379 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 407,341
–
Current period
−USD 3.53 million
–
-3529872 − 407341 = -3937213 USD
407341 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-3529872 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 2.18 million
–
Current period
−USD 4.93 million
–
-4925844 − 2179903 = -7105747 USD
2179903 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-4925844 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 144,802
–
Current period
USD 71,542
–
71542 − 144802 = -73260 USD
144802 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source71542 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 |
|---|---|---|---|---|---|---|---|
| 2001 2000-04-01 – 2001-03-31 | 4916 | 1230621 Derived | -1225705 | -187913 Derived | -1037792 | -327255 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 0 | 106784 Derived | -106784 | 2211287 Derived | -2318071 | -148489 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 0 | 76326 Derived | -76326 | 373002 Derived | -449328 | -36421 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 0 | 170117 Derived | -170117 | 295439 Derived | -465556 | -188065 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 6417421 | 5787833 Derived | 629588 | 222247 Derived | 407341 | 2035101 Derived | Source
|
| 2005 2004-04-01 – 2005-03-31 | 0 | 68084 Derived | -68084 | 16595 Derived | -84679 | -138649 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 5613379 | Unavailable | Unavailable | Unavailable | -3529872 | -4997386 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 |
|---|---|---|---|
| 2001 | Revenue | 4916 |
|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 0 |
|
| 2004 | Revenue | 6417421 |
|
| 2005 | Revenue | 0 |
|
| 2005 | Revenue | 5613379 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | -100% |
|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2005 | Year over year | -12.5% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -24,933% |
|
| 2002 | Operating margin | Not reported |
|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | Not reported |
|
| 2004 | Operating margin | 9.8% |
|
| 2005 | Operating margin | Not reported |
|
| 2005-12-31 | Operating margin | Not reported |
|
| 2001 | Net margin | -21,110.5% |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | Not reported |
|
| 2004 | Net margin | 6.3% |
|
| 2005 | Net margin | Not reported |
|
| 2005 | Net margin | -62.9% |
|
| 2001 | Free cash flow margin | -6,656.9% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | 31.7% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | -89% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | -299042 |
|
| 2002 | Operating cash flow | -148489 |
|
| 2003 | Operating cash flow | -36421 |
|
| 2004 | Operating cash flow | -188065 |
|
| 2004 | Operating cash flow | 2179903 |
|
| 2005 | Operating cash flow | -138649 |
|
| 2005 | Operating cash flow | -4925844 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -327255 |
|
| 2002 | Free cash flow | -148489 |
|
| 2003 | Free cash flow | -36421 |
|
| 2004 | Free cash flow | -188065 |
|
| 2004 | Free cash flow | 2035101 |
|
| 2005 | Free cash flow | -138649 |
|
| 2005 | Free cash flow | -4997386 |
|
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 |
|---|---|---|---|
| 2001 | Liabilities / assets | 325.5% |
|
| 2002 | Liabilities / assets | 6,741.3% |
|
| 2003-03-31 | Liabilities / assets | Not reported |
|
| 2004-03-31 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | 50.8% |
|
| 2005-03-31 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 34.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 0.65× |
|
| 2002 | Current assets / current liabilities | 0× |
|
| 2003-03-31 | Current assets / current liabilities | Not reported |
|
| 2004-03-31 | Current assets / current liabilities | Not reported |
|
| 2004 | Current assets / current liabilities | 1.92× |
|
| 2005-03-31 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | 2.1× |
|
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 1999-04-01 – 2000-03-31 | −USD 6.42 million Exact valueExact value: -6416192 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 761,665 Exact valueExact value: -761665 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,977 Exact valueExact value: 21977 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 783,642 Calculation and evidence-761665 − 21977 USD Exact free cash flow: -783642 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-01 – 2001-03-31 | −USD 1.04 million Exact valueExact value: -1037792 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 299,042 Exact valueExact value: -299042 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28,213 Exact valueExact value: 28213 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 327,255 Calculation and evidence-299042 − 28213 USD Exact free cash flow: -327255 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | −USD 2.32 million Exact valueExact value: -2318071 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 148,489 Exact valueExact value: -148489 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 148,489 Calculation and evidence-148489 − 0 USD Exact free cash flow: -148489 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | −USD 449,328 Exact valueExact value: -449328 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36,421 Exact valueExact value: -36421 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36,421 Calculation and evidence-36421 − 0 USD Exact free cash flow: -36421 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 465,556 Exact valueExact value: -465556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 188,065 Exact valueExact value: -188065 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 188,065 Calculation and evidence-188065 − 0 USD Exact free cash flow: -188065 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 407,341 Exact valueExact value: 407341 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.18 million Exact valueExact value: 2179903 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 144,802 Exact valueExact value: 144802 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.04 million Calculation and evidence2179903 − 144802 USD Exact free cash flow: 2035101 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-04-01 – 2005-03-31 | −USD 84,679 Exact valueExact value: -84679 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 138,649 Exact valueExact value: -138649 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 138,649 Calculation and evidence-138649 − 0 USD Exact free cash flow: -138649 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 3.53 million Exact valueExact value: -3529872 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.93 million Exact valueExact value: -4925844 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 71,542 Exact valueExact value: 71542 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5 million Calculation and evidence-4925844 − 71542 USD Exact free cash flow: -4997386 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.
48 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001069249, 1069249, edgar:1069249
Also known as NURESCELL INC