Revenue
22.2 million USD
2004-12-31 · USD
19 filing records in this dataset, filed from 2000-11-14 to 2005-04-05. Explore the available filing history and original sources.
22.2 million USD
2004-12-31 · USD
-5.87%
2004-12-31 · %
-2.36 million USD
2004-12-31 · USD
-2.99 million USD
2004-12-31 · USD
17005000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
86.1 million USD
2004-01-01 – 2004-12-31
-4.32 million USD
2004-01-01 – 2004-12-31
1.38 million USD
2004-01-01 – 2004-12-31
3.95 million USD
2004-01-01 – 2004-12-31
-2.58 million USD
2004-01-01 – 2004-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-04-05.
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 85.23 million
–
Current period
USD 86.1 million
–
86095000 − 85231000 = 864000 USD
85231000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source86095000 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 71.18 million
–
Current period
−USD 4.32 million
–
-4319000 − -71178000 = 66859000 USD
-71178000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-4319000 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 3.52 million
–
Current period
USD 1.38 million
–
1378000 − 3522000 = -2144000 USD
3522000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1378000 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 3.33 million
–
Current period
USD 3.95 million
–
3954000 − 3334000 = 620000 USD
3334000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source3954000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 8866000 | 16965000 Derived | -8099000 | 157000 Derived | -8256000 | -4295000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 19130000 | 29790000 Derived | -10660000 | -181000 Derived | -10479000 | -6861000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 34356000 | 71233000 Derived | -36877000 | -1048000 Derived | -35829000 | -22222000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 64924000 | 113308000 Derived | -48384000 | -2631000 Derived | -45753000 | -20311000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 76378000 | 88485000 Derived | -12107000 | -749000 Derived | -11358000 | -12139000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 85231000 | 156423000 Derived | -71192000 | -14000 Derived | -71178000 | 188000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 86095000 | 91057000 Derived | -4962000 | -643000 Derived | -4319000 | -2576000 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 |
|---|---|---|---|
| 1998 | Revenue | 8866000 |
|
| 1999 | Revenue | 19130000 |
|
| 2000 | Revenue | 34356000 |
|
| 2001 | Revenue | 64924000 |
|
| 2002 | Revenue | 76378000 |
|
| 2003 | Revenue | 85231000 |
|
| 2004 | Revenue | 86095000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 115.8% |
|
| 2000 | Year over year | 79.6% |
|
| 2001 | Year over year | 89% |
|
| 2002 | Year over year | 17.6% |
|
| 2003 | Year over year | 11.6% |
|
| 2004 | Year over year | 1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -91.3% |
|
| 1999 | Operating margin | -55.7% |
|
| 2000 | Operating margin | -107.3% |
|
| 2001 | Operating margin | -74.5% |
|
| 2002 | Operating margin | -15.9% |
|
| 2003 | Operating margin | -83.5% |
|
| 2004 | Operating margin | -5.8% |
|
| 1998 | Net margin | -93.1% |
|
| 1999 | Net margin | -54.8% |
|
| 2000 | Net margin | -104.3% |
|
| 2001 | Net margin | -70.5% |
|
| 2002 | Net margin | -14.9% |
|
| 2003 | Net margin | -83.5% |
|
| 2004 | Net margin | -5% |
|
| 1998 | Free cash flow margin | -48.4% |
|
| 1999 | Free cash flow margin | -35.9% |
|
| 2000 | Free cash flow margin | -64.7% |
|
| 2001 | Free cash flow margin | -31.3% |
|
| 2002 | Free cash flow margin | -15.9% |
|
| 2003 | Free cash flow margin | 0.2% |
|
| 2004 | Free cash flow margin | -3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -3862000 |
|
| 1999 | Operating cash flow | -5713000 |
|
| 2000 | Operating cash flow | -19667000 |
|
| 2001 | Operating cash flow | -18296000 |
|
| 2002 | Operating cash flow | -4746000 |
|
| 2003 | Operating cash flow | 3522000 |
|
| 2004 | Operating cash flow | 1378000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -4295000 |
|
| 1999 | Free cash flow | -6861000 |
|
| 2000 | Free cash flow | -22222000 |
|
| 2001 | Free cash flow | -20311000 |
|
| 2002 | Free cash flow | -12139000 |
|
| 2003 | Free cash flow | 188000 |
|
| 2004 | Free cash flow | -2576000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999 | Liabilities / assets | 122.2% |
|
| 2000 | Liabilities / assets | 14.3% |
|
| 2001 | Liabilities / assets | 15.9% |
|
| 2002 | Liabilities / assets | 16.9% |
|
| 2003 | Liabilities / assets | 24.7% |
|
| 2004 | Liabilities / assets | 23.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 0.72× |
|
| 2000 | Current assets / current liabilities | 4.7× |
|
| 2001 | Current assets / current liabilities | 4.08× |
|
| 2002 | Current assets / current liabilities | 3.2× |
|
| 2003 | Current assets / current liabilities | 3.74× |
|
| 2004 | Current assets / current liabilities | 4.08× |
|
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 8.26 million Exact valueExact value: -8256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.86 million Exact valueExact value: -3862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 433,000 Exact valueExact value: 433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.3 million Calculation and evidence-3862000 − 433000 USD Exact free cash flow: -4295000 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 10.48 million Exact valueExact value: -10479000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.71 million Exact valueExact value: -5713000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.15 million Exact valueExact value: 1148000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.86 million Calculation and evidence-5713000 − 1148000 USD Exact free cash flow: -6861000 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 35.83 million Exact valueExact value: -35829000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.67 million Exact valueExact value: -19667000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.56 million Exact valueExact value: 2555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.22 million Calculation and evidence-19667000 − 2555000 USD Exact free cash flow: -22222000 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 45.75 million Exact valueExact value: -45753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.3 million Exact valueExact value: -18296000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.02 million Exact valueExact value: 2015000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.31 million Calculation and evidence-18296000 − 2015000 USD Exact free cash flow: -20311000 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 11.36 million Exact valueExact value: -11358000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.75 million Exact valueExact value: -4746000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.39 million Exact valueExact value: 7393000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.14 million Calculation and evidence-4746000 − 7393000 USD Exact free cash flow: -12139000 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 71.18 million Exact valueExact value: -71178000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.52 million Exact valueExact value: 3522000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.33 million Exact valueExact value: 3334000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 188,000 Calculation and evidence3522000 − 3334000 USD Exact free cash flow: 188000 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 4.32 million Exact valueExact value: -4319000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.38 million Exact valueExact value: 1378000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.95 million Exact valueExact value: 3954000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.58 million Calculation and evidence1378000 − 3954000 USD Exact free cash flow: -2576000 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.
19 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001075056, 1075056, edgar:1075056