Revenue
14.8 million USD
2007-03-31 · USD
Exact inputs and evidence
- Revenue: 14820000 USD Source
42 filing records in this dataset, filed from 2000-03-30 to 2007-05-09. Explore the available filing history and original sources.
8642000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
39.5 million USD
2006-04-01 – 2007-03-31
-1.19 million USD
2006-04-01 – 2007-03-31
16.9 million USD
2005-10-01 – 2006-09-30
3.84 million USD
2005-10-01 – 2006-09-30
13 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-05-09.
Financial data available through: 2006-12-31.
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 41.46 million
–
Current period
USD 52.09 million
–
52085000 − 41460000 = 10625000 USD
41460000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source52085000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.93 million
–
Current period
−USD 2.26 million
–
-2258000 − 5928000 = -8186000 USD
5928000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-2258000 USD · 2006-01-01 – 2006-12-31
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, Capital expenditure.
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 | 1665069 | 9067405 Derived | -7402336 | -112489 Derived | -7289847 | -6978995 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 4650818 | 25809701 Derived | -21158883 | -351456 Derived | -20807427 | -17214930 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 12539470 | 42375214 Derived | -29835744 | -948722 Derived | -28887022 | -25899746 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 19847000 | 32515000 Derived | -12668000 | -331000 Derived | -12337000 | -11960000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 23692000 | 28555000 Derived | -4863000 | 58000 Derived | -4921000 | -3809000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 36860000 | 35138000 Derived | 1722000 | 1154000 Derived | 568000 | 1886000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 34782000 | 31274000 Derived | 3508000 | -15852000 Derived | 19360000 | 12316000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 41460000 | 34752000 Derived | 6708000 | 780000 Derived | 5928000 | 13033000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 52085000 | 39850000 Derived | 12235000 | 14493000 Derived | -2258000 | 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 |
|---|---|---|---|
| 1998 | Revenue | 1665069 |
|
| 1999 | Revenue | 4650818 |
|
| 2000 | Revenue | 12539470 |
|
| 2001 | Revenue | 19847000 |
|
| 2002 | Revenue | 23692000 |
|
| 2003 | Revenue | 36860000 |
|
| 2004 | Revenue | 34782000 |
|
| 2005 | Revenue | 41460000 |
|
| 2006 | Revenue | 52085000 |
|
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 | 179.3% |
|
| 2000 | Year over year | 169.6% |
|
| 2001 | Year over year | 58.3% |
|
| 2002 | Year over year | 19.4% |
|
| 2003 | Year over year | 55.6% |
|
| 2004 | Year over year | -5.6% |
|
| 2005 | Year over year | 19.2% |
|
| 2006 | Year over year | 25.6% |
|
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 | -444.6% |
|
| 1999 | Operating margin | -454.9% |
|
| 2000 | Operating margin | -237.9% |
|
| 2001 | Operating margin | -63.8% |
|
| 2002 | Operating margin | -20.5% |
|
| 2003 | Operating margin | 4.7% |
|
| 2004 | Operating margin | 10.1% |
|
| 2005 | Operating margin | 16.2% |
|
| 2006 | Operating margin | 23.5% |
|
| 1998 | Net margin | -437.8% |
|
| 1999 | Net margin | -447.4% |
|
| 2000 | Net margin | -230.4% |
|
| 2001 | Net margin | -62.2% |
|
| 2002 | Net margin | -20.8% |
|
| 2003 | Net margin | 1.5% |
|
| 2004 | Net margin | 55.7% |
|
| 2005 | Net margin | 14.3% |
|
| 2006 | Net margin | -4.3% |
|
| 1998 | Free cash flow margin | -419.1% |
|
| 1999 | Free cash flow margin | -370.1% |
|
| 2000 | Free cash flow margin | -206.5% |
|
| 2001 | Free cash flow margin | -60.3% |
|
| 2002 | Free cash flow margin | -16.1% |
|
| 2003 | Free cash flow margin | 5.1% |
|
| 2004 | Free cash flow margin | 35.4% |
|
| 2005 | Free cash flow margin | 31.4% |
|
| 2006 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -5315867 |
|
| 1999 | Operating cash flow | -13028529 |
|
| 2000 | Operating cash flow | -20664263 |
|
| 2001 | Operating cash flow | -11255000 |
|
| 2002 | Operating cash flow | -2171000 |
|
| 2003 | Operating cash flow | 2816000 |
|
| 2004 | Operating cash flow | 15164000 |
|
| 2005 | Operating cash flow | 16110000 |
|
| 2006 | 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 |
|---|---|---|---|
| 1998 | Free cash flow | -6978995 |
|
| 1999 | Free cash flow | -17214930 |
|
| 2000 | Free cash flow | -25899746 |
|
| 2001 | Free cash flow | -11960000 |
|
| 2002 | Free cash flow | -3809000 |
|
| 2003 | Free cash flow | 1886000 |
|
| 2004 | Free cash flow | 12316000 |
|
| 2005 | Free cash flow | 13033000 |
|
| 2006 | Free cash flow | Unavailable | No source recorded |
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 | Liabilities / assets | 18.7% |
|
| 1999 | Liabilities / assets | 18.1% |
|
| 2000 | Liabilities / assets | 41.3% |
|
| 2001 | Liabilities / assets | 44.9% |
|
| 2002 | Liabilities / assets | 53.9% |
|
| 2003 | Liabilities / assets | 50.6% |
|
| 2004 | Liabilities / assets | 33.9% |
|
| 2005 | Liabilities / assets | 32.5% |
|
| 2006 | Liabilities / assets | 20.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 4.81× |
|
| 1999 | Current assets / current liabilities | 5.37× |
|
| 2000 | Current assets / current liabilities | 2.09× |
|
| 2001 | Current assets / current liabilities | 1.79× |
|
| 2002 | Current assets / current liabilities | 1.61× |
|
| 2003 | Current assets / current liabilities | 1.19× |
|
| 2004 | Current assets / current liabilities | 1.23× |
|
| 2005 | Current assets / current liabilities | 2.19× |
|
| 2006 | Current assets / current liabilities | 1.89× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 550,916 Exact valueExact value: -550916 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 329,674 Exact valueExact value: -329674 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 369,653 Exact valueExact value: 369653 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 699,327 Calculation and evidence-329674 − 369653 USD Exact free cash flow: -699327 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | −USD 7.29 million Exact valueExact value: -7289847 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.32 million Exact valueExact value: -5315867 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.66 million Exact valueExact value: 1663128 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.98 million Calculation and evidence-5315867 − 1663128 USD Exact free cash flow: -6978995 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 20.81 million Exact valueExact value: -20807427 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.03 million Exact valueExact value: -13028529 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.19 million Exact valueExact value: 4186401 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.21 million Calculation and evidence-13028529 − 4186401 USD Exact free cash flow: -17214930 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 28.89 million Exact valueExact value: -28887022 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.66 million Exact valueExact value: -20664263 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.24 million Exact valueExact value: 5235483 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.9 million Calculation and evidence-20664263 − 5235483 USD Exact free cash flow: -25899746 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 12.34 million Exact valueExact value: -12337000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.26 million Exact valueExact value: -11255000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 705,000 Exact valueExact value: 705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.96 million Calculation and evidence-11255000 − 705000 USD Exact free cash flow: -11960000 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 4.92 million Exact valueExact value: -4921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.17 million Exact valueExact value: -2171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Exact valueExact value: 1638000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.81 million Calculation and evidence-2171000 − 1638000 USD Exact free cash flow: -3809000 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 568,000 Exact valueExact value: 568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.82 million Exact valueExact value: 2816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 930,000 Exact valueExact value: 930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.89 million Calculation and evidence2816000 − 930000 USD Exact free cash flow: 1886000 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 19.36 million Exact valueExact value: 19360000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.16 million Exact valueExact value: 15164000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.85 million Exact valueExact value: 2848000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.32 million Calculation and evidence15164000 − 2848000 USD Exact free cash flow: 12316000 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 5.93 million Exact valueExact value: 5928000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.11 million Exact valueExact value: 16110000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.08 million Exact valueExact value: 3077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.03 million Calculation and evidence16110000 − 3077000 USD Exact free cash flow: 13033000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 2.26 million Exact valueExact value: -2258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001085653, 1085653, edgar:1085653