Revenue
87 thousand USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 86950 USD Source
26 filing records in this dataset, filed from 2000-02-14 to 2004-12-30. Explore the available filing history and original sources.
421 USD
403482 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-628 thousand USD
2003-07-01 – 2004-06-30
0 USD
2003-01-01 – 2003-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-12-30.
Financial data available through: 2003-12-31.
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 0
–
Current period
USD 0
–
0 − 0 = 0 USD
0 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source0 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.37 million
–
Current period
−USD 3.95 million
–
-3952772 − -8366435 = 4413663 USD
-8366435 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-3952772 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.4 million
–
Current period
−USD 366,987
–
-366987 − -3400028 = 3033041 USD
-3400028 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-366987 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.38 million
–
Current period
USD 0
–
0 − 1380560 = -1380560 USD
1380560 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source0 USD · 2003-01-01 – 2003-12-31
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 2001-01-01 – 2001-12-31 | 0 | 1276511 Derived | -1276511 | 37839 Derived | -1314350 | -806483 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 0 | 3718772 Derived | -3718772 | 4647663 Derived | -8366435 | -4780588 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 0 | 276326 Derived | -276326 | 3676446 Derived | -3952772 | -366987 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 | 0 |
|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 0 |
|
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 | No prior comparable period |
|
| 2003 | Year over year | No prior comparable period |
|
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 | Not reported |
|
| 2002 | Operating margin | Not reported |
|
| 2003 | Operating margin | Not reported |
|
| 2001 | Net margin | Not reported |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | -769472 |
|
| 2002 | Operating cash flow | -3400028 |
|
| 2003 | Operating cash flow | -366987 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -806483 |
|
| 2002 | Free cash flow | -4780588 |
|
| 2003 | Free cash flow | -366987 |
|
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 | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 453.54× |
|
| 2002-12-31 | Current assets / current liabilities | Not reported |
|
| 2003 | Current assets / current liabilities | 0× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | −USD 269,908 Exact valueExact value: -269908 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 50,586 Exact valueExact value: -50586 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 50,586 Calculation and evidence-50586 − 0 USD Exact free cash flow: -50586 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 442,987 Exact valueExact value: -442987 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 896,646 Exact valueExact value: -896646 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58,361 Exact valueExact value: 58361 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 955,007 Calculation and evidence-896646 − 58361 USD Exact free cash flow: -955007 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 1.79 million Exact valueExact value: -1789698 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 748,481 Exact valueExact value: -748481 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48,339 Exact valueExact value: 48339 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 796,820 Calculation and evidence-748481 − 48339 USD Exact free cash flow: -796820 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 1.31 million Exact valueExact value: -1314350 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 769,472 Exact valueExact value: -769472 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,011 Exact valueExact value: 37011 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 806,483 Calculation and evidence-769472 − 37011 USD Exact free cash flow: -806483 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 8.37 million Exact valueExact value: -8366435 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.4 million Exact valueExact value: -3400028 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.38 million Exact valueExact value: 1380560 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.78 million Calculation and evidence-3400028 − 1380560 USD Exact free cash flow: -4780588 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 3.95 million Exact valueExact value: -3952772 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 366,987 Exact valueExact value: -366987 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 366,987 Calculation and evidence-366987 − 0 USD Exact free cash flow: -366987 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.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001093984, 1093984, edgar:1093984
Also known as MAS ACQUISITION XIV CORP