English

POP3 MEDIA CORP

EDGAR

Filing (10QSB) · filed 2005-11-21

35 filing records in this dataset, filed from 2000-08-01 to 2005-11-21. Explore the available filing history and original sources.

Inspect reported changes Compare with another company Historical disclosures Search filings Segments

Watchlist

Latest quarter

Revenue

0 USD

2005-09-30 · USD

Exact inputs and evidence

Revenue: 0 USD Source

Operating cash flow

-38.9 thousand USD

2005-09-30 · USD

Exact inputs and evidence

Operating Cash Flow: -38923 USD Source

Cash and cash equivalents: -415 USD 2005-09-30 Source
Exact value

-415 USD
Long-term debt including current maturities: Not available
Shares outstanding: Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

-105 thousand USD

2004-10-01 – 2005-09-30

Exact inputs and evidence

Revenue: 953019 USD · 2004-10-01 – 2004-12-31 Source
Revenue: 498047 USD · 2005-01-01 – 2005-03-31 Source
Revenue: 452066 USD · 2004-07-01 – 2005-06-30 Source
Revenue: 2007708 USD · 2004-07-01 – 2005-03-31 Source
Revenue: 0 USD · 2005-07-01 – 2005-09-30 Source

Net income

-13.7 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence

Net income: -352467 USD · 2004-10-01 – 2004-12-31 Source
Net income: -7101776 USD · 2005-01-01 – 2005-03-31 Source
Net income: -13451975 USD · 2004-07-01 – 2005-06-30 Source
Net income: -8201688 USD · 2004-07-01 – 2005-03-31 Source
Net income: -946513 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

-256 thousand USD

2004-10-01 – 2005-09-30

Exact inputs and evidence

Operating cash flow: -424555 USD · 2004-07-01 – 2004-12-31 Source
Operating cash flow: -390453 USD · 2004-07-01 – 2004-09-30 Source
Operating cash flow: -1019229 USD · 2004-07-01 – 2005-03-31 Source
Operating cash flow: -424555 USD · 2004-07-01 – 2004-12-31 Source
Operating cash flow: -607758 USD · 2004-07-01 – 2005-06-30 Source
Operating cash flow: -1019229 USD · 2004-07-01 – 2005-03-31 Source
Operating cash flow: -38923 USD · 2005-07-01 – 2005-09-30 Source

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-11-21.

Financial data available through: 2005-06-30.

Coverage by financial measure

Revenue: 7 of 11 periods available· newest 2005-06-30
operating income: No compatible figures in this window
Net income: 7 of 11 periods available· newest 2005-06-30
Operating cash flow: 7 of 11 periods available· newest 2005-06-30
Capital expenditure: 2 of 11 periods available· newest 2005-06-30
Total assets: 7 of 11 periods available· newest 2005-06-30
Total liabilities: 2 of 11 periods available· newest 2005-06-30
Current assets: 7 of 11 periods available· newest 2005-06-30
Current liabilities: 7 of 11 periods available· newest 2005-06-30
Cash and cash equivalents: 7 of 11 periods available· newest 2005-06-30
long term debt: No compatible figures in this window
shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

Revenue
-85.1%

Prior period

USD 3.03 million

2003-07-01 – 2004-06-30
Current period

USD 452,066

2004-07-01 – 2005-06-30

Exact inputs and evidence

452066 − 3026978 = -2574912 USD

3026978 USD · 2003-07-01 – 2004-06-30
Inspect prior input Prior source
452066 USD · 2004-07-01 – 2005-06-30
Inspect current input Current source

Share or cite

Citation for Year-over-year change in Revenue · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Year-over-year change in Revenue: -2574912 USD Concept: fundies:Revenue Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226?view=overview&cadence=annual&surface=latest#period-changes-title Computed: Current period minus corresponding prior-year period Input fundies:Revenue: 452066 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2147 Input fundies:Revenue: 3026978 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2147
The citation records this snapshot. The page link may show a newer release later.
Net income
−USD 9.47 million

Prior period

−USD 3.99 million

2003-07-01 – 2004-06-30
Current period

−USD 13.45 million

2004-07-01 – 2005-06-30

Exact inputs and evidence

-13451975 − -3986724 = -9465251 USD

-3986724 USD · 2003-07-01 – 2004-06-30
Inspect prior input Prior source
-13451975 USD · 2004-07-01 – 2005-06-30
Inspect current input Current source

Share or cite

Citation for Year-over-year change in Net income · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Year-over-year change in Net income: -9465251 USD Concept: fundies:NetIncome Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226?view=overview&cadence=annual&surface=latest#period-changes-title Computed: Current period minus corresponding prior-year period Input fundies:NetIncome: -13451975 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2226 Input fundies:NetIncome: -3986724 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2226
The citation records this snapshot. The page link may show a newer release later.
Operating cash flow
−USD 521,477

Prior period

−USD 86,281

2003-07-01 – 2004-06-30
Current period

−USD 607,758

2004-07-01 – 2005-06-30

Exact inputs and evidence

-607758 − -86281 = -521477 USD

-86281 USD · 2003-07-01 – 2004-06-30
Inspect prior input Prior source
-607758 USD · 2004-07-01 – 2005-06-30
Inspect current input Current source

Share or cite

Citation for Year-over-year change in Operating cash flow · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Year-over-year change in Operating cash flow: -521477 USD Concept: fundies:OperatingCashFlow Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226?view=overview&cadence=annual&surface=latest#period-changes-title Computed: Current period minus corresponding prior-year period Input fundies:OperatingCashFlow: -607758 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2251 Input fundies:OperatingCashFlow: -86281 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2251
The citation records this snapshot. The page link may show a newer release later.
Capital expenditure
-184.9%

Prior period

USD 23,330

2003-07-01 – 2004-06-30
Current period

−USD 19,816

2004-07-01 – 2005-06-30

Exact inputs and evidence

-19816 − 23330 = -43146 USD

23330 USD · 2003-07-01 – 2004-06-30
Inspect prior input Prior source
-19816 USD · 2004-07-01 – 2005-06-30
Inspect current input Current source

Share or cite

Citation for Year-over-year change in Capital expenditure · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Year-over-year change in Capital expenditure: -43146 USD Concept: fundies:CapitalExpenditure Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226?view=overview&cadence=annual&surface=latest#period-changes-title Computed: Current period minus corresponding prior-year period Input fundies:CapitalExpenditure: -19816 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2257 Input fundies:CapitalExpenditure: 23330 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2257
The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2005 2004-07-01 – 2005-06-30

Revenue USD 452,066 100% of revenue
Operating costs Derived Unavailable An input is unavailable.
Operating income Unavailable An input is unavailable.
Tax, interest and other Derived Unavailable An input is unavailable.
Net income −USD 13.45 million −2,976% of revenue

Cash

Operating cash flow −USD 607,758 −134% of revenue
Capital expenditure Unavailable An input is unavailable.
Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

Net income
Tax, interest and other
Operating costs

1998 Not shown: operating income or net income is not reported.
1999 Not shown: operating income or net income is not reported.
2000 Not shown: operating income or net income is not reported.
2001 Not shown: operating income or net income is not reported.
2002 Not shown: operating income or net income is not reported.
2004 Not shown: operating income or net income is not reported.
2005 Not shown: operating income or net income is not reported.

Values and sources

Revenue breakdown by annual reporting period
Period	Revenue	Operating costs	Operating income	Tax, interest and other	Net income	Free cash flow	Source
1998 1998-01-01 – 1998-12-31	0	Unavailable	Unavailable	Unavailable	-1100	Unavailable	Source 1998-01-01 – 1998-12-31: 0 USD Inspect Revenue Open source 1998-01-01 – 1998-12-31: -1100 USD Inspect Net Income Open source 1998-01-01 – 1998-12-31: 0 USD Inspect Operating Cash Flow Open source
1999 1999-01-01 – 1999-12-31	0	Unavailable	Unavailable	Unavailable	-207036	Unavailable	Source 1999-01-01 – 1999-12-31: 0 USD Inspect Revenue Open source 1999-01-01 – 1999-12-31: -207036 USD Inspect Net Income Open source 1999-01-01 – 1999-12-31: 0 USD Inspect Operating Cash Flow Open source
2000 2000-01-01 – 2000-12-31	0	Unavailable	Unavailable	Unavailable	-432268	Unavailable	Source 2000-01-01 – 2000-12-31: 0 USD Inspect Revenue Open source 2000-01-01 – 2000-12-31: -432268 USD Inspect Net Income Open source 2000-01-01 – 2000-12-31: -109300 USD Inspect Operating Cash Flow Open source
2001 2001-01-01 – 2001-12-31	0	Unavailable	Unavailable	Unavailable	-298721	Unavailable	Source 2001-01-01 – 2001-12-31: 0 USD Inspect Revenue Open source 2001-01-01 – 2001-12-31: -298721 USD Inspect Net Income Open source 2001-01-01 – 2001-12-31: -438300 USD Inspect Operating Cash Flow Open source
2002 2002-01-01 – 2002-12-31	0	Unavailable	Unavailable	Unavailable	-532354	Unavailable	Source 2002-01-01 – 2002-12-31: 0 USD Inspect Revenue Open source 2002-01-01 – 2002-12-31: -532354 USD Inspect Net Income Open source 2002-01-01 – 2002-12-31: -50996 USD Inspect Operating Cash Flow Open source
2004 2003-07-01 – 2004-06-30	3026978	Unavailable	Unavailable	Unavailable	-3986724	-109611 Derived	Source 2003-07-01 – 2004-06-30: 3026978 USD Inspect Revenue Open source 2003-07-01 – 2004-06-30: -3986724 USD Inspect Net Income Open source 2003-07-01 – 2004-06-30: -86281 USD Inspect Operating Cash Flow Open source 2003-07-01 – 2004-06-30: 23330 USD Inspect Capital Expenditure Open source
2005 2004-07-01 – 2005-06-30	452066	Unavailable	Unavailable	Unavailable	-13451975	Unavailable	Source 2004-07-01 – 2005-06-30: 452066 USD Inspect Revenue Open source 2004-07-01 – 2005-06-30: -13451975 USD Inspect Net Income Open source 2004-07-01 – 2005-06-30: -607758 USD Inspect Operating Cash Flow Open source 2004-07-01 – 2005-06-30: -19816 USD Inspect Capital Expenditure Open source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 452.1K 2005

Values and sources

Revenue values and source evidence
Period	Series	Value(USD)	Source evidence
19981998-12-31	Revenue	0	Revenue: 0 Open source
19991999-12-31	Revenue	0	Revenue: 0 Open source
20002000-12-31	Revenue	0	Revenue: 0 Open source
20012001-12-31	Revenue	0	Revenue: 0 Open source
20022002-12-31	Revenue	0	Revenue: 0 Open source
20042004-06-30	Revenue	3026978	Revenue: 3026978 Open source
20052005-06-30	Revenue	452066	Revenue: 452066 Open source

Revenue growth

Change in revenue from the same financial period one year earlier.

-85.1% 2005

Values and sources

Revenue growth values and source evidence
Period	Series	Value	Source evidence
19981998-12-31	Year over year	No prior comparable period	Revenue: 0 Open source
19991999-12-31	Year over year	No prior comparable period	Revenue: 0 Open source Revenue: 0 Open source
20002000-12-31	Year over year	No prior comparable period	Revenue: 0 Open source Revenue: 0 Open source
20012001-12-31	Year over year	No prior comparable period	Revenue: 0 Open source Revenue: 0 Open source
20022002-12-31	Year over year	No prior comparable period	Revenue: 0 Open source Revenue: 0 Open source
20042004-06-30	Year over year	No prior comparable period	Revenue: 3026978 Open source
20052005-06-30	Year over year	-85.1%	Revenue: 452066 Open source Revenue: 3026978 Open source

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Net margin -2,975.7% 2005

Free cash flow margin -3.6% 2004

Operating margin
Net margin
Free cash flow margin

Values and sources

Profit margins values and source evidence
Period	Series	Value	Source evidence
1998-12-31	Operating margin	Not reported	Revenue: 0 Open source
1999-12-31	Operating margin	Not reported	Revenue: 0 Open source
2000-12-31	Operating margin	Not reported	Revenue: 0 Open source
2001-12-31	Operating margin	Not reported	Revenue: 0 Open source
2002-12-31	Operating margin	Not reported	Revenue: 0 Open source
2004-06-30	Operating margin	Not reported	Revenue: 3026978 Open source
2005-06-30	Operating margin	Not reported	Revenue: 452066 Open source
19981998-12-31	Net margin	Not reported	Net Income: -1100 Open source Revenue: 0 Open source
19991999-12-31	Net margin	Not reported	Net Income: -207036 Open source Revenue: 0 Open source
20002000-12-31	Net margin	Not reported	Net Income: -432268 Open source Revenue: 0 Open source
20012001-12-31	Net margin	Not reported	Net Income: -298721 Open source Revenue: 0 Open source
20022002-12-31	Net margin	Not reported	Net Income: -532354 Open source Revenue: 0 Open source
20042004-06-30	Net margin	-131.7%	Net Income: -3986724 Open source Revenue: 3026978 Open source
20052005-06-30	Net margin	-2,975.7%	Net Income: -13451975 Open source Revenue: 452066 Open source
19981998-12-31	Free cash flow margin	Not reported	Revenue: 0 Open source Operating Cash Flow: 0 Open source
19991999-12-31	Free cash flow margin	Not reported	Revenue: 0 Open source Operating Cash Flow: 0 Open source
20002000-12-31	Free cash flow margin	Not reported	Revenue: 0 Open source Operating Cash Flow: -109300 Open source
20012001-12-31	Free cash flow margin	Not reported	Revenue: 0 Open source Operating Cash Flow: -438300 Open source
20022002-12-31	Free cash flow margin	Not reported	Revenue: 0 Open source Operating Cash Flow: -50996 Open source
20042004-06-30	Free cash flow margin	-3.6%	Revenue: 3026978 Open source Operating Cash Flow: -86281 Open source Capital Expenditure: 23330 Open source
20052005-06-30	Free cash flow margin	Not reported	Revenue: 452066 Open source Operating Cash Flow: -607758 Open source Capital Expenditure: -19816 Open source

Operating cash flow

Cash generated by the company’s normal business operations.

USD -607.8K 2005

Values and sources

Operating cash flow values and source evidence
Period	Series	Value(USD)	Source evidence
19981998-12-31	Operating cash flow	0	Operating Cash Flow: 0 Open source
19991999-12-31	Operating cash flow	0	Operating Cash Flow: 0 Open source
20002000-12-31	Operating cash flow	-109300	Operating Cash Flow: -109300 Open source
20012001-12-31	Operating cash flow	-438300	Operating Cash Flow: -438300 Open source
20022002-12-31	Operating cash flow	-50996	Operating Cash Flow: -50996 Open source
20042004-06-30	Operating cash flow	-86281	Operating Cash Flow: -86281 Open source
20052005-06-30	Operating cash flow	-607758	Operating Cash Flow: -607758 Open source

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -109.6K 2004

Values and sources

Free cash flow values and source evidence
Period	Series	Value(USD)	Source evidence
19981998-12-31	Free cash flow	Unavailable	Operating Cash Flow: 0 Open source
19991999-12-31	Free cash flow	Unavailable	Operating Cash Flow: 0 Open source
20002000-12-31	Free cash flow	Unavailable	Operating Cash Flow: -109300 Open source
20012001-12-31	Free cash flow	Unavailable	Operating Cash Flow: -438300 Open source
20022002-12-31	Free cash flow	Unavailable	Operating Cash Flow: -50996 Open source
20042004-06-30	Free cash flow	-109611	Operating Cash Flow: -86281 Open source Capital Expenditure: 23330 Open source
20052005-06-30	Free cash flow	Unavailable	Operating Cash Flow: -607758 Open source Capital Expenditure: -19816 Open source

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

55.6% 2005

Values and sources

Liabilities to assets values and source evidence
Period	Series	Value	Source evidence
1998-12-31	Liabilities / assets	Not reported	Total Assets: 0 Open source
1999-12-31	Liabilities / assets	Not reported	Total Assets: 170358 Open source
2000-12-31	Liabilities / assets	Not reported	Total Assets: 100000 Open source
2001-12-31	Liabilities / assets	Not reported	Total Assets: 450000 Open source
2002-12-31	Liabilities / assets	Not reported	Total Assets: 475086 Open source
20042004-06-30	Liabilities / assets	10.6%	Total Liabilities: 1702859 Open source Total Assets: 16015496 Open source
20052005-06-30	Liabilities / assets	55.6%	Total Liabilities: 1746646 Open source Total Assets: 3141233 Open source

Current assets to current liabilities

Current assets divided by current liabilities.

0.55× 2005

Values and sources

Current assets to current liabilities values and source evidence
Period	Series	Value	Source evidence
19981998-12-31	Current assets / current liabilities	0×	Current Assets: 0 Open source Current Liabilities: 1550 Open source
19991999-12-31	Current assets / current liabilities	0.09×	Current Assets: 20358 Open source Current Liabilities: 226944 Open source
20002000-12-31	Current assets / current liabilities	0×	Current Assets: 0 Open source Current Liabilities: 258654 Open source
20012001-12-31	Current assets / current liabilities	0×	Current Assets: 0 Open source Current Liabilities: 105575 Open source
20022002-12-31	Current assets / current liabilities	0×	Current Assets: 0 Open source Current Liabilities: 663015 Open source
20042004-06-30	Current assets / current liabilities	1.31×	Current Assets: 1802673 Open source Current Liabilities: 1380507 Open source
20052005-06-30	Current assets / current liabilities	0.55×	Current Assets: 959518 Open source Current Liabilities: 1746646 Open source

Cash generation

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.

Cash generation by annual reporting period
Period	Net income	Operating cash flow	Capital expenditure	Free cash flow
1998 1998-01-01 – 1998-12-31	−USD 1,100 Exact value Exact value: -1100 USD 1998-01-01 – 1998-12-31: -1100 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 1998-12-31 POP3 MEDIA CORP (edgar:1098226) Net Income: -1100 USD Concept: fundies:NetIncome Period: 1998-01-01 to 1998-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=1998-12-31&surface=latest&period_type=duration&start=1998-01-01&unit=USD&dimensions= Input fundies:NetIncome: -1100 USD (1998-01-01 to 1998-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-00-000063.txt#1155 The citation records this snapshot. The page link may show a newer release later.	USD 0 Exact value Exact value: 0 USD 1998-01-01 – 1998-12-31: 0 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 1998-12-31 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: 0 USD Concept: fundies:OperatingCashFlow Period: 1998-01-01 to 1998-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=1998-12-31&surface=latest&period_type=duration&start=1998-01-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: 0 USD (1998-01-01 to 1998-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-00-000063.txt#1165 The citation records this snapshot. The page link may show a newer release later.	Unavailable Not reported for this period.	Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.
1999 1999-01-01 – 1999-12-31	−USD 207,036 Exact value Exact value: -207036 USD 1999-01-01 – 1999-12-31: -207036 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 1999-12-31 POP3 MEDIA CORP (edgar:1098226) Net Income: -207036 USD Concept: fundies:NetIncome Period: 1999-01-01 to 1999-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=1999-12-31&surface=latest&period_type=duration&start=1999-01-01&unit=USD&dimensions= Input fundies:NetIncome: -207036 USD (1999-01-01 to 1999-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-01-500038.txt#1226 The citation records this snapshot. The page link may show a newer release later.	USD 0 Exact value Exact value: 0 USD 1999-01-01 – 1999-12-31: 0 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 1999-12-31 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: 0 USD Concept: fundies:OperatingCashFlow Period: 1999-01-01 to 1999-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=1999-12-31&surface=latest&period_type=duration&start=1999-01-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: 0 USD (1999-01-01 to 1999-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-01-500038.txt#1238 The citation records this snapshot. The page link may show a newer release later.	Unavailable Not reported for this period.	Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.
2000 2000-01-01 – 2000-12-31	−USD 432,268 Exact value Exact value: -432268 USD 2000-01-01 – 2000-12-31: -432268 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 2000-12-31 POP3 MEDIA CORP (edgar:1098226) Net Income: -432268 USD Concept: fundies:NetIncome Period: 2000-01-01 to 2000-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=2000-12-31&surface=latest&period_type=duration&start=2000-01-01&unit=USD&dimensions= Input fundies:NetIncome: -432268 USD (2000-01-01 to 2000-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-02-000024.txt#1097 The citation records this snapshot. The page link may show a newer release later.	−USD 109,300 Exact value Exact value: -109300 USD 2000-01-01 – 2000-12-31: -109300 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 2000-12-31 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: -109300 USD Concept: fundies:OperatingCashFlow Period: 2000-01-01 to 2000-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=2000-12-31&surface=latest&period_type=duration&start=2000-01-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: -109300 USD (2000-01-01 to 2000-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-02-000024.txt#1113 The citation records this snapshot. The page link may show a newer release later.	Unavailable Not reported for this period.	Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.
2001 2001-01-01 – 2001-12-31	−USD 298,721 Exact value Exact value: -298721 USD 2001-01-01 – 2001-12-31: -298721 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 2001-12-31 POP3 MEDIA CORP (edgar:1098226) Net Income: -298721 USD Concept: fundies:NetIncome Period: 2001-01-01 to 2001-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=2001-12-31&surface=latest&period_type=duration&start=2001-01-01&unit=USD&dimensions= Input fundies:NetIncome: -298721 USD (2001-01-01 to 2001-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-03-000026.txt#1089 The citation records this snapshot. The page link may show a newer release later.	−USD 438,300 Exact value Exact value: -438300 USD 2001-01-01 – 2001-12-31: -438300 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 2001-12-31 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: -438300 USD Concept: fundies:OperatingCashFlow Period: 2001-01-01 to 2001-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=2001-12-31&surface=latest&period_type=duration&start=2001-01-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: -438300 USD (2001-01-01 to 2001-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-03-000026.txt#1105 The citation records this snapshot. The page link may show a newer release later.	Unavailable Not reported for this period.	Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.
2002 2002-01-01 – 2002-12-31	−USD 532,354 Exact value Exact value: -532354 USD 2002-01-01 – 2002-12-31: -532354 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 2002-12-31 POP3 MEDIA CORP (edgar:1098226) Net Income: -532354 USD Concept: fundies:NetIncome Period: 2002-01-01 to 2002-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=2002-12-31&surface=latest&period_type=duration&start=2002-01-01&unit=USD&dimensions= Input fundies:NetIncome: -532354 USD (2002-01-01 to 2002-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-03-000026.txt#1089 The citation records this snapshot. The page link may show a newer release later.	−USD 50,996 Exact value Exact value: -50996 USD 2002-01-01 – 2002-12-31: -50996 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 2002-12-31 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: -50996 USD Concept: fundies:OperatingCashFlow Period: 2002-01-01 to 2002-12-31 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=2002-12-31&surface=latest&period_type=duration&start=2002-01-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: -50996 USD (2002-01-01 to 2002-12-31) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001086380-03-000026.txt#1105 The citation records this snapshot. The page link may show a newer release later.	Unavailable Not reported for this period.	Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.
2004 2003-07-01 – 2004-06-30	−USD 3.99 million Exact value Exact value: -3986724 USD 2003-07-01 – 2004-06-30: -3986724 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 2004-06-30 POP3 MEDIA CORP (edgar:1098226) Net Income: -3986724 USD Concept: fundies:NetIncome Period: 2003-07-01 to 2004-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=2004-06-30&surface=latest&period_type=duration&start=2003-07-01&unit=USD&dimensions= Input fundies:NetIncome: -3986724 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2226 The citation records this snapshot. The page link may show a newer release later.	−USD 86,281 Exact value Exact value: -86281 USD 2003-07-01 – 2004-06-30: -86281 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 2004-06-30 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: -86281 USD Concept: fundies:OperatingCashFlow Period: 2003-07-01 to 2004-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=2004-06-30&surface=latest&period_type=duration&start=2003-07-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: -86281 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2251 The citation records this snapshot. The page link may show a newer release later.	USD 23,330 Exact value Exact value: 23330 USD 2003-07-01 – 2004-06-30: 23330 USD Inspect Capital Expenditure Open source Share or cite Citation for Capital Expenditure · POP3 MEDIA CORP · 2004-06-30 POP3 MEDIA CORP (edgar:1098226) Capital Expenditure: 23330 USD Concept: fundies:CapitalExpenditure Period: 2003-07-01 to 2004-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ACapitalExpenditure&period=2004-06-30&surface=latest&period_type=duration&start=2003-07-01&unit=USD&dimensions= Input fundies:CapitalExpenditure: 23330 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2257 The citation records this snapshot. The page link may show a newer release later.	−USD 109,611 Calculation and evidence -86281 − 23330 USD Exact free cash flow: -109611 USD 2003-07-01 – 2004-06-30: -86281 USD · Inspect Operating Cash Flow · Source 2003-07-01 – 2004-06-30: 23330 USD · Inspect Capital Expenditure · Source Share or cite Citation for Free cash flow · POP3 MEDIA CORP · 2004-06-30 POP3 MEDIA CORP (edgar:1098226) Free cash flow: -109611 USD Concept: free-cash-flow Period: 2003-07-01 to 2004-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226?view=overview&cadence=annual&surface=latest#cash-generation-title Computed: Operating cash flow minus capital expenditure Input fundies:OperatingCashFlow: -86281 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2251 Input fundies:CapitalExpenditure: 23330 USD (2003-07-01 to 2004-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2257 The citation records this snapshot. The page link may show a newer release later.
2005 2004-07-01 – 2005-06-30	−USD 13.45 million Exact value Exact value: -13451975 USD 2004-07-01 – 2005-06-30: -13451975 USD Inspect Net Income Open source Share or cite Citation for Net Income · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Net Income: -13451975 USD Concept: fundies:NetIncome Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3ANetIncome&period=2005-06-30&surface=latest&period_type=duration&start=2004-07-01&unit=USD&dimensions= Input fundies:NetIncome: -13451975 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2226 The citation records this snapshot. The page link may show a newer release later.	−USD 607,758 Exact value Exact value: -607758 USD 2004-07-01 – 2005-06-30: -607758 USD Inspect Operating Cash Flow Open source Share or cite Citation for Operating Cash Flow · POP3 MEDIA CORP · 2005-06-30 POP3 MEDIA CORP (edgar:1098226) Operating Cash Flow: -607758 USD Concept: fundies:OperatingCashFlow Period: 2004-07-01 to 2005-06-30 Values: Latest reported Published: 2026-11-02T18:27:07Z Snapshot: a02a52b7781aeb528634bb9815ad830503bfe61bdf1f996ab2711de56feb96c3 Dimensions: Consolidated View: https://fundies.io/companies/edgar/1098226/explain?concept=fundies%3AOperatingCashFlow&period=2005-06-30&surface=latest&period_type=duration&start=2004-07-01&unit=USD&dimensions= Input fundies:OperatingCashFlow: -607758 USD (2004-07-01 to 2005-06-30) Dimensions: Consolidated Source: https://www.sec.gov/Archives/edgar/data/1098226/0001199835-05-000641.txt#2251 The citation records this snapshot. The page link may show a newer release later.	Unavailable The mapped spending value is negative, so its direction is unclear. Source Inspect Capital Expenditure Open source	Unavailable Capital expenditure has a negative mapped value; spending direction is unclear.

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.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

35 filings · 0 latest values · 0 originally reported values

Dataset published 2026-11-02. Source filing dates and reporting periods are shown separately.

Identifiers: 0001098226, 1098226, edgar:1098226

Also known as CLUBCHARLIE COM INC, VIASTAR HOLDINGS INC, VIASTAR MEDIA CORP

POP3 MEDIA CORP

Latest quarter

Revenue

Operating cash flow

Trailing twelve months

Revenue

Net income

Operating cash flow

Company performance

What changed year over year

Revenue

Net income

Operating cash flow

Capital expenditure

Where revenue goes

2005 2004-07-01 – 2005-06-30

Cash

Share of revenue by period

Growth

Profit and cash

Balance sheet

Cash generation