Revenue
7.24 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 7239838 USD Source
22 filing records in this dataset, filed from 2001-06-04 to 2005-11-22. Explore the available filing history and original sources.
2632883 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
2.82 million USD
2004-01-01 – 2004-12-31
4.07 million USD
2004-01-01 – 2004-12-31
198 thousand USD
2004-01-01 – 2004-12-31
3.87 million USD
2004-01-01 – 2004-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-11-22.
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 20.47 million
–
Current period
USD 23.62 million
–
23620121 − 20471327 = 3148794 USD
20471327 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source23620121 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 33,201
–
Current period
USD 2.82 million
–
2817967 − -33201 = 2851168 USD
-33201 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source2817967 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 966,911
–
Current period
USD 4.07 million
–
4067612 − 966911 = 3100701 USD
966911 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source4067612 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 52,811
–
Current period
USD 197,758
–
197758 − 52811 = 144947 USD
52811 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source197758 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 7688704 | 13384785 Derived | -5696081 | 3143085 Derived | -8839166 | -949288 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 13030296 | 20666894 Derived | -7636598 | 2514570 Derived | -10151168 | -739416 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 11766609 | 16057723 Derived | -4291114 | 2414462 Derived | -6705576 | 559142 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 20471327 | 19601344 Derived | 869983 | 903184 Derived | -33201 | 914100 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 23620121 | 21684834 Derived | 1935287 | -882680 Derived | 2817967 | 3869854 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 |
|---|---|---|---|
| 2000 | Revenue | 7688704 |
|
| 2001 | Revenue | 13030296 |
|
| 2002 | Revenue | 11766609 |
|
| 2003 | Revenue | 20471327 |
|
| 2004 | Revenue | 23620121 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 69.5% |
|
| 2002 | Year over year | -9.7% |
|
| 2003 | Year over year | 74% |
|
| 2004 | Year over year | 15.4% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | -74.1% |
|
| 2001 | Operating margin | -58.6% |
|
| 2002 | Operating margin | -36.5% |
|
| 2003 | Operating margin | 4.2% |
|
| 2004 | Operating margin | 8.2% |
|
| 2000 | Net margin | -115% |
|
| 2001 | Net margin | -77.9% |
|
| 2002 | Net margin | -57% |
|
| 2003 | Net margin | -0.2% |
|
| 2004 | Net margin | 11.9% |
|
| 2000 | Free cash flow margin | -12.3% |
|
| 2001 | Free cash flow margin | -5.7% |
|
| 2002 | Free cash flow margin | 4.8% |
|
| 2003 | Free cash flow margin | 4.5% |
|
| 2004 | Free cash flow margin | 16.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -732485 |
|
| 2001 | Operating cash flow | -735012 |
|
| 2002 | Operating cash flow | 734238 |
|
| 2003 | Operating cash flow | 966911 |
|
| 2004 | Operating cash flow | 4067612 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -949288 |
|
| 2001 | Free cash flow | -739416 |
|
| 2002 | Free cash flow | 559142 |
|
| 2003 | Free cash flow | 914100 |
|
| 2004 | Free cash flow | 3869854 |
|
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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | 86.9% |
|
| 2004 | Liabilities / assets | 75.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.17× |
|
| 2001 | Current assets / current liabilities | 0.34× |
|
| 2002 | Current assets / current liabilities | 0.54× |
|
| 2003 | Current assets / current liabilities | 0.62× |
|
| 2004 | Current assets / current liabilities | 2.18× |
|
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 2000-01-01 – 2000-12-31 | −USD 8.84 million Exact valueExact value: -8839166 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 732,485 Exact valueExact value: -732485 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 216,803 Exact valueExact value: 216803 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 949,288 Calculation and evidence-732485 − 216803 USD Exact free cash flow: -949288 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 10.15 million Exact valueExact value: -10151168 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 735,012 Exact valueExact value: -735012 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,404 Exact valueExact value: 4404 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 739,416 Calculation and evidence-735012 − 4404 USD Exact free cash flow: -739416 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 6.71 million Exact valueExact value: -6705576 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 734,238 Exact valueExact value: 734238 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 175,096 Exact valueExact value: 175096 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 559,142 Calculation and evidence734238 − 175096 USD Exact free cash flow: 559142 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 33,201 Exact valueExact value: -33201 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 966,911 Exact valueExact value: 966911 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 52,811 Exact valueExact value: 52811 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 914,100 Calculation and evidence966911 − 52811 USD Exact free cash flow: 914100 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 2.82 million Exact valueExact value: 2817967 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.07 million Exact valueExact value: 4067612 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 197,758 Exact valueExact value: 197758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.87 million Calculation and evidence4067612 − 197758 USD Exact free cash flow: 3869854 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.
22 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001098532, 1098532, edgar:1098532