Revenue
1.98 thousand USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 1983 USD Source
25 filing records in this dataset, filed from 2000-07-24 to 2005-08-22. Explore the available filing history and original sources.
652 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
17.1 thousand USD
2004-07-01 – 2005-06-30
24.9 thousand USD
2004-07-01 – 2005-06-30
-16.3 thousand USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-08-22.
Financial data available through: 2005-03-31.
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 27,628
–
Current period
USD 28,289
–
28289 − 27628 = 661 USD
27628 USD · 2003-04-01 – 2004-03-31
Inspect prior input Prior source28289 USD · 2004-04-01 – 2005-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 43,993
–
Current period
USD 36,903
–
36903 − -43993 = 80896 USD
-43993 USD · 2003-04-01 – 2004-03-31
Inspect prior input Prior source36903 USD · 2004-04-01 – 2005-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 31,931
–
Current period
−USD 4,038
–
-4038 − -31931 = 27893 USD
-31931 USD · 2003-04-01 – 2004-03-31
Inspect prior input Prior source-4038 USD · 2004-04-01 – 2005-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: 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 |
|---|---|---|---|---|---|---|---|
| 2000 1999-04-01 – 2000-03-31 | 0 | 1144851 Derived | -1144851 | 6972 Derived | -1151823 | -438785 Derived | Source
|
| 2001 2000-04-01 – 2001-03-31 | 0 | 206070 Derived | -206070 | 152172 Derived | -358242 | -66693 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 6833 | 741304 Derived | -734471 | 1004120 Derived | -1738591 | -45334 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 13044 | 78636 Derived | -65592 | 0 Derived | -65592 | Unavailable | Source
|
| 2003 2002-07-01 – 2003-06-30 | 7474 | Unavailable | Unavailable | Unavailable | -9213 | Unavailable | Source
|
| 2004 2003-04-01 – 2004-03-31 | 27628 | 71621 Derived | -43993 | 0 Derived | -43993 | Unavailable | Source
|
| 2005 2004-04-01 – 2005-03-31 | 28289 | 56386 Derived | -28097 | -65000 Derived | 36903 | 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 |
|---|---|---|---|
| 2000 | Revenue | 0 |
|
| 2001 | Revenue | 0 |
|
| 2002 | Revenue | 6833 |
|
| 2003 | Revenue | 13044 |
|
| 2003 | Revenue | 7474 |
|
| 2004 | Revenue | 27628 |
|
| 2005 | Revenue | 28289 |
|
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 | No prior comparable period |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 90.9% |
|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 111.8% |
|
| 2005 | Year over year | 2.4% |
|
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 | Not reported |
|
| 2001 | Operating margin | Not reported |
|
| 2002 | Operating margin | -10,748.9% |
|
| 2003 | Operating margin | -502.9% |
|
| 2003-06-30 | Operating margin | Not reported |
|
| 2004 | Operating margin | -159.2% |
|
| 2005 | Operating margin | -99.3% |
|
| 2000 | Net margin | Not reported |
|
| 2001 | Net margin | Not reported |
|
| 2002 | Net margin | -25,444% |
|
| 2003 | Net margin | -502.9% |
|
| 2003 | Net margin | -123.3% |
|
| 2004 | Net margin | -159.2% |
|
| 2005 | Net margin | 130.4% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | -663.5% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -423316 |
|
| 2001 | Operating cash flow | -66693 |
|
| 2002 | Operating cash flow | -45334 |
|
| 2003 | Operating cash flow | -40968 |
|
| 2003 | Operating cash flow | -6545 |
|
| 2004 | Operating cash flow | -31931 |
|
| 2005 | Operating cash flow | -4038 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -438785 |
|
| 2001 | Free cash flow | -66693 |
|
| 2002 | Free cash flow | -45334 |
|
| 2003 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 2000-03-31 | Liabilities / assets | Not reported |
|
| 2001-03-31 | Liabilities / assets | Not reported |
|
| 2002-03-31 | Liabilities / assets | Not reported |
|
| 2003-03-31 | Liabilities / assets | Not reported |
|
| 2003-06-30 | Liabilities / assets | Not reported |
|
| 2004-03-31 | Liabilities / assets | Not reported |
|
| 2005-03-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.19× |
|
| 2001 | Current assets / current liabilities | 0.01× |
|
| 2002 | Current assets / current liabilities | 0× |
|
| 2003 | Current assets / current liabilities | 0× |
|
| 2003 | Current assets / current liabilities | 0.01× |
|
| 2004 | Current assets / current liabilities | 0× |
|
| 2005 | 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 |
|---|---|---|---|---|
| 2000 1999-04-01 – 2000-03-31 | −USD 1.15 million Exact valueExact value: -1151823 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 423,316 Exact valueExact value: -423316 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15,469 Exact valueExact value: 15469 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 438,785 Calculation and evidence-423316 − 15469 USD Exact free cash flow: -438785 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-01 – 2001-03-31 | −USD 358,242 Exact valueExact value: -358242 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 66,693 Exact valueExact value: -66693 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 66,693 Calculation and evidence-66693 − 0 USD Exact free cash flow: -66693 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | −USD 1.74 million Exact valueExact value: -1738591 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 45,334 Exact valueExact value: -45334 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 45,334 Calculation and evidence-45334 − 0 USD Exact free cash flow: -45334 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | −USD 65,592 Exact valueExact value: -65592 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40,968 Exact valueExact value: -40968 USD Share or citeThe 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. |
| 2003 2002-07-01 – 2003-06-30 | −USD 9,213 Exact valueExact value: -9213 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6,545 Exact valueExact value: -6545 USD Share or citeThe 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 2003-04-01 – 2004-03-31 | −USD 43,993 Exact valueExact value: -43993 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31,931 Exact valueExact value: -31931 USD Share or citeThe 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. |
| 2005 2004-04-01 – 2005-03-31 | USD 36,903 Exact valueExact value: 36903 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4,038 Exact valueExact value: -4038 USD Share or citeThe 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. |
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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001102276, 1102276, edgar:1102276