Revenue
11.3 million USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 11257000 USD Source
29 filing records in this dataset, filed from 2000-05-25 to 2005-08-09. Explore the available filing history and original sources.
11.3 million USD
2005-06-30 · USD
-65.32%
2005-06-30 · %
-6.41 million USD
2005-06-30 · USD
-6.78 million USD
2005-06-30 · USD
71585000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
53.8 million USD
2004-07-01 – 2005-06-30
-33.2 million USD
2004-07-01 – 2005-06-30
-15.7 million USD
2004-07-01 – 2005-06-30
1.68 million USD
2004-07-01 – 2005-06-30
-17.3 million USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-08-09.
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 55.04 million
–
Current period
USD 57.88 million
–
57877000 − 55038000 = 2839000 USD
55038000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source57877000 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 19.3 million
–
Current period
−USD 26.18 million
–
-26179000 − -19301000 = -6878000 USD
-19301000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-26179000 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 21.62 million
–
Current period
−USD 10.63 million
–
-10628000 − -21620000 = 10992000 USD
-21620000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-10628000 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 1.61 million
–
Current period
USD 2.84 million
–
2842000 − 1609000 = 1233000 USD
1609000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source2842000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 11755000 | 19291000 Derived | -7536000 | -598000 Derived | -6938000 | -4199000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 19567000 | 38716000 Derived | -19149000 | -675000 Derived | -18474000 | -17504000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 51818000 | 81643000 Derived | -29825000 | -6351000 Derived | -23474000 | -28466000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 39300000 | 157081000 Derived | -117781000 | -7416000 Derived | -110365000 | -53843000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 44085000 | 117156000 Derived | -73071000 | -1887000 Derived | -71184000 | -49791000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 55038000 | 77325000 Derived | -22287000 | -2986000 Derived | -19301000 | -23229000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 57877000 | 85568000 Derived | -27691000 | -1512000 Derived | -26179000 | -13470000 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 |
|---|---|---|---|
| 1998 | Revenue | 11755000 |
|
| 1999 | Revenue | 19567000 |
|
| 2000 | Revenue | 51818000 |
|
| 2001 | Revenue | 39300000 |
|
| 2002 | Revenue | 44085000 |
|
| 2003 | Revenue | 55038000 |
|
| 2004 | Revenue | 57877000 |
|
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 | 66.5% |
|
| 2000 | Year over year | 164.8% |
|
| 2001 | Year over year | -24.2% |
|
| 2002 | Year over year | 12.2% |
|
| 2003 | Year over year | 24.8% |
|
| 2004 | Year over year | 5.2% |
|
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 | -64.1% |
|
| 1999 | Operating margin | -97.9% |
|
| 2000 | Operating margin | -57.6% |
|
| 2001 | Operating margin | -299.7% |
|
| 2002 | Operating margin | -165.8% |
|
| 2003 | Operating margin | -40.5% |
|
| 2004 | Operating margin | -47.8% |
|
| 1998 | Net margin | -59% |
|
| 1999 | Net margin | -94.4% |
|
| 2000 | Net margin | -45.3% |
|
| 2001 | Net margin | -280.8% |
|
| 2002 | Net margin | -161.5% |
|
| 2003 | Net margin | -35.1% |
|
| 2004 | Net margin | -45.2% |
|
| 1998 | Free cash flow margin | -35.7% |
|
| 1999 | Free cash flow margin | -89.5% |
|
| 2000 | Free cash flow margin | -54.9% |
|
| 2001 | Free cash flow margin | -137% |
|
| 2002 | Free cash flow margin | -112.9% |
|
| 2003 | Free cash flow margin | -42.2% |
|
| 2004 | Free cash flow margin | -23.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -2749000 |
|
| 1999 | Operating cash flow | -13917000 |
|
| 2000 | Operating cash flow | -20731000 |
|
| 2001 | Operating cash flow | -29568000 |
|
| 2002 | Operating cash flow | -46775000 |
|
| 2003 | Operating cash flow | -21620000 |
|
| 2004 | Operating cash flow | -10628000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -4199000 |
|
| 1999 | Free cash flow | -17504000 |
|
| 2000 | Free cash flow | -28466000 |
|
| 2001 | Free cash flow | -53843000 |
|
| 2002 | Free cash flow | -49791000 |
|
| 2003 | Free cash flow | -23229000 |
|
| 2004 | Free cash flow | -13470000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999 | Liabilities / assets | 31.2% |
|
| 2000 | Liabilities / assets | 9.8% |
|
| 2001 | Liabilities / assets | 25.6% |
|
| 2002 | Liabilities / assets | 44.8% |
|
| 2003 | Liabilities / assets | 48.7% |
|
| 2004 | Liabilities / assets | 62.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 3.2× |
|
| 2000 | Current assets / current liabilities | 10.13× |
|
| 2001 | Current assets / current liabilities | 5.09× |
|
| 2002 | Current assets / current liabilities | 4.76× |
|
| 2003 | Current assets / current liabilities | 4.94× |
|
| 2004 | Current assets / current liabilities | 3.92× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 6.94 million Exact valueExact value: -6938000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.75 million Exact valueExact value: -2749000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.45 million Exact valueExact value: 1450000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.2 million Calculation and evidence-2749000 − 1450000 USD Exact free cash flow: -4199000 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 18.47 million Exact valueExact value: -18474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.92 million Exact valueExact value: -13917000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.59 million Exact valueExact value: 3587000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.5 million Calculation and evidence-13917000 − 3587000 USD Exact free cash flow: -17504000 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 23.47 million Exact valueExact value: -23474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.73 million Exact valueExact value: -20731000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.74 million Exact valueExact value: 7735000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.47 million Calculation and evidence-20731000 − 7735000 USD Exact free cash flow: -28466000 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 110.37 million Exact valueExact value: -110365000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29.57 million Exact valueExact value: -29568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.28 million Exact valueExact value: 24275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 53.84 million Calculation and evidence-29568000 − 24275000 USD Exact free cash flow: -53843000 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 71.18 million Exact valueExact value: -71184000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 46.78 million Exact valueExact value: -46775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.02 million Exact valueExact value: 3016000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 49.79 million Calculation and evidence-46775000 − 3016000 USD Exact free cash flow: -49791000 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 19.3 million Exact valueExact value: -19301000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.62 million Exact valueExact value: -21620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.61 million Exact valueExact value: 1609000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.23 million Calculation and evidence-21620000 − 1609000 USD Exact free cash flow: -23229000 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 26.18 million Exact valueExact value: -26179000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.63 million Exact valueExact value: -10628000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.84 million Exact valueExact value: 2842000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.47 million Calculation and evidence-10628000 − 2842000 USD Exact free cash flow: -13470000 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.
29 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001102556, 1102556, edgar:1102556