Revenue
1.1 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 1097000 USD Source
23 filing records in this dataset, filed from 2000-11-14 to 2005-11-18. Explore the available filing history and original sources.
1.1 million USD
2005-09-30 · USD
-247.22%
2005-09-30 · %
-1.28 million USD
2005-09-30 · USD
-1.29 million USD
2005-09-30 · USD
85000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
2.77 million USD
2004-10-01 – 2005-09-30
-16.4 million USD
2004-10-01 – 2005-09-30
-10.7 million USD
2004-10-01 – 2005-09-30
478 thousand USD
2004-10-01 – 2005-09-30
-11.2 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-11-18.
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 3.57 million
–
Current period
USD 1.77 million
–
1767000 − 3570000 = -1803000 USD
3570000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1767000 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 25.29 million
–
Current period
−USD 17.43 million
–
-17425000 − -25293000 = 7868000 USD
-25293000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-17425000 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 15.21 million
–
Current period
−USD 14.57 million
–
-14566000 − -15207000 = 641000 USD
-15207000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-14566000 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 83,000
–
Current period
USD 761,000
–
761000 − 83000 = 678000 USD
83000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source761000 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 | 3394000 | 11140000 Derived | -7746000 | 1009000 Derived | -8755000 | -3264000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 16090000 | 45592000 Derived | -29502000 | 5393000 Derived | -34895000 | 1237000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 23291000 | 41072000 Derived | -17781000 | -1481000 Derived | -16300000 | -17486000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 17731000 | 41531000 Derived | -23800000 | -3111000 Derived | -20689000 | -30732000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 2622000 | 36496000 Derived | -33874000 | -690000 Derived | -33184000 | -24900000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 3570000 | 29040000 Derived | -25470000 | -177000 Derived | -25293000 | -15290000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 1767000 | 19241000 Derived | -17474000 | -49000 Derived | -17425000 | -15327000 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 | 3394000 |
|
| 1999 | Revenue | 16090000 |
|
| 2000 | Revenue | 23291000 |
|
| 2001 | Revenue | 17731000 |
|
| 2002 | Revenue | 2622000 |
|
| 2003 | Revenue | 3570000 |
|
| 2004 | Revenue | 1767000 |
|
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 | 374.1% |
|
| 2000 | Year over year | 44.8% |
|
| 2001 | Year over year | -23.9% |
|
| 2002 | Year over year | -85.2% |
|
| 2003 | Year over year | 36.2% |
|
| 2004 | Year over year | -50.5% |
|
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 | -228.2% |
|
| 1999 | Operating margin | -183.4% |
|
| 2000 | Operating margin | -76.3% |
|
| 2001 | Operating margin | -134.2% |
|
| 2002 | Operating margin | -1,291.9% |
|
| 2003 | Operating margin | -713.4% |
|
| 2004 | Operating margin | -988.9% |
|
| 1998 | Net margin | -258% |
|
| 1999 | Net margin | -216.9% |
|
| 2000 | Net margin | -70% |
|
| 2001 | Net margin | -116.7% |
|
| 2002 | Net margin | -1,265.6% |
|
| 2003 | Net margin | -708.5% |
|
| 2004 | Net margin | -986.1% |
|
| 1998 | Free cash flow margin | -96.2% |
|
| 1999 | Free cash flow margin | 7.7% |
|
| 2000 | Free cash flow margin | -75.1% |
|
| 2001 | Free cash flow margin | -173.3% |
|
| 2002 | Free cash flow margin | -949.7% |
|
| 2003 | Free cash flow margin | -428.3% |
|
| 2004 | Free cash flow margin | -867.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 547000 |
|
| 1999 | Operating cash flow | 6298000 |
|
| 2000 | Operating cash flow | -12997000 |
|
| 2001 | Operating cash flow | -18451000 |
|
| 2002 | Operating cash flow | -23932000 |
|
| 2003 | Operating cash flow | -15207000 |
|
| 2004 | Operating cash flow | -14566000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -3264000 |
|
| 1999 | Free cash flow | 1237000 |
|
| 2000 | Free cash flow | -17486000 |
|
| 2001 | Free cash flow | -30732000 |
|
| 2002 | Free cash flow | -24900000 |
|
| 2003 | Free cash flow | -15290000 |
|
| 2004 | Free cash flow | -15327000 |
|
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 | 121.1% |
|
| 2000 | Liabilities / assets | 16% |
|
| 2001 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | Not reported |
|
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 | 0.91× |
|
| 2000 | Current assets / current liabilities | 5.41× |
|
| 2001 | Current assets / current liabilities | 15.12× |
|
| 2002 | Current assets / current liabilities | 13.51× |
|
| 2003 | Current assets / current liabilities | 4.99× |
|
| 2004 | Current assets / current liabilities | 1.56× |
|
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 8.76 million Exact valueExact value: -8755000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 547,000 Exact valueExact value: 547000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.81 million Exact valueExact value: 3811000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.26 million Calculation and evidence547000 − 3811000 USD Exact free cash flow: -3264000 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 34.9 million Exact valueExact value: -34895000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.3 million Exact valueExact value: 6298000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.06 million Exact valueExact value: 5061000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Calculation and evidence6298000 − 5061000 USD Exact free cash flow: 1237000 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 16.3 million Exact valueExact value: -16300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13 million Exact valueExact value: -12997000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.49 million Exact valueExact value: 4489000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.49 million Calculation and evidence-12997000 − 4489000 USD Exact free cash flow: -17486000 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 20.69 million Exact valueExact value: -20689000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.45 million Exact valueExact value: -18451000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.28 million Exact valueExact value: 12281000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.73 million Calculation and evidence-18451000 − 12281000 USD Exact free cash flow: -30732000 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 33.18 million Exact valueExact value: -33184000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.93 million Exact valueExact value: -23932000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 968,000 Exact valueExact value: 968000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.9 million Calculation and evidence-23932000 − 968000 USD Exact free cash flow: -24900000 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 25.29 million Exact valueExact value: -25293000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.21 million Exact valueExact value: -15207000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 83,000 Exact valueExact value: 83000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.29 million Calculation and evidence-15207000 − 83000 USD Exact free cash flow: -15290000 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 17.43 million Exact valueExact value: -17425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.57 million Exact valueExact value: -14566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 761,000 Exact valueExact value: 761000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.33 million Calculation and evidence-14566000 − 761000 USD Exact free cash flow: -15327000 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.
23 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001108951, 1108951, edgar:1108951