Revenue
419 thousand USD
2007-03-31 · USD
Exact inputs and evidence
- Revenue: 419170 USD Source
32 filing records in this dataset, filed from 2000-08-21 to 2007-05-11. Explore the available filing history and original sources.
419 thousand USD
2007-03-31 · USD
-322.17%
2007-03-31 · %
-1.16 million USD
2007-03-31 · USD
-1.2 million USD
2007-03-31 · USD
782995 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.89 million USD
2006-04-01 – 2007-03-31
-4.64 million USD
2006-04-01 – 2007-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-05-11.
Financial data available through: 2006-12-31.
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 980,922
–
Current period
USD 1.95 million
–
1948800 − 980922 = 967878 USD
980922 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1948800 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.98 million
–
Current period
−USD 4.23 million
–
-4232738 − -2981030 = -1251708 USD
-2981030 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-4232738 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.8 million
–
Current period
−USD 2.99 million
–
-2993080 − -2801690 = -191390 USD
-2801690 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-2993080 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 52,691
–
Current period
USD 154,424
–
154424 − 52691 = 101733 USD
52691 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source154424 USD · 2006-01-01 – 2006-12-31
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 | 291533 | 2499002 Derived | -2207469 | 176679 Derived | -2384148 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 638382 | 6807786 Derived | -6169404 | 40680 Derived | -6210084 | -3660426 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 751473 | 4634433 Derived | -3882960 | -71609 Derived | -3811351 | -4209548 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 1616385 | 5735433 Derived | -4119048 | -243846 Derived | -3875202 | -4083812 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 2971674 | 5801024 Derived | -2829350 | -60195 Derived | -2769155 | -1789410 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 4982388 | 5660432 Derived | -678044 | -82714 Derived | -595330 | -2424819 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 759112 | 4463340 Derived | -3704228 | -96777 Derived | -3607451 | -3232676 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 980922 | 4070604 Derived | -3089682 | -108652 Derived | -2981030 | -2854381 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 1948800 | 6526218 Derived | -4577418 | -344680 Derived | -4232738 | -3147504 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 | 291533 |
|
| 1999 | Revenue | 638382 |
|
| 2000 | Revenue | 751473 |
|
| 2001 | Revenue | 1616385 |
|
| 2002 | Revenue | 2971674 |
|
| 2003 | Revenue | 4982388 |
|
| 2004 | Revenue | 759112 |
|
| 2005 | Revenue | 980922 |
|
| 2006 | Revenue | 1948800 |
|
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 | 119% |
|
| 2000 | Year over year | 17.7% |
|
| 2001 | Year over year | 115.1% |
|
| 2002 | Year over year | 83.8% |
|
| 2003 | Year over year | 67.7% |
|
| 2004 | Year over year | -84.8% |
|
| 2005 | Year over year | 29.2% |
|
| 2006 | Year over year | 98.7% |
|
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 | -757.2% |
|
| 1999 | Operating margin | -966.4% |
|
| 2000 | Operating margin | -516.7% |
|
| 2001 | Operating margin | -254.8% |
|
| 2002 | Operating margin | -95.2% |
|
| 2003 | Operating margin | -13.6% |
|
| 2004 | Operating margin | -488% |
|
| 2005 | Operating margin | -315% |
|
| 2006 | Operating margin | -234.9% |
|
| 1998 | Net margin | -817.8% |
|
| 1999 | Net margin | -972.8% |
|
| 2000 | Net margin | -507.2% |
|
| 2001 | Net margin | -239.7% |
|
| 2002 | Net margin | -93.2% |
|
| 2003 | Net margin | -11.9% |
|
| 2004 | Net margin | -475.2% |
|
| 2005 | Net margin | -303.9% |
|
| 2006 | Net margin | -217.2% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -573.4% |
|
| 2000 | Free cash flow margin | -560.2% |
|
| 2001 | Free cash flow margin | -252.7% |
|
| 2002 | Free cash flow margin | -60.2% |
|
| 2003 | Free cash flow margin | -48.7% |
|
| 2004 | Free cash flow margin | -425.8% |
|
| 2005 | Free cash flow margin | -291% |
|
| 2006 | Free cash flow margin | -161.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | -3524804 |
|
| 2000 | Operating cash flow | -4097229 |
|
| 2001 | Operating cash flow | -3995351 |
|
| 2002 | Operating cash flow | -1678917 |
|
| 2003 | Operating cash flow | -2137720 |
|
| 2004 | Operating cash flow | -3161184 |
|
| 2005 | Operating cash flow | -2801690 |
|
| 2006 | Operating cash flow | -2993080 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | -3660426 |
|
| 2000 | Free cash flow | -4209548 |
|
| 2001 | Free cash flow | -4083812 |
|
| 2002 | Free cash flow | -1789410 |
|
| 2003 | Free cash flow | -2424819 |
|
| 2004 | Free cash flow | -3232676 |
|
| 2005 | Free cash flow | -2854381 |
|
| 2006 | Free cash flow | -3147504 |
|
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 |
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 8.5% |
|
| 2006 | Liabilities / assets | 15.1% |
|
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 | 5.54× |
|
| 2000 | Current assets / current liabilities | 7.38× |
|
| 2001 | Current assets / current liabilities | 2.89× |
|
| 2002 | Current assets / current liabilities | 1.75× |
|
| 2003 | Current assets / current liabilities | 8.51× |
|
| 2004 | Current assets / current liabilities | 4.67× |
|
| 2005 | Current assets / current liabilities | 5.61× |
|
| 2006 | Current assets / current liabilities | 2.5× |
|
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 2.38 million Exact valueExact value: -2384148 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | −USD 6.21 million Exact valueExact value: -6210084 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.52 million Exact valueExact value: -3524804 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 135,622 Exact valueExact value: 135622 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.66 million Calculation and evidence-3524804 − 135622 USD Exact free cash flow: -3660426 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 3.81 million Exact valueExact value: -3811351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.1 million Exact valueExact value: -4097229 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 112,319 Exact valueExact value: 112319 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.21 million Calculation and evidence-4097229 − 112319 USD Exact free cash flow: -4209548 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 3.88 million Exact valueExact value: -3875202 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4 million Exact valueExact value: -3995351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 88,461 Exact valueExact value: 88461 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.08 million Calculation and evidence-3995351 − 88461 USD Exact free cash flow: -4083812 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 2.77 million Exact valueExact value: -2769155 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.68 million Exact valueExact value: -1678917 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 110,493 Exact valueExact value: 110493 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.79 million Calculation and evidence-1678917 − 110493 USD Exact free cash flow: -1789410 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 595,330 Exact valueExact value: -595330 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.14 million Exact valueExact value: -2137720 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 287,099 Exact valueExact value: 287099 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.42 million Calculation and evidence-2137720 − 287099 USD Exact free cash flow: -2424819 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 3.61 million Exact valueExact value: -3607451 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.16 million Exact valueExact value: -3161184 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 71,492 Exact valueExact value: 71492 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.23 million Calculation and evidence-3161184 − 71492 USD Exact free cash flow: -3232676 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 2.98 million Exact valueExact value: -2981030 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.8 million Exact valueExact value: -2801690 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 52,691 Exact valueExact value: 52691 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.85 million Calculation and evidence-2801690 − 52691 USD Exact free cash flow: -2854381 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 4.23 million Exact valueExact value: -4232738 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.99 million Exact valueExact value: -2993080 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 154,424 Exact valueExact value: 154424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.15 million Calculation and evidence-2993080 − 154424 USD Exact free cash flow: -3147504 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.
32 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001109740, 1109740, edgar:1109740