Revenue
4.84 million USD
2005-03-31 · USD
Exact inputs and evidence
- Revenue: 4843000 USD Source
24 filing records in this dataset, filed from 2000-08-29 to 2005-05-12. Explore the available filing history and original sources.
4.84 million USD
2005-03-31 · USD
-49.68%
2005-03-31 · %
-809 thousand USD
2005-03-31 · USD
-817 thousand USD
2005-03-31 · USD
7106000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
20.4 million USD
2004-04-01 – 2005-03-31
-11.3 million USD
2004-04-01 – 2005-03-31
-6.95 million USD
2004-04-01 – 2005-03-31
1.65 million USD
2004-04-01 – 2005-03-31
-8.6 million USD
2004-04-01 – 2005-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-05-12.
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 24.47 million
–
Current period
USD 20.2 million
–
20204000 − 24469000 = -4265000 USD
24469000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source20204000 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 8.15 million
–
Current period
−USD 11.52 million
–
-11518000 − -8152000 = -3366000 USD
-8152000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-11518000 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 8.63 million
–
Current period
−USD 7.97 million
–
-7973000 − -8629000 = 656000 USD
-8629000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-7973000 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 1.26 million
–
Current period
USD 1.7 million
–
1699000 − 1260000 = 439000 USD
1260000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source1699000 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 | 12076000 | 17638000 Derived | -5562000 | 94000 Derived | -5656000 | -7702000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 10558000 | 17994000 Derived | -7436000 | 167000 Derived | -7603000 | -6090000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 17449000 | 26870000 Derived | -9421000 | -1900000 Derived | -7521000 | -5802000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 17063000 | 40537000 Derived | -23474000 | -2679000 Derived | -20795000 | -10989000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 26317000 | 40621000 Derived | -14304000 | -446000 Derived | -13858000 | -11880000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 24469000 | 32850000 Derived | -8381000 | -229000 Derived | -8152000 | -9889000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 20204000 | 32509000 Derived | -12305000 | -787000 Derived | -11518000 | -9672000 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 | 12076000 |
|
| 1999 | Revenue | 10558000 |
|
| 2000 | Revenue | 17449000 |
|
| 2001 | Revenue | 17063000 |
|
| 2002 | Revenue | 26317000 |
|
| 2003 | Revenue | 24469000 |
|
| 2004 | Revenue | 20204000 |
|
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 | -12.6% |
|
| 2000 | Year over year | 65.3% |
|
| 2001 | Year over year | -2.2% |
|
| 2002 | Year over year | 54.2% |
|
| 2003 | Year over year | -7% |
|
| 2004 | Year over year | -17.4% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -46.1% |
|
| 1999 | Operating margin | -70.4% |
|
| 2000 | Operating margin | -54% |
|
| 2001 | Operating margin | -137.6% |
|
| 2002 | Operating margin | -54.4% |
|
| 2003 | Operating margin | -34.3% |
|
| 2004 | Operating margin | -60.9% |
|
| 1998 | Net margin | -46.8% |
|
| 1999 | Net margin | -72% |
|
| 2000 | Net margin | -43.1% |
|
| 2001 | Net margin | -121.9% |
|
| 2002 | Net margin | -52.7% |
|
| 2003 | Net margin | -33.3% |
|
| 2004 | Net margin | -57% |
|
| 1998 | Free cash flow margin | -63.8% |
|
| 1999 | Free cash flow margin | -57.7% |
|
| 2000 | Free cash flow margin | -33.3% |
|
| 2001 | Free cash flow margin | -64.4% |
|
| 2002 | Free cash flow margin | -45.1% |
|
| 2003 | Free cash flow margin | -40.4% |
|
| 2004 | Free cash flow margin | -47.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -7272000 |
|
| 1999 | Operating cash flow | -5400000 |
|
| 2000 | Operating cash flow | -4956000 |
|
| 2001 | Operating cash flow | -9210000 |
|
| 2002 | Operating cash flow | -11099000 |
|
| 2003 | Operating cash flow | -8629000 |
|
| 2004 | Operating cash flow | -7973000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -7702000 |
|
| 1999 | Free cash flow | -6090000 |
|
| 2000 | Free cash flow | -5802000 |
|
| 2001 | Free cash flow | -10989000 |
|
| 2002 | Free cash flow | -11880000 |
|
| 2003 | Free cash flow | -9889000 |
|
| 2004 | Free cash flow | -9672000 |
|
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 | No source recorded |
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 | 2.11× |
|
| 2000 | Current assets / current liabilities | 15.83× |
|
| 2001 | Current assets / current liabilities | 8.28× |
|
| 2002 | Current assets / current liabilities | 5.12× |
|
| 2003 | Current assets / current liabilities | 1.5× |
|
| 2004 | Current assets / current liabilities | 6.21× |
|
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 5.66 million Exact valueExact value: -5656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.27 million Exact valueExact value: -7272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 430,000 Exact valueExact value: 430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.7 million Calculation and evidence-7272000 − 430000 USD Exact free cash flow: -7702000 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 7.6 million Exact valueExact value: -7603000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.4 million Exact valueExact value: -5400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 690,000 Exact valueExact value: 690000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.09 million Calculation and evidence-5400000 − 690000 USD Exact free cash flow: -6090000 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 7.52 million Exact valueExact value: -7521000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.96 million Exact valueExact value: -4956000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 846,000 Exact valueExact value: 846000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.8 million Calculation and evidence-4956000 − 846000 USD Exact free cash flow: -5802000 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 20.8 million Exact valueExact value: -20795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.21 million Exact valueExact value: -9210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.78 million Exact valueExact value: 1779000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.99 million Calculation and evidence-9210000 − 1779000 USD Exact free cash flow: -10989000 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 13.86 million Exact valueExact value: -13858000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.1 million Exact valueExact value: -11099000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 781,000 Exact valueExact value: 781000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.88 million Calculation and evidence-11099000 − 781000 USD Exact free cash flow: -11880000 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 8.15 million Exact valueExact value: -8152000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.63 million Exact valueExact value: -8629000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.26 million Exact valueExact value: 1260000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.89 million Calculation and evidence-8629000 − 1260000 USD Exact free cash flow: -9889000 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 11.52 million Exact valueExact value: -11518000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.97 million Exact valueExact value: -7973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.7 million Exact valueExact value: 1699000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.67 million Calculation and evidence-7973000 − 1699000 USD Exact free cash flow: -9672000 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.
24 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001112880, 1112880, edgar:1112880