Revenue
10.1 thousand USD
2004-03-31 · USD
5 filing records in this dataset, filed from 2003-06-30 to 2004-06-29. Explore the available filing history and original sources.
10.1 thousand USD
2004-03-31 · USD
-32,259.77%
2004-03-31 · %
-1.36 million USD
2004-03-31 · USD
-1.71 million USD
2004-03-31 · USD
16441 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.1 thousand USD
2003-04-01 – 2004-03-31
-8.81 million USD
2003-04-01 – 2004-03-31
671 thousand USD
2003-04-01 – 2004-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-06-29.
Financial data available through: 2004-03-31.
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 0
–
Current period
USD 10,140
–
10140 − 0 = 10140 USD
0 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source10140 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.72 million
–
Current period
−USD 8.81 million
–
-8813930 − -3718525 = -5095405 USD
-3718525 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source-8813930 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.01 million
–
Current period
−USD 7.33 million
–
-7325698 − -2006504 = -5319194 USD
-2006504 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source-7325698 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8,919
–
Current period
USD 671,290
–
671290 − 8919 = 662371 USD
8919 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source671290 USD · 2003-04-01 – 2004-03-31
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | 0 | 2960249 Derived | -2960249 | 432536 Derived | -3392785 | -2208838 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 0 | 1907993 Derived | -1907993 | 1810532 Derived | -3718525 | -2015423 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 10140 | 7172247 Derived | -7162107 | 1651823 Derived | -8813930 | -7996988 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 |
|---|---|---|---|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 10140 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | Not reported |
|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | -70,632.2% |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | -86,922.4% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | -78,865.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -1904294 |
|
| 2003 | Operating cash flow | -2006504 |
|
| 2004 | Operating cash flow | -7325698 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -2208838 |
|
| 2003 | Free cash flow | -2015423 |
|
| 2004 | Free cash flow | -7996988 |
|
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 |
|---|---|---|---|
| 2002 | Liabilities / assets | 190.5% |
|
| 2003 | Liabilities / assets | 217% |
|
| 2004 | Liabilities / assets | 138.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 0.15× |
|
| 2003 | Current assets / current liabilities | 0.11× |
|
| 2004 | Current assets / current liabilities | 0.51× |
|
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 |
|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | −USD 3.39 million Exact valueExact value: -3392785 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.9 million Exact valueExact value: -1904294 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 304,544 Exact valueExact value: 304544 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.21 million Calculation and evidence-1904294 − 304544 USD Exact free cash flow: -2208838 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 3.72 million Exact valueExact value: -3718525 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.01 million Exact valueExact value: -2006504 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8,919 Exact valueExact value: 8919 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.02 million Calculation and evidence-2006504 − 8919 USD Exact free cash flow: -2015423 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 8.81 million Exact valueExact value: -8813930 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.33 million Exact valueExact value: -7325698 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 671,290 Exact valueExact value: 671290 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8 million Calculation and evidence-7325698 − 671290 USD Exact free cash flow: -7996988 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.
5 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001121131, 1121131, edgar:1121131