Revenue
682 thousand USD
2006-02-28 · USD
Exact inputs and evidence
- Revenue: 682048 USD Source
24 filing records in this dataset, filed from 2001-10-30 to 2006-04-19. Explore the available filing history and original sources.
682 thousand USD
2006-02-28 · USD
-33.08%
2006-02-28 · %
3.4 thousand USD
2006-02-28 · USD
3.15 thousand USD
2006-02-28 · USD
-9469 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.44 million USD
2005-03-01 – 2006-02-28
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-04-19.
Financial data available through: 2005-05-31.
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 1.47 million
–
Current period
USD 1.04 million
–
1038086 − 1467103 = -429017 USD
1467103 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source1038086 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 245,937
–
Current period
−USD 2.31 million
–
-2314382 − -245937 = -2068445 USD
-245937 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source-2314382 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 122,596
–
Current period
−USD 747,896
–
-747896 − -122596 = -625300 USD
-122596 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source-747896 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12,053
–
Current period
USD 7,189
–
7189 − 12053 = -4864 USD
12053 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source7189 USD · 2004-06-01 – 2005-05-31
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 |
|---|---|---|---|---|---|---|---|
| 1999 1998-06-01 – 1999-05-31 | 1089604 | Unavailable | Unavailable | Unavailable | -77286 | Unavailable | Source
|
| 2000 1999-06-01 – 2000-05-31 | 934818 | Unavailable | Unavailable | Unavailable | -249730 | Unavailable | Source
|
| 2001 2000-06-01 – 2001-05-31 | 1550387 | 2603848 Derived | -1053461 | -24008 Derived | -1029453 | Unavailable | Source
|
| 2002 2001-06-01 – 2002-05-31 | 1572338 | 3116735 Derived | -1544397 | -21124 Derived | -1523273 | -778067 Derived | Source
|
| 2003 2002-06-01 – 2003-05-31 | 1495657 | 1879394 Derived | -383737 | -20588 Derived | -363149 | -606749 Derived | Source
|
| 2004 2003-06-01 – 2004-05-31 | 1467103 | 1657056 Derived | -189953 | 55984 Derived | -245937 | -134649 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 1038086 | 3063152 Derived | -2025066 | 289316 Derived | -2314382 | -755085 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 |
|---|---|---|---|
| 1999 | Revenue | 1089604 |
|
| 2000 | Revenue | 934818 |
|
| 2001 | Revenue | 1550387 |
|
| 2002 | Revenue | 1572338 |
|
| 2003 | Revenue | 1495657 |
|
| 2004 | Revenue | 1467103 |
|
| 2005 | Revenue | 1038086 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | -14.2% |
|
| 2001 | Year over year | 65.8% |
|
| 2002 | Year over year | 1.4% |
|
| 2003 | Year over year | -4.9% |
|
| 2004 | Year over year | -1.9% |
|
| 2005 | Year over year | -29.2% |
|
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 |
|---|---|---|---|
| 1999-05-31 | Operating margin | Not reported |
|
| 2000-05-31 | Operating margin | Not reported |
|
| 2001 | Operating margin | -67.9% |
|
| 2002 | Operating margin | -98.2% |
|
| 2003 | Operating margin | -25.7% |
|
| 2004 | Operating margin | -12.9% |
|
| 2005 | Operating margin | -195.1% |
|
| 1999 | Net margin | -7.1% |
|
| 2000 | Net margin | -26.7% |
|
| 2001 | Net margin | -66.4% |
|
| 2002 | Net margin | -96.9% |
|
| 2003 | Net margin | -24.3% |
|
| 2004 | Net margin | -16.8% |
|
| 2005 | Net margin | -222.9% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | -49.5% |
|
| 2003 | Free cash flow margin | -40.6% |
|
| 2004 | Free cash flow margin | -9.2% |
|
| 2005 | Free cash flow margin | -72.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -196368 |
|
| 2002 | Operating cash flow | -713371 |
|
| 2003 | Operating cash flow | -477037 |
|
| 2004 | Operating cash flow | -122596 |
|
| 2005 | Operating cash flow | -747896 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | -778067 |
|
| 2003 | Free cash flow | -606749 |
|
| 2004 | Free cash flow | -134649 |
|
| 2005 | Free cash flow | -755085 |
|
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 |
|---|---|---|---|
| 1999-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2000-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2001 | Liabilities / assets | 162.4% |
|
| 2002 | Liabilities / assets | 195.2% |
|
| 2003 | Liabilities / assets | 183.6% |
|
| 2004 | Liabilities / assets | 236% |
|
| 2005 | Liabilities / assets | 363.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | Not reported |
|
| 2001 | Current assets / current liabilities | 0.26× |
|
| 2002 | Current assets / current liabilities | 0.24× |
|
| 2003 | Current assets / current liabilities | 0.33× |
|
| 2004 | Current assets / current liabilities | 0.31× |
|
| 2005 | Current assets / current liabilities | 0.25× |
|
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 |
|---|---|---|---|---|
| 1999 1998-06-01 – 1999-05-31 | −USD 77,286 Exact valueExact value: -77286 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. |
| 2000 1999-06-01 – 2000-05-31 | −USD 249,730 Exact valueExact value: -249730 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. |
| 2001 2000-06-01 – 2001-05-31 | −USD 1.03 million Exact valueExact value: -1029453 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 196,368 Exact valueExact value: -196368 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2001-06-01 – 2002-05-31 | −USD 1.52 million Exact valueExact value: -1523273 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 713,371 Exact valueExact value: -713371 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 64,696 Exact valueExact value: 64696 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 778,067 Calculation and evidence-713371 − 64696 USD Exact free cash flow: -778067 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-06-01 – 2003-05-31 | −USD 363,149 Exact valueExact value: -363149 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 477,037 Exact valueExact value: -477037 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,712 Exact valueExact value: 129712 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 606,749 Calculation and evidence-477037 − 129712 USD Exact free cash flow: -606749 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-06-01 – 2004-05-31 | −USD 245,937 Exact valueExact value: -245937 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 122,596 Exact valueExact value: -122596 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,053 Exact valueExact value: 12053 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 134,649 Calculation and evidence-122596 − 12053 USD Exact free cash flow: -134649 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | −USD 2.31 million Exact valueExact value: -2314382 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 747,896 Exact valueExact value: -747896 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7,189 Exact valueExact value: 7189 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 755,085 Calculation and evidence-747896 − 7189 USD Exact free cash flow: -755085 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: 0001129900, 1129900, edgar:1129900
Also known as PRS SUB VI INC