Revenue
70 thousand USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 70000 USD Source
21 filing records in this dataset, filed from 2003-08-19 to 2005-12-15. Explore the available filing history and original sources.
2506 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
450 thousand USD
2004-10-01 – 2005-09-30
-1.52 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-12-15.
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 0
–
Current period
USD 380,000
–
380000 − 0 = 380000 USD
0 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source380000 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 1.65 million
–
Current period
−USD 2.36 million
–
-2359527 − -1648721 = -710806 USD
-1648721 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-2359527 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.
Comparable inputs unavailable for: Operating cash flow, Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 130566 | Unavailable | Unavailable | Unavailable | -1417541 | -1155206 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 57749 | Unavailable | Unavailable | Unavailable | -1191843 | -666531 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 0 | Unavailable | Unavailable | Unavailable | -1011350 | -321540 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 0 | Unavailable | Unavailable | Unavailable | -1648721 | -1492923 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 380000 | Unavailable | Unavailable | Unavailable | -2359527 | Unavailable | 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 |
|---|---|---|---|
| 2000 | Revenue | 130566 |
|
| 2001 | Revenue | 57749 |
|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 380000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | -55.8% |
|
| 2002 | Year over year | -100% |
|
| 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 |
|---|---|---|---|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001-12-31 | Operating margin | Not reported |
|
| 2002-12-31 | Operating margin | Not reported |
|
| 2003-12-31 | Operating margin | Not reported |
|
| 2004-12-31 | Operating margin | Not reported |
|
| 2000 | Net margin | -1,085.7% |
|
| 2001 | Net margin | -2,063.8% |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | -620.9% |
|
| 2000 | Free cash flow margin | -884.8% |
|
| 2001 | Free cash flow margin | -1,154.2% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -1046764 |
|
| 2001 | Operating cash flow | -664733 |
|
| 2002 | Operating cash flow | -321540 |
|
| 2003 | Operating cash flow | -1272447 |
|
| 2004 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -1155206 |
|
| 2001 | Free cash flow | -666531 |
|
| 2002 | Free cash flow | -321540 |
|
| 2003 | Free cash flow | -1492923 |
|
| 2004 | Free cash flow | Unavailable | No source recorded |
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 |
|---|---|---|---|
| 2000 | Liabilities / assets | 166.2% |
|
| 2001 | Liabilities / assets | 289.7% |
|
| 2002 | Liabilities / assets | 599.1% |
|
| 2003 | Liabilities / assets | 268.6% |
|
| 2004 | Liabilities / assets | 404.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.05× |
|
| 2001 | Current assets / current liabilities | 0× |
|
| 2002 | Current assets / current liabilities | 0.09× |
|
| 2003 | Current assets / current liabilities | 0.23× |
|
| 2004 | Current assets / current liabilities | 0.05× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 1.42 million Exact valueExact value: -1417541 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Exact valueExact value: -1046764 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 108,442 Exact valueExact value: 108442 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.16 million Calculation and evidence-1046764 − 108442 USD Exact free cash flow: -1155206 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 1.19 million Exact valueExact value: -1191843 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 664,733 Exact valueExact value: -664733 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,798 Exact valueExact value: 1798 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 666,531 Calculation and evidence-664733 − 1798 USD Exact free cash flow: -666531 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 1.01 million Exact valueExact value: -1011350 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 321,540 Exact valueExact value: -321540 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 321,540 Calculation and evidence-321540 − 0 USD Exact free cash flow: -321540 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 1.65 million Exact valueExact value: -1648721 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.27 million Exact valueExact value: -1272447 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 220,476 Exact valueExact value: 220476 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.49 million Calculation and evidence-1272447 − 220476 USD Exact free cash flow: -1492923 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 2.36 million Exact valueExact value: -2359527 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. |
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.
21 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001133541, 1133541, edgar:1133541