Revenue
3.2 million USD
2006-12-31 · USD
5 filing records in this dataset, filed from 2006-03-20 to 2007-02-22. Explore the available filing history and original sources.
3.2 million USD
2006-12-31 · USD
-149.52%
2006-12-31 · %
-4.29 million USD
2006-12-31 · USD
-4.81 million USD
2006-12-31 · USD
14069000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
18 million USD
2006-01-01 – 2006-12-31
-13.9 million USD
2006-01-01 – 2006-12-31
-13.7 million USD
2006-01-01 – 2006-12-31
4.22 million USD
2006-01-01 – 2006-12-31
-17.9 million USD
2006-01-01 – 2006-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-02-22.
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 26.83 million
–
Current period
USD 17.97 million
–
17966000 − 26832000 = -8866000 USD
26832000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source17966000 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 1.34 million
–
Current period
−USD 13.94 million
–
-13939000 − -1344000 = -12595000 USD
-1344000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-13939000 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 283,000
–
Current period
−USD 13.71 million
–
-13711000 − 283000 = -13994000 USD
283000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-13711000 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 2.99 million
–
Current period
USD 4.22 million
–
4221000 − 2992000 = 1229000 USD
2992000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source4221000 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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 7000 | 7577000 Derived | -7570000 | -13000 Derived | -7557000 | -8055000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 5646000 | 17906000 Derived | -12260000 | -237000 Derived | -12023000 | -13752000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 26832000 | 28150000 Derived | -1318000 | 26000 Derived | -1344000 | -2709000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 17966000 | 33053000 Derived | -15087000 | -1148000 Derived | -13939000 | -17932000 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 |
|---|---|---|---|
| 2003 | Revenue | 7000 |
|
| 2004 | Revenue | 5646000 |
|
| 2005 | Revenue | 26832000 |
|
| 2006 | Revenue | 17966000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 80,557.1% |
|
| 2005 | Year over year | 375.2% |
|
| 2006 | Year over year | -33% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | -108,142.9% |
|
| 2004 | Operating margin | -217.1% |
|
| 2005 | Operating margin | -4.9% |
|
| 2006 | Operating margin | -84% |
|
| 2003 | Net margin | -107,957.1% |
|
| 2004 | Net margin | -212.9% |
|
| 2005 | Net margin | -5% |
|
| 2006 | Net margin | -77.6% |
|
| 2003 | Free cash flow margin | -115,071.4% |
|
| 2004 | Free cash flow margin | -243.6% |
|
| 2005 | Free cash flow margin | -10.1% |
|
| 2006 | Free cash flow margin | -99.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | -7907000 |
|
| 2004 | Operating cash flow | -12142000 |
|
| 2005 | Operating cash flow | 283000 |
|
| 2006 | Operating cash flow | -13711000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | -8055000 |
|
| 2004 | Free cash flow | -13752000 |
|
| 2005 | Free cash flow | -2709000 |
|
| 2006 | Free cash flow | -17932000 |
|
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 |
|---|---|---|---|
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 3.3× |
|
| 2005 | Current assets / current liabilities | 1.36× |
|
| 2006 | Current assets / current liabilities | 3.97× |
|
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 |
|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | −USD 7.56 million Exact valueExact value: -7557000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.91 million Exact valueExact value: -7907000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 148,000 Exact valueExact value: 148000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.06 million Calculation and evidence-7907000 − 148000 USD Exact free cash flow: -8055000 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 12.02 million Exact valueExact value: -12023000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.14 million Exact valueExact value: -12142000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.61 million Exact valueExact value: 1610000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.75 million Calculation and evidence-12142000 − 1610000 USD Exact free cash flow: -13752000 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 1.34 million Exact valueExact value: -1344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 283,000 Exact valueExact value: 283000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.99 million Exact valueExact value: 2992000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.71 million Calculation and evidence283000 − 2992000 USD Exact free cash flow: -2709000 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 13.94 million Exact valueExact value: -13939000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.71 million Exact valueExact value: -13711000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.22 million Exact valueExact value: 4221000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.93 million Calculation and evidence-13711000 − 4221000 USD Exact free cash flow: -17932000 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: 0001305409, 1305409, edgar:1305409