Revenue
1.11 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 1105000 USD Source
24 filing records in this dataset, filed from 1995-05-11 to 2008-03-24. Explore the available filing history and original sources.
1.11 million USD
2007-06-30 · USD
53.12%
2007-06-30 · %
-179 thousand USD
2007-06-30 · USD
-179 thousand USD
2007-06-30 · USD
1854000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-03-24.
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 7.59 million
–
Current period
USD 5.94 million
–
5940000 − 7586000 = -1646000 USD
7586000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source5940000 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 2.48 million
–
Current period
−USD 1.66 million
–
-1656000 − -2480000 = 824000 USD
-2480000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-1656000 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 213,000
–
Current period
USD 475,000
–
475000 − -213000 = 688000 USD
-213000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source475000 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 87,000
–
Current period
USD 126,000
–
126000 − 87000 = 39000 USD
87000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source126000 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 47565000 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 37720000 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 7896000 | 9242000 Derived | -1346000 | 627000 Derived | -1973000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 9192000 | 9217000 Derived | -25000 | -34000 Derived | 9000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 7586000 | 10426000 Derived | -2840000 | -360000 Derived | -2480000 | -300000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 5940000 | 8584000 Derived | -2644000 | -988000 Derived | -1656000 | 349000 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 |
|---|---|---|---|
| 1996 | Revenue | 47565000 |
|
| 1997 | Revenue | 37720000 |
|
| 2003 | Revenue | 7896000 |
|
| 2004 | Revenue | 9192000 |
|
| 2005 | Revenue | 7586000 |
|
| 2006 | Revenue | 5940000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | -20.7% |
|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 16.4% |
|
| 2005 | Year over year | -17.5% |
|
| 2006 | Year over year | -21.7% |
|
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 |
|---|---|---|---|
| 1996-12-31 | Operating margin | Not reported |
|
| 1997-12-31 | Operating margin | Not reported |
|
| 2003 | Operating margin | -17% |
|
| 2004 | Operating margin | -0.3% |
|
| 2005 | Operating margin | -37.4% |
|
| 2006 | Operating margin | -44.5% |
|
| 1996-12-31 | Net margin | Not reported |
|
| 1997-12-31 | Net margin | Not reported |
|
| 2003 | Net margin | -25% |
|
| 2004 | Net margin | 0.1% |
|
| 2005 | Net margin | -32.7% |
|
| 2006 | Net margin | -27.9% |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | -4% |
|
| 2006 | Free cash flow margin | 5.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | Not reported | No source recorded |
| 1997 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | Not reported | No source recorded |
| 2005 | Operating cash flow | -213000 |
|
| 2006 | Operating cash flow | 475000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | Unavailable | No source recorded |
| 1997 | Free cash flow | Unavailable | No source recorded |
| 2003 | Free cash flow | Unavailable | No source recorded |
| 2004 | Free cash flow | Unavailable | No source recorded |
| 2005 | Free cash flow | -300000 |
|
| 2006 | Free cash flow | 349000 |
|
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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 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 |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 1.9× |
|
| 1997 | Current assets / current liabilities | 1.79× |
|
| 2003 | Current assets / current liabilities | 0.15× |
|
| 2004 | Current assets / current liabilities | 0.31× |
|
| 2005 | Current assets / current liabilities | 0.26× |
|
| 2006 | Current assets / current liabilities | 0.2× |
|
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 1.97 million Exact valueExact value: -1973000 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. |
| 2004 2004-01-01 – 2004-12-31 | USD 9,000 Exact valueExact value: 9000 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. |
| 2005 2005-01-01 – 2005-12-31 | −USD 2.48 million Exact valueExact value: -2480000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 213,000 Exact valueExact value: -213000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 87,000 Exact valueExact value: 87000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 300,000 Calculation and evidence-213000 − 87000 USD Exact free cash flow: -300000 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 1.66 million Exact valueExact value: -1656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 475,000 Exact valueExact value: 475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 126,000 Exact valueExact value: 126000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 349,000 Calculation and evidence475000 − 126000 USD Exact free cash flow: 349000 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: 0000046428, 46428, edgar:46428