Revenue
3.11 million USD
2005-04-02 · USD
Exact inputs and evidence
- Revenue: 3110817 USD Source
41 filing records in this dataset, filed from 1995-08-10 to 2005-05-11. Explore the available filing history and original sources.
3.11 million USD
2005-04-02 · USD
-0.09%
2005-04-02 · %
87.7 thousand USD
2005-04-02 · USD
69.2 thousand USD
2005-04-02 · USD
298433 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-05-11.
Financial data available through: 2005-01-01.
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 10.18 million
–
Current period
USD 10.14 million
–
10138654 − 10181246 = -42592 USD
10181246 USD · 2003-01-04 – 2004-01-03
Inspect prior input Prior source10138654 USD · 2004-01-02 – 2005-01-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 969,906
–
Current period
−USD 549,192
–
-549192 − -969906 = 420714 USD
-969906 USD · 2003-01-04 – 2004-01-03
Inspect prior input Prior source-549192 USD · 2004-01-02 – 2005-01-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 546,538
–
Current period
−USD 122,298
–
-122298 − 546538 = -668836 USD
546538 USD · 2003-01-04 – 2004-01-03
Inspect prior input Prior source-122298 USD · 2004-01-02 – 2005-01-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 160,536
–
Current period
USD 158,797
–
158797 − 160536 = -1739 USD
160536 USD · 2003-01-04 – 2004-01-03
Inspect prior input Prior source158797 USD · 2004-01-02 – 2005-01-01
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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-12-29 – 1995-12-28 | 5409072 | 4889379 Derived | 519693 | -1348 Derived | 521041 | -318091 Derived | Source
|
| 1996 1995-12-29 – 1996-12-28 | 8640890 | 6924330 Derived | 1716560 | -210085 Derived | 1926645 | 1284850 Derived | Source
|
| 1998 1997-01-04 – 1998-01-03 | 9019977 | 7335653 Derived | 1684324 | 22647 Derived | 1661677 | -339793 Derived | Source
|
| 1999 1998-01-03 – 1999-01-02 | 12533045 | 10431141 Derived | 2101904 | 9609 Derived | 2092295 | 1572231 Derived | Source
|
| 2004 2003-01-04 – 2004-01-03 | 10181246 | 11135757 Derived | -954511 | 15395 Derived | -969906 | 386002 Derived | Source
|
| 2005 2004-01-02 – 2005-01-01 | 10138654 | 10686879 Derived | -548225 | 967 Derived | -549192 | -281095 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 |
|---|---|---|---|
| 1995 | Revenue | 5409072 |
|
| 1996 | Revenue | 8640890 |
|
| 1998 | Revenue | 9019977 |
|
| 1999 | Revenue | 12533045 |
|
| 2004 | Revenue | 10181246 |
|
| 2005 | Revenue | 10138654 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 59.7% |
|
| 1998 | Year over year | 4.4% |
|
| 1999 | Year over year | 38.9% |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | -0.4% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | 9.6% |
|
| 1996 | Operating margin | 19.9% |
|
| 1998 | Operating margin | 18.7% |
|
| 1999 | Operating margin | 16.8% |
|
| 2004 | Operating margin | -9.4% |
|
| 2005 | Operating margin | -5.4% |
|
| 1995 | Net margin | 9.6% |
|
| 1996 | Net margin | 22.3% |
|
| 1998 | Net margin | 18.4% |
|
| 1999 | Net margin | 16.7% |
|
| 2004 | Net margin | -9.5% |
|
| 2005 | Net margin | -5.4% |
|
| 1995 | Free cash flow margin | -5.9% |
|
| 1996 | Free cash flow margin | 14.9% |
|
| 1998 | Free cash flow margin | -3.8% |
|
| 1999 | Free cash flow margin | 12.5% |
|
| 2004 | Free cash flow margin | 3.8% |
|
| 2005 | Free cash flow margin | -2.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -250883 |
|
| 1996 | Operating cash flow | 1510121 |
|
| 1998 | Operating cash flow | 22712 |
|
| 1999 | Operating cash flow | 2088820 |
|
| 2004 | Operating cash flow | 546538 |
|
| 2005 | Operating cash flow | -122298 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -318091 |
|
| 1996 | Free cash flow | 1284850 |
|
| 1998 | Free cash flow | -339793 |
|
| 1999 | Free cash flow | 1572231 |
|
| 2004 | Free cash flow | 386002 |
|
| 2005 | Free cash flow | -281095 |
|
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 |
|---|---|---|---|
| 1995-12-28 | Liabilities / assets | Not reported | No source recorded |
| 1996-12-28 | Liabilities / assets | Not reported |
|
| 1998-01-03 | Liabilities / assets | Not reported |
|
| 1999-01-02 | Liabilities / assets | Not reported |
|
| 2004-01-03 | Liabilities / assets | Not reported |
|
| 2005-01-01 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995-12-28 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 3.89× |
|
| 1998 | Current assets / current liabilities | 3.14× |
|
| 1999 | Current assets / current liabilities | 6.99× |
|
| 2004 | Current assets / current liabilities | 2.15× |
|
| 2005 | Current assets / current liabilities | 1.86× |
|
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 |
|---|---|---|---|---|
| 1995 1994-12-29 – 1995-12-28 | USD 521,041 Exact valueExact value: 521041 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 250,883 Exact valueExact value: -250883 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 67,208 Exact valueExact value: 67208 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 318,091 Calculation and evidence-250883 − 67208 USD Exact free cash flow: -318091 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-12-29 – 1996-12-28 | USD 1.93 million Exact valueExact value: 1926645 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.51 million Exact valueExact value: 1510121 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 225,271 Exact valueExact value: 225271 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.28 million Calculation and evidence1510121 − 225271 USD Exact free cash flow: 1284850 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-01-04 – 1998-01-03 | USD 1.66 million Exact valueExact value: 1661677 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22,712 Exact valueExact value: 22712 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 362,505 Exact valueExact value: 362505 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 339,793 Calculation and evidence22712 − 362505 USD Exact free cash flow: -339793 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-01-03 – 1999-01-02 | USD 2.09 million Exact valueExact value: 2092295 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2088820 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 516,589 Exact valueExact value: 516589 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Calculation and evidence2088820 − 516589 USD Exact free cash flow: 1572231 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-01-04 – 2004-01-03 | −USD 969,906 Exact valueExact value: -969906 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 546,538 Exact valueExact value: 546538 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 160,536 Exact valueExact value: 160536 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 386,002 Calculation and evidence546538 − 160536 USD Exact free cash flow: 386002 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-01-02 – 2005-01-01 | −USD 549,192 Exact valueExact value: -549192 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 122,298 Exact valueExact value: -122298 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 158,797 Exact valueExact value: 158797 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 281,095 Calculation and evidence-122298 − 158797 USD Exact free cash flow: -281095 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000715593, 715593, edgar:715593