Revenue
56.1 thousand USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 56132 USD Source
36 filing records in this dataset, filed from 1996-08-15 to 2004-11-22. Explore the available filing history and original sources.
56.1 thousand USD
2004-09-30 · USD
-450.09%
2004-09-30 · %
-54.5 thousand USD
2004-09-30 · USD
-54.5 thousand USD
2004-09-30 · USD
12363 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.33 million USD
2003-10-01 – 2004-09-30
-208 thousand USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-22.
Financial data available through: 2003-12-31.
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 471,912
–
Current period
USD 923,813
–
923813 − 471912 = 451901 USD
471912 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source923813 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 321,640
–
Current period
−USD 405,478
–
-405478 − -321640 = -83838 USD
-321640 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-405478 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 32,228
–
Current period
−USD 98,848
–
-98848 − 32228 = -131076 USD
32228 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-98848 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1,869
–
Current period
USD 20,333
–
20333 − 1869 = 18464 USD
1869 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source20333 USD · 2003-01-01 – 2003-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 146800 | Unavailable | Unavailable | Unavailable | -1550837 | -539078 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 223141 | Unavailable | Unavailable | Unavailable | -825191 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 70000 | Unavailable | Unavailable | Unavailable | -672475 | -458958 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 417588 | Unavailable | Unavailable | Unavailable | -529996 | -487840 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 395213 | Unavailable | Unavailable | Unavailable | -270362 | -327227 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 324286 | Unavailable | Unavailable | Unavailable | -570115 | -440602 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 407898 | Unavailable | Unavailable | Unavailable | -601930 | -293690 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 245291 | Unavailable | Unavailable | Unavailable | -690355 | -359435 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 471912 | Unavailable | Unavailable | Unavailable | -321640 | 30359 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 923813 | Unavailable | Unavailable | Unavailable | -405478 | -119181 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 |
|---|---|---|---|
| 1994 | Revenue | 146800 |
|
| 1995 | Revenue | 223141 |
|
| 1996 | Revenue | 70000 |
|
| 1997 | Revenue | 417588 |
|
| 1998 | Revenue | 395213 |
|
| 1999 | Revenue | 324286 |
|
| 2000 | Revenue | 407898 |
|
| 2001 | Revenue | 245291 |
|
| 2002 | Revenue | 471912 |
|
| 2003 | Revenue | 923813 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 52% |
|
| 1996 | Year over year | -68.6% |
|
| 1997 | Year over year | 496.6% |
|
| 1998 | Year over year | -5.4% |
|
| 1999 | Year over year | -17.9% |
|
| 2000 | Year over year | 25.8% |
|
| 2001 | Year over year | -39.9% |
|
| 2002 | Year over year | 92.4% |
|
| 2003 | Year over year | 95.8% |
|
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 |
|---|---|---|---|
| 1994-12-31 | Operating margin | Not reported |
|
| 1995-12-31 | Operating margin | Not reported |
|
| 1996-12-31 | Operating margin | Not reported |
|
| 1997-12-31 | Operating margin | Not reported |
|
| 1998-12-31 | Operating margin | Not reported |
|
| 1999-12-31 | Operating margin | Not reported |
|
| 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 |
|
| 1994 | Net margin | -1,056.4% |
|
| 1995 | Net margin | -369.8% |
|
| 1996 | Net margin | -960.7% |
|
| 1997 | Net margin | -126.9% |
|
| 1998 | Net margin | -68.4% |
|
| 1999 | Net margin | -175.8% |
|
| 2000 | Net margin | -147.6% |
|
| 2001 | Net margin | -281.4% |
|
| 2002 | Net margin | -68.2% |
|
| 2003 | Net margin | -43.9% |
|
| 1994 | Free cash flow margin | -367.2% |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | -655.7% |
|
| 1997 | Free cash flow margin | -116.8% |
|
| 1998 | Free cash flow margin | -82.8% |
|
| 1999 | Free cash flow margin | -135.9% |
|
| 2000 | Free cash flow margin | -72% |
|
| 2001 | Free cash flow margin | -146.5% |
|
| 2002 | Free cash flow margin | 6.4% |
|
| 2003 | Free cash flow margin | -12.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -535616 |
|
| 1995 | Operating cash flow | -400469 |
|
| 1996 | Operating cash flow | -454071 |
|
| 1997 | Operating cash flow | -484895 |
|
| 1998 | Operating cash flow | -300946 |
|
| 1999 | Operating cash flow | -377593 |
|
| 2000 | Operating cash flow | -292304 |
|
| 2001 | Operating cash flow | -355771 |
|
| 2002 | Operating cash flow | 32228 |
|
| 2003 | Operating cash flow | -98848 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -539078 |
|
| 1995 | Free cash flow | Unavailable |
|
| 1996 | Free cash flow | -458958 |
|
| 1997 | Free cash flow | -487840 |
|
| 1998 | Free cash flow | -327227 |
|
| 1999 | Free cash flow | -440602 |
|
| 2000 | Free cash flow | -293690 |
|
| 2001 | Free cash flow | -359435 |
|
| 2002 | Free cash flow | 30359 |
|
| 2003 | Free cash flow | -119181 |
|
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 |
|---|---|---|---|
| 1994-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1995-12-31 | Liabilities / assets | Not reported |
|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 0.82× |
|
| 1996 | Current assets / current liabilities | 0.29× |
|
| 1997 | Current assets / current liabilities | 0.89× |
|
| 1998 | Current assets / current liabilities | 4.57× |
|
| 1999 | Current assets / current liabilities | 1.46× |
|
| 2000 | Current assets / current liabilities | 1.12× |
|
| 2001 | Current assets / current liabilities | 0.33× |
|
| 2002 | Current assets / current liabilities | 0.38× |
|
| 2003 | Current assets / current liabilities | 0.24× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | −USD 1.55 million Exact valueExact value: -1550837 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 535,616 Exact valueExact value: -535616 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3,462 Exact valueExact value: 3462 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 539,078 Calculation and evidence-535616 − 3462 USD Exact free cash flow: -539078 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | −USD 825,191 Exact valueExact value: -825191 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 400,469 Exact valueExact value: -400469 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. |
| 1996 1996-01-01 – 1996-12-31 | −USD 672,475 Exact valueExact value: -672475 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 454,071 Exact valueExact value: -454071 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,887 Exact valueExact value: 4887 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 458,958 Calculation and evidence-454071 − 4887 USD Exact free cash flow: -458958 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1997-01-01 – 1997-12-31 | −USD 529,996 Exact valueExact value: -529996 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 484,895 Exact valueExact value: -484895 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2,945 Exact valueExact value: 2945 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 487,840 Calculation and evidence-484895 − 2945 USD Exact free cash flow: -487840 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | −USD 270,362 Exact valueExact value: -270362 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 300,946 Exact valueExact value: -300946 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,281 Exact valueExact value: 26281 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 327,227 Calculation and evidence-300946 − 26281 USD Exact free cash flow: -327227 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | −USD 570,115 Exact valueExact value: -570115 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 377,593 Exact valueExact value: -377593 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 63,009 Exact valueExact value: 63009 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 440,602 Calculation and evidence-377593 − 63009 USD Exact free cash flow: -440602 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 601,930 Exact valueExact value: -601930 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 292,304 Exact valueExact value: -292304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,386 Exact valueExact value: 1386 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 293,690 Calculation and evidence-292304 − 1386 USD Exact free cash flow: -293690 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 690,355 Exact valueExact value: -690355 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 355,771 Exact valueExact value: -355771 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3,664 Exact valueExact value: 3664 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 359,435 Calculation and evidence-355771 − 3664 USD Exact free cash flow: -359435 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 321,640 Exact valueExact value: -321640 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32,228 Exact valueExact value: 32228 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,869 Exact valueExact value: 1869 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30,359 Calculation and evidence32228 − 1869 USD Exact free cash flow: 30359 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 405,478 Exact valueExact value: -405478 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 98,848 Exact valueExact value: -98848 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,333 Exact valueExact value: 20333 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 119,181 Calculation and evidence-98848 − 20333 USD Exact free cash flow: -119181 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.
36 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000723312, 723312, edgar:723312