Revenue
3.29 million USD
2008-09-30 · USD
Exact inputs and evidence
- Revenue: 3285174 USD Source
68 filing records in this dataset, filed from 1995-08-18 to 2008-11-14. Explore the available filing history and original sources.
3.29 million USD
2008-09-30 · USD
5.31%
2008-09-30 · %
43.3 thousand USD
2008-09-30 · USD
29.8 thousand USD
2008-09-30 · USD
262792 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-11-14.
Financial data available through: 2003-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 10.77 million
–
Current period
USD 12.38 million
–
12381834 − 10772593 = 1609241 USD
10772593 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source12381834 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 2.14 million
–
Current period
−USD 384,877
–
-384877 − -2135039 = 1750162 USD
-2135039 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-384877 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 20,561
–
Current period
USD 221,434
–
221434 − 20561 = 200873 USD
20561 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source221434 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 30,516
–
Current period
USD 113,428
–
113428 − 30516 = 82912 USD
30516 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source113428 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 1884402 | 2181716 Derived | -297314 | 9406 Derived | -306720 | -121416 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 2524870 | 2395442 Derived | 129428 | 6268 Derived | 123160 | -83728 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 1953521 | 2205266 Derived | -251745 | 10551 Derived | -262296 | -78336 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 1516613 | 2423337 Derived | -906724 | -915735 Derived | 9011 | -344080 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 1016807 | 1315114 Derived | -298307 | -38078 Derived | -260229 | -725024 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 7259910 | 8758972 Derived | -1499062 | 759059 Derived | -2258121 | 313588 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 13066365 | 14074809 Derived | -1008444 | 1038196 Derived | -2046640 | 137540 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 10772593 | 12203427 Derived | -1430834 | 704205 Derived | -2135039 | -9955 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 12381834 | 11450330 Derived | 931504 | 1316381 Derived | -384877 | 108006 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 | 1884402 |
|
| 1996 | Revenue | 2524870 |
|
| 1997 | Revenue | 1953521 |
|
| 1998 | Revenue | 1516613 |
|
| 1999 | Revenue | 1016807 |
|
| 2000 | Revenue | 7259910 |
|
| 2001 | Revenue | 13066365 |
|
| 2002 | Revenue | 10772593 |
|
| 2003 | Revenue | 12381834 |
|
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 | 34% |
|
| 1997 | Year over year | -22.6% |
|
| 1998 | Year over year | -22.4% |
|
| 1999 | Year over year | -33% |
|
| 2000 | Year over year | 614% |
|
| 2001 | Year over year | 80% |
|
| 2002 | Year over year | -17.6% |
|
| 2003 | Year over year | 14.9% |
|
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 | -15.8% |
|
| 1996 | Operating margin | 5.1% |
|
| 1997 | Operating margin | -12.9% |
|
| 1998 | Operating margin | -59.8% |
|
| 1999 | Operating margin | -29.3% |
|
| 2000 | Operating margin | -20.6% |
|
| 2001 | Operating margin | -7.7% |
|
| 2002 | Operating margin | -13.3% |
|
| 2003 | Operating margin | 7.5% |
|
| 1995 | Net margin | -16.3% |
|
| 1996 | Net margin | 4.9% |
|
| 1997 | Net margin | -13.4% |
|
| 1998 | Net margin | 0.6% |
|
| 1999 | Net margin | -25.6% |
|
| 2000 | Net margin | -31.1% |
|
| 2001 | Net margin | -15.7% |
|
| 2002 | Net margin | -19.8% |
|
| 2003 | Net margin | -3.1% |
|
| 1995 | Free cash flow margin | -6.4% |
|
| 1996 | Free cash flow margin | -3.3% |
|
| 1997 | Free cash flow margin | -4% |
|
| 1998 | Free cash flow margin | -22.7% |
|
| 1999 | Free cash flow margin | -71.3% |
|
| 2000 | Free cash flow margin | 4.3% |
|
| 2001 | Free cash flow margin | 1.1% |
|
| 2002 | Free cash flow margin | -0.1% |
|
| 2003 | Free cash flow margin | 0.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -80864 |
|
| 1996 | Operating cash flow | -18358 |
|
| 1997 | Operating cash flow | -42235 |
|
| 1998 | Operating cash flow | -324831 |
|
| 1999 | Operating cash flow | -673082 |
|
| 2000 | Operating cash flow | 345904 |
|
| 2001 | Operating cash flow | 153406 |
|
| 2002 | Operating cash flow | 20561 |
|
| 2003 | Operating cash flow | 221434 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -121416 |
|
| 1996 | Free cash flow | -83728 |
|
| 1997 | Free cash flow | -78336 |
|
| 1998 | Free cash flow | -344080 |
|
| 1999 | Free cash flow | -725024 |
|
| 2000 | Free cash flow | 313588 |
|
| 2001 | Free cash flow | 137540 |
|
| 2002 | Free cash flow | -9955 |
|
| 2003 | Free cash flow | 108006 |
|
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 | Liabilities / assets | 21.4% |
|
| 1996 | Liabilities / assets | 16.7% |
|
| 1997 | Liabilities / assets | 16.3% |
|
| 1998 | Liabilities / assets | 10.4% |
|
| 1999 | Liabilities / assets | 8.2% |
|
| 2000 | Liabilities / assets | 84.4% |
|
| 2001 | Liabilities / assets | 98.9% |
|
| 2002 | Liabilities / assets | 105.4% |
|
| 2003 | Liabilities / assets | 107.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 4.32× |
|
| 1996 | Current assets / current liabilities | 5.97× |
|
| 1997 | Current assets / current liabilities | 6.45× |
|
| 1998 | Current assets / current liabilities | 6.87× |
|
| 1999 | Current assets / current liabilities | 7.28× |
|
| 2000 | Current assets / current liabilities | 1.94× |
|
| 2001 | Current assets / current liabilities | 0.37× |
|
| 2002 | Current assets / current liabilities | 0.27× |
|
| 2003 | Current assets / current liabilities | 0.27× |
|
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 1995-01-01 – 1995-12-31 | −USD 306,720 Exact valueExact value: -306720 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 80,864 Exact valueExact value: -80864 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40,552 Exact valueExact value: 40552 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 121,416 Calculation and evidence-80864 − 40552 USD Exact free cash flow: -121416 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | USD 123,160 Exact valueExact value: 123160 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18,358 Exact valueExact value: -18358 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 65,370 Exact valueExact value: 65370 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 83,728 Calculation and evidence-18358 − 65370 USD Exact free cash flow: -83728 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 262,296 Exact valueExact value: -262296 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 42,235 Exact valueExact value: -42235 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36,101 Exact valueExact value: 36101 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 78,336 Calculation and evidence-42235 − 36101 USD Exact free cash flow: -78336 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 9,011 Exact valueExact value: 9011 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 324,831 Exact valueExact value: -324831 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19,249 Exact valueExact value: 19249 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 344,080 Calculation and evidence-324831 − 19249 USD Exact free cash flow: -344080 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 260,229 Exact valueExact value: -260229 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 673,082 Exact valueExact value: -673082 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51,942 Exact valueExact value: 51942 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 725,024 Calculation and evidence-673082 − 51942 USD Exact free cash flow: -725024 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 2.26 million Exact valueExact value: -2258121 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 345,904 Exact valueExact value: 345904 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32,316 Exact valueExact value: 32316 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 313,588 Calculation and evidence345904 − 32316 USD Exact free cash flow: 313588 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 2.05 million Exact valueExact value: -2046640 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 153,406 Exact valueExact value: 153406 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15,866 Exact valueExact value: 15866 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 137,540 Calculation and evidence153406 − 15866 USD Exact free cash flow: 137540 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 2.14 million Exact valueExact value: -2135039 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,561 Exact valueExact value: 20561 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30,516 Exact valueExact value: 30516 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9,955 Calculation and evidence20561 − 30516 USD Exact free cash flow: -9955 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 384,877 Exact valueExact value: -384877 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 221,434 Exact valueExact value: 221434 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 113,428 Exact valueExact value: 113428 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 108,006 Calculation and evidence221434 − 113428 USD Exact free cash flow: 108006 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.
68 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000725897, 725897, edgar:725897