LIF

EDGAR

22 filing records in this dataset, filed from 1996-03-29 to 2001-02-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

179 thousand USD

2000-09-30 · USD

Exact inputs and evidence
Cash and cash equivalents
249 thousand USD Source
Exact value

249000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

-3.07 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Revenue: 199000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 3769000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 76000 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 246000 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 179000 USD · 2000-07-01 – 2000-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2001-02-13.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-12-31
  • operating income: No compatible figures in this window
  • Net income: 8 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 6 of 11 periods available· newest 1999-12-31
  • Total assets: 7 of 11 periods available· newest 2000-12-31
  • Total liabilities: 5 of 11 periods available· newest 1998-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -36.2%

    Prior period

    USD 199,000

    –

    Current period

    USD 127,000

    –

    Exact inputs and evidence

    127000 − 199000 = -72000 USD

    199000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    127000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -95.1%

    Prior period

    USD 3.34 million

    –

    Current period

    USD 165,000

    –

    Exact inputs and evidence

    165000 − 3337000 = -3172000 USD

    3337000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    165000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 127,000 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 165,000 130% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-311216000 UnavailableUnavailableUnavailable58000 Unavailable
Source
1994 1994-01-01 – 1994-12-311361000 UnavailableUnavailableUnavailable27000 -1639000 Derived
Source
1995 1995-01-01 – 1995-12-311567000 UnavailableUnavailableUnavailable-52000 -656000 Derived
Source
1996 1996-01-01 – 1996-12-311517000 UnavailableUnavailableUnavailable-136000 -687000 Derived
Source
1997 1997-01-01 – 1997-12-311781000 UnavailableUnavailableUnavailable-127000 -337000 Derived
Source
1998 1998-01-01 – 1998-12-311661000 UnavailableUnavailableUnavailable-159000 94000 Derived
Source
1999 1999-01-01 – 1999-12-31199000 UnavailableUnavailableUnavailable3337000 -411000 Derived
Source
2000 2000-01-01 – 2000-12-31127000 UnavailableUnavailableUnavailable165000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 127K 2000
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.9M1.4M961.7K480.9K0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue1216000
1994Revenue1361000
1995Revenue1567000
1996Revenue1517000
1997Revenue1781000
1998Revenue1661000
1999Revenue199000
2000Revenue127000

Revenue growth

Change in revenue from the same financial period one year earlier.

-36.2% 2000
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.26%-5%-35%-66%-96%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year11.9%
1995Year over year15.1%
1996Year over year-3.2%
1997Year over year17.4%
1998Year over year-6.7%
1999Year over year-88%
2000Year over year-36.2%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Net margin 129.9% 2000
Free cash flow margin -206.5% 1999
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1,828%1,281%735%189%-357%1993-12-311997-12-312000-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
1993Net margin4.8%
1994Net margin2%
1995Net margin-3.3%
1996Net margin-9%
1997Net margin-7.1%
1998Net margin-9.6%
1999Net margin1,676.9%
2000Net margin129.9%
1993Free cash flow marginNot reported
1994Free cash flow margin-120.4%
1995Free cash flow margin-41.9%
1996Free cash flow margin-45.3%
1997Free cash flow margin-18.9%
1998Free cash flow margin5.7%
1999Free cash flow margin-206.5%
2000Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -399K 1999
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.330.0K134.3K-61.5K-257.3K-453.0K199319972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flow276000
1995Operating cash flow212000
1996Operating cash flow138000
1997Operating cash flow247000
1998Operating cash flow196000
1999Operating cash flow-399000
2000Operating cash flowNot reportedNo source recorded

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -411K 1999
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.232.6K-269.9K-772.5K-1.3M-1.8M199319972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailableNo source recorded
1994Free cash flow-1639000
1995Free cash flow-656000
1996Free cash flow-687000
1997Free cash flow-337000
1998Free cash flow94000
1999Free cash flow-411000
2000Free cash flowUnavailableNo source recorded

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

88.9% 1998
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.96%72%48%24%0%1993-12-3119972000-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets70.5%
1995Liabilities / assets78.7%
1996Liabilities / assets83.6%
1997Liabilities / assets85.6%
1998Liabilities / assets88.9%
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

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.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1993 1993-01-01 – 1993-12-31
USD 58,000
Exact value

Exact value: 58000 USD

1993-01-01 – 1993-12-31: 58000 USD Inspect Net Income Open source
Share or cite

The 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.

1994 1994-01-01 – 1994-12-31
USD 27,000
Exact value

Exact value: 27000 USD

1994-01-01 – 1994-12-31: 27000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 276,000
Exact value

Exact value: 276000 USD

1994-01-01 – 1994-12-31: 276000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.92 million
Exact value

Exact value: 1915000 USD

1994-01-01 – 1994-12-31: 1915000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.64 million
Calculation and evidence

276000 − 1915000 USD

Exact free cash flow: -1639000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1995 1995-01-01 – 1995-12-31
−USD 52,000
Exact value

Exact value: -52000 USD

1995-01-01 – 1995-12-31: -52000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 212,000
Exact value

Exact value: 212000 USD

1995-01-01 – 1995-12-31: 212000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 868,000
Exact value

Exact value: 868000 USD

1995-01-01 – 1995-12-31: 868000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 656,000
Calculation and evidence

212000 − 868000 USD

Exact free cash flow: -656000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1996 1996-01-01 – 1996-12-31
−USD 136,000
Exact value

Exact value: -136000 USD

1996-01-01 – 1996-12-31: -136000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 138,000
Exact value

Exact value: 138000 USD

1996-01-01 – 1996-12-31: 138000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 825,000
Exact value

Exact value: 825000 USD

1996-01-01 – 1996-12-31: 825000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 687,000
Calculation and evidence

138000 − 825000 USD

Exact free cash flow: -687000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1997 1997-01-01 – 1997-12-31
−USD 127,000
Exact value

Exact value: -127000 USD

1997-01-01 – 1997-12-31: -127000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 247,000
Exact value

Exact value: 247000 USD

1997-01-01 – 1997-12-31: 247000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 584,000
Exact value

Exact value: 584000 USD

1997-01-01 – 1997-12-31: 584000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 337,000
Calculation and evidence

247000 − 584000 USD

Exact free cash flow: -337000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1998 1998-01-01 – 1998-12-31
−USD 159,000
Exact value

Exact value: -159000 USD

1998-01-01 – 1998-12-31: -159000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 196,000
Exact value

Exact value: 196000 USD

1998-01-01 – 1998-12-31: 196000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 102,000
Exact value

Exact value: 102000 USD

1998-01-01 – 1998-12-31: 102000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 94,000
Calculation and evidence

196000 − 102000 USD

Exact free cash flow: 94000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1999-01-01 – 1999-12-31
USD 3.34 million
Exact value

Exact value: 3337000 USD

1999-01-01 – 1999-12-31: 3337000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 399,000
Exact value

Exact value: -399000 USD

1999-01-01 – 1999-12-31: -399000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 12,000
Exact value

Exact value: 12000 USD

1999-01-01 – 1999-12-31: 12000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 411,000
Calculation and evidence

-399000 − 12000 USD

Exact free cash flow: -411000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 2000-01-01 – 2000-12-31
USD 165,000
Exact value

Exact value: 165000 USD

2000-01-01 – 2000-12-31: 165000 USD Inspect Net Income Open source
Share or cite

The 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.

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.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

22 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000757642, 757642, edgar:757642