Revenue
5.63 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 5629000 USD Source
50 filing records in this dataset, filed from 1995-11-14 to 2005-11-18. Explore the available filing history and original sources.
5.63 million USD
2005-09-30 · USD
10.61%
2005-09-30 · %
15 thousand USD
2005-09-30 · USD
-23 thousand USD
2005-09-30 · USD
429000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
313 thousand USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-11-18.
Financial data available through: 2004-12-31.
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 21.94 million
–
Current period
USD 19.35 million
–
19346000 − 21937000 = -2591000 USD
21937000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source19346000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.35 million
–
Current period
USD 353,000
–
353000 − -1350000 = 1703000 USD
-1350000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source353000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 519,000
–
Current period
USD 1.44 million
–
1439000 − 519000 = 920000 USD
519000 USD · 2003-01-02 – 2004-01-01
Inspect prior input Prior source1439000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 101,000
–
Current period
USD 346,000
–
346000 − 101000 = 245000 USD
101000 USD · 2003-01-02 – 2004-01-01
Inspect prior input Prior source346000 USD · 2004-01-01 – 2004-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 70978000 | 79653000 Derived | -8675000 | 1497000 Derived | -10172000 | -6917000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 62238000 | 63304000 Derived | -1066000 | 1250000 Derived | -2316000 | 145000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 37335000 | 49179000 Derived | -11844000 | -1071000 Derived | -10773000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 27321000 | 24455000 Derived | 2866000 | 2049000 Derived | 817000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 23768000 | 18407000 Derived | 5361000 | 3229000 Derived | 2132000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 21937000 | 19936000 Derived | 2001000 | 3351000 Derived | -1350000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 21937000 | 19936000 Derived | 2001000 | 3351000 Derived | -1350000 | Unavailable | Source
|
| 2004 2003-11-02 – 2004-11-01 | 16317000 | 15469000 Derived | 848000 | 2006000 Derived | -1158000 | 158000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 19346000 | 18006000 Derived | 1340000 | 987000 Derived | 353000 | 1093000 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 |
|---|---|---|---|
| 1997 | Revenue | 64164000 |
|
| 1997 | Revenue | 70978000 |
|
| 1998 | Revenue | 62238000 |
|
| 1999 | Revenue | 37335000 |
|
| 2000 | Revenue | 27321000 |
|
| 2001 | Revenue | 23768000 |
|
| 2002 | Revenue | 21937000 |
|
| 2003 | Revenue | 21937000 |
|
| 2004 | Revenue | 16317000 |
|
| 2004 | Revenue | 19346000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 10.6% |
|
| 1998 | Year over year | -12.3% |
|
| 1999 | Year over year | -40% |
|
| 2000 | Year over year | -26.8% |
|
| 2001 | Year over year | -13% |
|
| 2002 | Year over year | -7.7% |
|
| 2003 | Year over year | 0% |
|
| 2004 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -11.8% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -19.9% |
|
| 1997 | Operating margin | -12.2% |
|
| 1998 | Operating margin | -1.7% |
|
| 1999 | Operating margin | -31.7% |
|
| 2000 | Operating margin | 10.5% |
|
| 2001 | Operating margin | 22.6% |
|
| 2002 | Operating margin | 9.1% |
|
| 2003 | Operating margin | 9.1% |
|
| 2004 | Operating margin | 5.2% |
|
| 2004 | Operating margin | 6.9% |
|
| 1997 | Net margin | -21% |
|
| 1997 | Net margin | -14.3% |
|
| 1998 | Net margin | -3.7% |
|
| 1999 | Net margin | -28.9% |
|
| 2000 | Net margin | 3% |
|
| 2001 | Net margin | 9% |
|
| 2002 | Net margin | -6.2% |
|
| 2003 | Net margin | -6.2% |
|
| 2004 | Net margin | -7.1% |
|
| 2004 | Net margin | 1.8% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | -9.7% |
|
| 1998 | Free cash flow margin | 0.2% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | 1% |
|
| 2004 | Free cash flow margin | 5.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | Not reported | No source recorded |
| 1997 | Operating cash flow | -5760000 |
|
| 1998 | Operating cash flow | 1065000 |
|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | 287000 |
|
| 2004 | Operating cash flow | 1439000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable | No source recorded |
| 1997 | Free cash flow | -6917000 |
|
| 1998 | Free cash flow | 145000 |
|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2002 | Free cash flow | Unavailable | No source recorded |
| 2003 | Free cash flow | Unavailable | No source recorded |
| 2004 | Free cash flow | 158000 |
|
| 2004 | Free cash flow | 1093000 |
|
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 |
|---|---|---|---|
| 1997 | Liabilities / assets | 100% |
|
| 1997 | Liabilities / assets | 101.9% |
|
| 1998 | Liabilities / assets | 106.6% |
|
| 1999 | Liabilities / assets | 151% |
|
| 2000 | Liabilities / assets | 173.6% |
|
| 2001 | Liabilities / assets | 256.8% |
|
| 2002 | Liabilities / assets | 339.3% |
|
| 2003 | Liabilities / assets | 295.4% |
|
| 2004-11-01 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 113.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 0.83× |
|
| 1997 | Current assets / current liabilities | 0.61× |
|
| 1998 | Current assets / current liabilities | 0.72× |
|
| 1999 | Current assets / current liabilities | 0.49× |
|
| 2000 | Current assets / current liabilities | 0.46× |
|
| 2001 | Current assets / current liabilities | 0.58× |
|
| 2002 | Current assets / current liabilities | 0.28× |
|
| 2003 | Current assets / current liabilities | 0.27× |
|
| 2004-11-01 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 0.3× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 10.17 million Exact valueExact value: -10172000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.76 million Exact valueExact value: -5760000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.92 million Calculation and evidence-5760000 − 1157000 USD Exact free cash flow: -6917000 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 2.32 million Exact valueExact value: -2316000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1065000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 920,000 Exact valueExact value: 920000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 145,000 Calculation and evidence1065000 − 920000 USD Exact free cash flow: 145000 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 10.77 million Exact valueExact value: -10773000 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. |
| 2000 2000-01-01 – 2000-12-31 | USD 817,000 Exact valueExact value: 817000 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. |
| 2001 2001-01-01 – 2001-12-31 | USD 2.13 million Exact valueExact value: 2132000 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. |
| 2002 2002-01-01 – 2002-12-31 | −USD 1.35 million Exact valueExact value: -1350000 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. |
| 2003 2003-01-01 – 2003-12-31 | −USD 1.35 million Exact valueExact value: -1350000 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 2003-01-02 – 2004-01-01 | Unavailable Not reported for this period. | USD 519,000 Exact valueExact value: 519000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 101,000 Exact valueExact value: 101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 418,000 Calculation and evidence519000 − 101000 USD Exact free cash flow: 418000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-11-02 – 2004-11-01 | −USD 1.16 million Exact valueExact value: -1158000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 287,000 Exact valueExact value: 287000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,000 Exact valueExact value: 129000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 158,000 Calculation and evidence287000 − 129000 USD Exact free cash flow: 158000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | USD 353,000 Exact valueExact value: 353000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.44 million Exact valueExact value: 1439000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 346,000 Exact valueExact value: 346000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.09 million Calculation and evidence1439000 − 346000 USD Exact free cash flow: 1093000 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.
50 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000760436, 760436, edgar:760436