Revenue
1.92 million USD
2008-06-30 · USD
Exact inputs and evidence
- Revenue: 1922116 USD Source
57 filing records in this dataset, filed from 1996-05-02 to 2008-08-19. Explore the available filing history and original sources.
1633 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-641 thousand USD
2006-10-01 – 2007-09-30
594 USD
2006-10-01 – 2007-09-30
-642 thousand USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-08-19.
Financial data available through: 2006-12-31.
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 12.76 million
–
Current period
USD 9.43 million
–
9432019 − 12756086 = -3324067 USD
12756086 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source9432019 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.75 million
–
Current period
−USD 11.25 million
–
-11250858 − -3748255 = -7502603 USD
-3748255 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-11250858 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.01 million
–
Current period
USD 648,148
–
648148 − -1009129 = 1657277 USD
-1009129 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source648148 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6,300
–
Current period
USD 23,226
–
23226 − 6300 = 16926 USD
6300 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source23226 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | 13506972 | 16722812 Derived | -3215840 | 893975 Derived | -4109815 | -3459867 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3597155 | 4245500 Derived | -648345 | 298328 Derived | -946673 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 11946702 | 19145080 Derived | -7198378 | 2498435 Derived | -9696813 | -4898174 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 15503182 | 16971975 Derived | -1468793 | 662299 Derived | -2131092 | -2675349 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 16641109 | 18813159 Derived | -2172050 | 555103 Derived | -2727153 | -919384 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 14416351 | 16226989 Derived | -1810638 | 85980 Derived | -1896618 | -1475110 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 16326296 | 16545697 Derived | -219401 | 182314 Derived | -401715 | -1403597 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 14141481 | 15019732 Derived | -878251 | -1246725 Derived | 368474 | -1223943 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 12756086 | 14928182 Derived | -2172096 | 1576159 Derived | -3748255 | -1015429 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 9432019 | 18705262 Derived | -9273243 | 1977615 Derived | -11250858 | 624922 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 |
|---|---|---|---|
| 1998 | Revenue | 13506972 |
|
| 1998 | Revenue | 3597155 |
|
| 1999 | Revenue | 11946702 |
|
| 2000 | Revenue | 15503182 |
|
| 2001 | Revenue | 16641109 |
|
| 2002 | Revenue | 14416351 |
|
| 2003 | Revenue | 16326296 |
|
| 2004 | Revenue | 14141481 |
|
| 2005 | Revenue | 12756086 |
|
| 2006 | Revenue | 9432019 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | 7.4% |
|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 232.1% |
|
| 2000 | Year over year | 29.8% |
|
| 2001 | Year over year | 7.3% |
|
| 2002 | Year over year | -13.4% |
|
| 2003 | Year over year | 13.2% |
|
| 2004 | Year over year | -13.4% |
|
| 2005 | Year over year | -9.8% |
|
| 2006 | Year over year | -26.1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -23.8% |
|
| 1998 | Operating margin | -18% |
|
| 1999 | Operating margin | -60.3% |
|
| 2000 | Operating margin | -9.5% |
|
| 2001 | Operating margin | -13.1% |
|
| 2002 | Operating margin | -12.6% |
|
| 2003 | Operating margin | -1.3% |
|
| 2004 | Operating margin | -6.2% |
|
| 2005 | Operating margin | -17% |
|
| 2006 | Operating margin | -98.3% |
|
| 1998 | Net margin | -30.4% |
|
| 1998 | Net margin | -26.3% |
|
| 1999 | Net margin | -81.2% |
|
| 2000 | Net margin | -13.7% |
|
| 2001 | Net margin | -16.4% |
|
| 2002 | Net margin | -13.2% |
|
| 2003 | Net margin | -2.5% |
|
| 2004 | Net margin | 2.6% |
|
| 2005 | Net margin | -29.4% |
|
| 2006 | Net margin | -119.3% |
|
| 1998 | Free cash flow margin | -25.6% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -41% |
|
| 2000 | Free cash flow margin | -17.3% |
|
| 2001 | Free cash flow margin | -5.5% |
|
| 2002 | Free cash flow margin | -10.2% |
|
| 2003 | Free cash flow margin | -8.6% |
|
| 2004 | Free cash flow margin | -8.7% |
|
| 2005 | Free cash flow margin | -8% |
|
| 2006 | Free cash flow margin | 6.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -3413881 |
|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | -4605402 |
|
| 2000 | Operating cash flow | -2642876 |
|
| 2001 | Operating cash flow | -782666 |
|
| 2002 | Operating cash flow | -1467531 |
|
| 2003 | Operating cash flow | -1393881 |
|
| 2004 | Operating cash flow | -1223943 |
|
| 2005 | Operating cash flow | -1009129 |
|
| 2006 | Operating cash flow | 648148 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -3459867 |
|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | -4898174 |
|
| 2000 | Free cash flow | -2675349 |
|
| 2001 | Free cash flow | -919384 |
|
| 2002 | Free cash flow | -1475110 |
|
| 2003 | Free cash flow | -1403597 |
|
| 2004 | Free cash flow | -1223943 |
|
| 2005 | Free cash flow | -1015429 |
|
| 2006 | Free cash flow | 624922 |
|
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 |
|---|---|---|---|
| 1998-09-30 | 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 | Liabilities / assets | 275.5% |
|
| 2002 | Liabilities / assets | 128.2% |
|
| 2003 | Liabilities / assets | 139% |
|
| 2004 | Liabilities / assets | 139.1% |
|
| 2005 | Liabilities / assets | 110.3% |
|
| 2006 | Liabilities / assets | 485.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 1.97× |
|
| 1998 | Current assets / current liabilities | 1.72× |
|
| 1999 | Current assets / current liabilities | 0.88× |
|
| 2000 | Current assets / current liabilities | 1.05× |
|
| 2001 | Current assets / current liabilities | 0.66× |
|
| 2002 | Current assets / current liabilities | 0.73× |
|
| 2003 | Current assets / current liabilities | 0.68× |
|
| 2004 | Current assets / current liabilities | 0.7× |
|
| 2005 | Current assets / current liabilities | 0.34× |
|
| 2006 | Current assets / current liabilities | 0.42× |
|
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 |
|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | −USD 4.11 million Exact valueExact value: -4109815 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.41 million Exact valueExact value: -3413881 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 45,986 Exact valueExact value: 45986 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.46 million Calculation and evidence-3413881 − 45986 USD Exact free cash flow: -3459867 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 946,673 Exact valueExact value: -946673 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. |
| 1999 1999-01-01 – 1999-12-31 | −USD 9.7 million Exact valueExact value: -9696813 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.61 million Exact valueExact value: -4605402 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 292,772 Exact valueExact value: 292772 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.9 million Calculation and evidence-4605402 − 292772 USD Exact free cash flow: -4898174 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 2.13 million Exact valueExact value: -2131092 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.64 million Exact valueExact value: -2642876 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32,473 Exact valueExact value: 32473 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.68 million Calculation and evidence-2642876 − 32473 USD Exact free cash flow: -2675349 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 2.73 million Exact valueExact value: -2727153 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 782,666 Exact valueExact value: -782666 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 136,718 Exact valueExact value: 136718 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 919,384 Calculation and evidence-782666 − 136718 USD Exact free cash flow: -919384 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 1.9 million Exact valueExact value: -1896618 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.47 million Exact valueExact value: -1467531 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7,579 Exact valueExact value: 7579 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Calculation and evidence-1467531 − 7579 USD Exact free cash flow: -1475110 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 401,715 Exact valueExact value: -401715 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.39 million Exact valueExact value: -1393881 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,716 Exact valueExact value: 9716 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.4 million Calculation and evidence-1393881 − 9716 USD Exact free cash flow: -1403597 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 368,474 Exact valueExact value: 368474 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.22 million Exact valueExact value: -1223943 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.22 million Calculation and evidence-1223943 − 0 USD Exact free cash flow: -1223943 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 3.75 million Exact valueExact value: -3748255 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.01 million Exact valueExact value: -1009129 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,300 Exact valueExact value: 6300 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.02 million Calculation and evidence-1009129 − 6300 USD Exact free cash flow: -1015429 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 11.25 million Exact valueExact value: -11250858 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 648,148 Exact valueExact value: 648148 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,226 Exact valueExact value: 23226 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 624,922 Calculation and evidence648148 − 23226 USD Exact free cash flow: 624922 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.
57 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000797167, 797167, edgar:797167