Revenue
44.8 million USD
2006-10-31 · USD
Exact inputs and evidence
- Revenue: 44846000 USD Source
49 filing records in this dataset, filed from 1995-06-05 to 2006-12-15. Explore the available filing history and original sources.
4436000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-644 thousand USD
2005-01-01 – 2005-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-12-15.
Financial data available through: 2005-12-31.
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 1.78 million
–
Current period
USD 2.41 million
–
2409000 − 1779000 = 630000 USD
1779000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source2409000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 225,000
–
Current period
−USD 925,000
–
-925000 − -225000 = -700000 USD
-225000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-925000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 670,000
–
Current period
−USD 644,000
–
-644000 − 670000 = -1314000 USD
670000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-644000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 141,000
–
Current period
USD 5,000
–
5000 − 141000 = -136000 USD
141000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source5000 USD · 2005-01-01 – 2005-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 8930000 | 3168000 Derived | 5762000 | 1062000 Derived | 4700000 | 2467000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 11440000 | 3166000 Derived | 8274000 | 3083000 Derived | 5191000 | -667000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 15272000 | 8181000 Derived | 7091000 | 2356000 Derived | 4735000 | -120000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 14452000 | Unavailable | Unavailable | Unavailable | 3673000 | -3077000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 9754000 | Unavailable | Unavailable | Unavailable | 2929000 | -3119000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 5489000 | Unavailable | Unavailable | Unavailable | 1084000 | -3374000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 6562000 | Unavailable | Unavailable | Unavailable | -1269000 | 6340000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 1804000 | Unavailable | Unavailable | Unavailable | -1496000 | 3244000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 1779000 | Unavailable | Unavailable | Unavailable | -225000 | 529000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 2409000 | Unavailable | Unavailable | Unavailable | -925000 | -649000 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 |
|---|---|---|---|
| 1996 | Revenue | 8930000 |
|
| 1997 | Revenue | 11440000 |
|
| 1998 | Revenue | 15272000 |
|
| 1999 | Revenue | 14452000 |
|
| 2000 | Revenue | 9754000 |
|
| 2001 | Revenue | 5489000 |
|
| 2002 | Revenue | 6562000 |
|
| 2003 | Revenue | 1804000 |
|
| 2004 | Revenue | 1779000 |
|
| 2005 | Revenue | 2409000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 97.2% |
|
| 1997 | Year over year | 28.1% |
|
| 1998 | Year over year | 33.5% |
|
| 1999 | Year over year | -5.4% |
|
| 2000 | Year over year | -32.5% |
|
| 2001 | Year over year | -43.7% |
|
| 2002 | Year over year | 19.5% |
|
| 2003 | Year over year | -72.5% |
|
| 2004 | Year over year | -1.4% |
|
| 2005 | Year over year | 35.4% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 64.5% |
|
| 1997 | Operating margin | 72.3% |
|
| 1998 | Operating margin | 46.4% |
|
| 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 |
|
| 2004-12-31 | Operating margin | Not reported |
|
| 2005-12-31 | Operating margin | Not reported |
|
| 1996 | Net margin | 52.6% |
|
| 1997 | Net margin | 45.4% |
|
| 1998 | Net margin | 31% |
|
| 1999 | Net margin | 25.4% |
|
| 2000 | Net margin | 30% |
|
| 2001 | Net margin | 19.7% |
|
| 2002 | Net margin | -19.3% |
|
| 2003 | Net margin | -82.9% |
|
| 2004 | Net margin | -12.6% |
|
| 2005 | Net margin | -38.4% |
|
| 1996 | Free cash flow margin | 27.6% |
|
| 1997 | Free cash flow margin | -5.8% |
|
| 1998 | Free cash flow margin | -0.8% |
|
| 1999 | Free cash flow margin | -21.3% |
|
| 2000 | Free cash flow margin | -32% |
|
| 2001 | Free cash flow margin | -61.5% |
|
| 2002 | Free cash flow margin | 96.6% |
|
| 2003 | Free cash flow margin | 179.8% |
|
| 2004 | Free cash flow margin | 29.7% |
|
| 2005 | Free cash flow margin | -26.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 2573000 |
|
| 1997 | Operating cash flow | -579000 |
|
| 1998 | Operating cash flow | 525000 |
|
| 1999 | Operating cash flow | -1278000 |
|
| 2000 | Operating cash flow | -1791000 |
|
| 2001 | Operating cash flow | -3014000 |
|
| 2002 | Operating cash flow | 6388000 |
|
| 2003 | Operating cash flow | 3268000 |
|
| 2004 | Operating cash flow | 670000 |
|
| 2005 | Operating cash flow | -644000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 2467000 |
|
| 1997 | Free cash flow | -667000 |
|
| 1998 | Free cash flow | -120000 |
|
| 1999 | Free cash flow | -3077000 |
|
| 2000 | Free cash flow | -3119000 |
|
| 2001 | Free cash flow | -3374000 |
|
| 2002 | Free cash flow | 6340000 |
|
| 2003 | Free cash flow | 3244000 |
|
| 2004 | Free cash flow | 529000 |
|
| 2005 | Free cash flow | -649000 |
|
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 |
|---|---|---|---|
| 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 |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 5.09× |
|
| 1997 | Current assets / current liabilities | 1.05× |
|
| 1998 | Current assets / current liabilities | 5.43× |
|
| 1999 | Current assets / current liabilities | 3.68× |
|
| 2000 | Current assets / current liabilities | 10.82× |
|
| 2001 | Current assets / current liabilities | 9.47× |
|
| 2002 | Current assets / current liabilities | 21.43× |
|
| 2003 | Current assets / current liabilities | 22.14× |
|
| 2004 | Current assets / current liabilities | 16.89× |
|
| 2005 | Current assets / current liabilities | 20.51× |
|
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 |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | USD 4.7 million Exact valueExact value: 4700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Exact valueExact value: 2573000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 106,000 Exact valueExact value: 106000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.47 million Calculation and evidence2573000 − 106000 USD Exact free cash flow: 2467000 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 5.19 million Exact valueExact value: 5191000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 579,000 Exact valueExact value: -579000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 88,000 Exact valueExact value: 88000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 667,000 Calculation and evidence-579000 − 88000 USD Exact free cash flow: -667000 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 4.74 million Exact valueExact value: 4735000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 525,000 Exact valueExact value: 525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 645,000 Exact valueExact value: 645000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 120,000 Calculation and evidence525000 − 645000 USD Exact free cash flow: -120000 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 3.67 million Exact valueExact value: 3673000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.28 million Exact valueExact value: -1278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.8 million Exact valueExact value: 1799000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.08 million Calculation and evidence-1278000 − 1799000 USD Exact free cash flow: -3077000 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 2.93 million Exact valueExact value: 2929000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.79 million Exact valueExact value: -1791000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.33 million Exact valueExact value: 1328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.12 million Calculation and evidence-1791000 − 1328000 USD Exact free cash flow: -3119000 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 1.08 million Exact valueExact value: 1084000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.01 million Exact valueExact value: -3014000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 360,000 Exact valueExact value: 360000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.37 million Calculation and evidence-3014000 − 360000 USD Exact free cash flow: -3374000 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 1.27 million Exact valueExact value: -1269000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.39 million Exact valueExact value: 6388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48,000 Exact valueExact value: 48000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.34 million Calculation and evidence6388000 − 48000 USD Exact free cash flow: 6340000 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 1.5 million Exact valueExact value: -1496000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.27 million Exact valueExact value: 3268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24,000 Exact valueExact value: 24000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.24 million Calculation and evidence3268000 − 24000 USD Exact free cash flow: 3244000 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 225,000 Exact valueExact value: -225000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 670,000 Exact valueExact value: 670000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 141,000 Exact valueExact value: 141000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 529,000 Calculation and evidence670000 − 141000 USD Exact free cash flow: 529000 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 925,000 Exact valueExact value: -925000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 644,000 Exact valueExact value: -644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,000 Exact valueExact value: 5000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 649,000 Calculation and evidence-644000 − 5000 USD Exact free cash flow: -649000 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.
49 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000082788, 82788, edgar:82788
Also known as REFAC, REFAC TECHNOLOGY DEVELOPMENT CORP