Revenue
1.35 million USD
2004-02-26 · USD
Exact inputs and evidence
- Revenue: 1349506 USD Source
42 filing records in this dataset, filed from 1996-01-31 to 2004-08-25. Explore the available filing history and original sources.
9881 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-25.
Financial data available through: 2004-05-27.
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 5.86 million
–
Current period
USD 5.34 million
–
5336442 − 5862844 = -526402 USD
5862844 USD · 2002-05-30 – 2003-05-29
Inspect prior input Prior source5336442 USD · 2003-05-28 – 2004-05-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 703,090
–
Current period
−USD 220,216
–
-220216 − 703090 = -923306 USD
703090 USD · 2002-05-30 – 2003-05-29
Inspect prior input Prior source-220216 USD · 2003-05-28 – 2004-05-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 98,261
–
Current period
−USD 16,929
–
-16929 − -98261 = 81332 USD
-98261 USD · 2002-05-30 – 2003-05-29
Inspect prior input Prior source-16929 USD · 2003-05-28 – 2004-05-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 16,372
–
Current period
USD 23,211
–
23211 − 16372 = 6839 USD
16372 USD · 2002-05-30 – 2003-05-29
Inspect prior input Prior source23211 USD · 2003-05-28 – 2004-05-27
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 |
|---|---|---|---|---|---|---|---|
| 1999 1998-06-02 – 1999-06-01 | 18026417 | Unavailable | Unavailable | Unavailable | -807682 | -654192 Derived | Source
|
| 2000 1999-06-02 – 2000-06-01 | 17135249 | Unavailable | Unavailable | Unavailable | -179859 | -682738 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 11268662 | 12422154 Derived | -1153492 | -1134855 Derived | -18637 | -1301615 Derived | Source
|
| 2002 2001-05-31 – 2002-05-30 | 6375687 | 6474167 Derived | -98480 | -106911 Derived | 8431 | -300358 Derived | Source
|
| 2003 2002-05-30 – 2003-05-29 | 5862844 | 5990226 Derived | -127382 | -830472 Derived | 703090 | -114633 Derived | Source
|
| 2004 2003-05-28 – 2004-05-27 | 5336442 | 5495827 Derived | -159385 | 60831 Derived | -220216 | -40140 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 |
|---|---|---|---|
| 1999 | Revenue | 18026417 |
|
| 2000 | Revenue | 17135249 |
|
| 2001 | Revenue | 11268662 |
|
| 2002 | Revenue | 6375687 |
|
| 2003 | Revenue | 5862844 |
|
| 2004 | Revenue | 5336442 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | -4.9% |
|
| 2001 | Year over year | -34.2% |
|
| 2002 | Year over year | -43.4% |
|
| 2003 | Year over year | -8% |
|
| 2004 | Year over year | -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 |
|---|---|---|---|
| 1999-06-01 | Operating margin | Not reported |
|
| 2000-06-01 | Operating margin | Not reported |
|
| 2001 | Operating margin | -10.2% |
|
| 2002 | Operating margin | -1.5% |
|
| 2003 | Operating margin | -2.2% |
|
| 2004 | Operating margin | -3% |
|
| 1999 | Net margin | -4.5% |
|
| 2000 | Net margin | -1% |
|
| 2001 | Net margin | -0.2% |
|
| 2002 | Net margin | 0.1% |
|
| 2003 | Net margin | 12% |
|
| 2004 | Net margin | -4.1% |
|
| 1999 | Free cash flow margin | -3.6% |
|
| 2000 | Free cash flow margin | -4% |
|
| 2001 | Free cash flow margin | -11.6% |
|
| 2002 | Free cash flow margin | -4.7% |
|
| 2003 | Free cash flow margin | -2% |
|
| 2004 | Free cash flow margin | -0.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -160623 |
|
| 2000 | Operating cash flow | -463707 |
|
| 2001 | Operating cash flow | -309877 |
|
| 2002 | Operating cash flow | -227107 |
|
| 2003 | Operating cash flow | -98261 |
|
| 2004 | Operating cash flow | -16929 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -654192 |
|
| 2000 | Free cash flow | -682738 |
|
| 2001 | Free cash flow | -1301615 |
|
| 2002 | Free cash flow | -300358 |
|
| 2003 | Free cash flow | -114633 |
|
| 2004 | Free cash flow | -40140 |
|
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 |
|---|---|---|---|
| 1999-06-01 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 113.6% |
|
| 2001 | Liabilities / assets | 137.7% |
|
| 2002-05-30 | Liabilities / assets | Not reported |
|
| 2003-05-29 | Liabilities / assets | Not reported |
|
| 2004-05-27 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999-06-01 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 0.65× |
|
| 2001 | Current assets / current liabilities | 1.06× |
|
| 2002 | Current assets / current liabilities | 1.09× |
|
| 2003 | Current assets / current liabilities | 1.03× |
|
| 2004 | Current assets / current liabilities | 0.87× |
|
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 |
|---|---|---|---|---|
| 1999 1998-06-02 – 1999-06-01 | −USD 807,682 Exact valueExact value: -807682 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 160,623 Exact valueExact value: -160623 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 493,569 Exact valueExact value: 493569 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 654,192 Calculation and evidence-160623 − 493569 USD Exact free cash flow: -654192 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-06-02 – 2000-06-01 | −USD 179,859 Exact valueExact value: -179859 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 463,707 Exact valueExact value: -463707 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 219,031 Exact valueExact value: 219031 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 682,738 Calculation and evidence-463707 − 219031 USD Exact free cash flow: -682738 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-06-01 – 2001-05-31 | −USD 18,637 Exact valueExact value: -18637 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 309,877 Exact valueExact value: -309877 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 991,738 Exact valueExact value: 991738 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.3 million Calculation and evidence-309877 − 991738 USD Exact free cash flow: -1301615 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-05-31 – 2002-05-30 | USD 8,431 Exact valueExact value: 8431 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 227,107 Exact valueExact value: -227107 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 73,251 Exact valueExact value: 73251 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 300,358 Calculation and evidence-227107 − 73251 USD Exact free cash flow: -300358 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-05-30 – 2003-05-29 | USD 703,090 Exact valueExact value: 703090 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 98,261 Exact valueExact value: -98261 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,372 Exact valueExact value: 16372 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 114,633 Calculation and evidence-98261 − 16372 USD Exact free cash flow: -114633 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-05-28 – 2004-05-27 | −USD 220,216 Exact valueExact value: -220216 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16,929 Exact valueExact value: -16929 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,211 Exact valueExact value: 23211 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40,140 Calculation and evidence-16929 − 23211 USD Exact free cash flow: -40140 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000008734, 8734, edgar:8734