Revenue
8.22 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 8218000 USD Source
47 filing records in this dataset, filed from 1999-05-14 to 2006-11-14. Explore the available filing history and original sources.
8.22 million USD
2006-09-30 · USD
-41.58%
2006-09-30 · %
-5.53 million USD
2006-09-30 · USD
-5.83 million USD
2006-09-30 · USD
4593000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
38.5 million USD
2005-10-01 – 2006-09-30
-13.3 million USD
2005-10-01 – 2006-09-30
-16.6 million USD
2005-10-01 – 2006-09-30
912 thousand USD
2005-10-01 – 2006-09-30
-17.5 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-14.
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 24.99 million
–
Current period
USD 37.47 million
–
37465000 − 24992000 = 12473000 USD
24992000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source37465000 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 13.46 million
–
Current period
−USD 17.65 million
–
-17645000 − -13460000 = -4185000 USD
-13460000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-17645000 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 9.74 million
–
Current period
−USD 20.26 million
–
-20261000 − -9739000 = -10522000 USD
-9739000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-20261000 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 1.43 million
–
Current period
USD 1.7 million
–
1696000 − 1425000 = 271000 USD
1425000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source1696000 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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 6221000 | 15572000 Derived | -9351000 | -194000 Derived | -9157000 | -10109000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 10555000 | 24511000 Derived | -13956000 | -209000 Derived | -13747000 | -13708000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 27807000 | 41136000 Derived | -13329000 | -1595000 Derived | -11734000 | -22303000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 71991000 | 149987000 Derived | -77996000 | -3898000 Derived | -74098000 | -72415000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 13748000 | 122201000 Derived | -108453000 | -4127000 Derived | -104326000 | -52351000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 9371000 | 51014000 Derived | -41643000 | -18000 Derived | -41625000 | -24765000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 32192000 | 37739000 Derived | -5547000 | -30000 Derived | -5517000 | -12090000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 24992000 | 38416000 Derived | -13424000 | 36000 Derived | -13460000 | -11164000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 37465000 | 54996000 Derived | -17531000 | 114000 Derived | -17645000 | -21957000 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 | 6221000 |
|
| 1998 | Revenue | 10555000 |
|
| 1999 | Revenue | 27807000 |
|
| 2000 | Revenue | 71991000 |
|
| 2001 | Revenue | 13748000 |
|
| 2002 | Revenue | 9371000 |
|
| 2003 | Revenue | 32192000 |
|
| 2004 | Revenue | 24992000 |
|
| 2005 | Revenue | 37465000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 69.7% |
|
| 1999 | Year over year | 163.4% |
|
| 2000 | Year over year | 158.9% |
|
| 2001 | Year over year | -80.9% |
|
| 2002 | Year over year | -31.8% |
|
| 2003 | Year over year | 243.5% |
|
| 2004 | Year over year | -22.4% |
|
| 2005 | Year over year | 49.9% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -150.3% |
|
| 1998 | Operating margin | -132.2% |
|
| 1999 | Operating margin | -47.9% |
|
| 2000 | Operating margin | -108.3% |
|
| 2001 | Operating margin | -788.9% |
|
| 2002 | Operating margin | -444.4% |
|
| 2003 | Operating margin | -17.2% |
|
| 2004 | Operating margin | -53.7% |
|
| 2005 | Operating margin | -46.8% |
|
| 1997 | Net margin | -147.2% |
|
| 1998 | Net margin | -130.2% |
|
| 1999 | Net margin | -42.2% |
|
| 2000 | Net margin | -102.9% |
|
| 2001 | Net margin | -758.8% |
|
| 2002 | Net margin | -444.2% |
|
| 2003 | Net margin | -17.1% |
|
| 2004 | Net margin | -53.9% |
|
| 2005 | Net margin | -47.1% |
|
| 1997 | Free cash flow margin | -162.5% |
|
| 1998 | Free cash flow margin | -129.9% |
|
| 1999 | Free cash flow margin | -80.2% |
|
| 2000 | Free cash flow margin | -100.6% |
|
| 2001 | Free cash flow margin | -380.8% |
|
| 2002 | Free cash flow margin | -264.3% |
|
| 2003 | Free cash flow margin | -37.6% |
|
| 2004 | Free cash flow margin | -44.7% |
|
| 2005 | Free cash flow margin | -58.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -9140000 |
|
| 1998 | Operating cash flow | -12657000 |
|
| 1999 | Operating cash flow | -19779000 |
|
| 2000 | Operating cash flow | -63795000 |
|
| 2001 | Operating cash flow | -51162000 |
|
| 2002 | Operating cash flow | -24339000 |
|
| 2003 | Operating cash flow | -10901000 |
|
| 2004 | Operating cash flow | -9739000 |
|
| 2005 | Operating cash flow | -20261000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -10109000 |
|
| 1998 | Free cash flow | -13708000 |
|
| 1999 | Free cash flow | -22303000 |
|
| 2000 | Free cash flow | -72415000 |
|
| 2001 | Free cash flow | -52351000 |
|
| 2002 | Free cash flow | -24765000 |
|
| 2003 | Free cash flow | -12090000 |
|
| 2004 | Free cash flow | -11164000 |
|
| 2005 | Free cash flow | -21957000 |
|
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 |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1998 | Liabilities / assets | 72.8% |
|
| 1999 | Liabilities / assets | 21.2% |
|
| 2000 | Liabilities / assets | 19.2% |
|
| 2001 | Liabilities / assets | 16.3% |
|
| 2002 | Liabilities / assets | 28.9% |
|
| 2003 | Liabilities / assets | 44.7% |
|
| 2004 | Liabilities / assets | 30.7% |
|
| 2005 | Liabilities / assets | 44% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 2.51× |
|
| 1999 | Current assets / current liabilities | 4.79× |
|
| 2000 | Current assets / current liabilities | 3.95× |
|
| 2001 | Current assets / current liabilities | 5.29× |
|
| 2002 | Current assets / current liabilities | 4.01× |
|
| 2003 | Current assets / current liabilities | 2.4× |
|
| 2004 | Current assets / current liabilities | 5.06× |
|
| 2005 | Current assets / current liabilities | 2.2× |
|
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 9.16 million Exact valueExact value: -9157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.14 million Exact valueExact value: -9140000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 969,000 Exact valueExact value: 969000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.11 million Calculation and evidence-9140000 − 969000 USD Exact free cash flow: -10109000 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 13.75 million Exact valueExact value: -13747000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.66 million Exact valueExact value: -12657000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.05 million Exact valueExact value: 1051000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.71 million Calculation and evidence-12657000 − 1051000 USD Exact free cash flow: -13708000 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 11.73 million Exact valueExact value: -11734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.78 million Exact valueExact value: -19779000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.52 million Exact valueExact value: 2524000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.3 million Calculation and evidence-19779000 − 2524000 USD Exact free cash flow: -22303000 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 74.1 million Exact valueExact value: -74098000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 63.8 million Exact valueExact value: -63795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.62 million Exact valueExact value: 8620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 72.42 million Calculation and evidence-63795000 − 8620000 USD Exact free cash flow: -72415000 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 104.33 million Exact valueExact value: -104326000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 51.16 million Exact valueExact value: -51162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1189000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 52.35 million Calculation and evidence-51162000 − 1189000 USD Exact free cash flow: -52351000 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 41.63 million Exact valueExact value: -41625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.34 million Exact valueExact value: -24339000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 426,000 Exact valueExact value: 426000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.77 million Calculation and evidence-24339000 − 426000 USD Exact free cash flow: -24765000 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 5.52 million Exact valueExact value: -5517000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.9 million Exact valueExact value: -10901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1189000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.09 million Calculation and evidence-10901000 − 1189000 USD Exact free cash flow: -12090000 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 13.46 million Exact valueExact value: -13460000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.74 million Exact valueExact value: -9739000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.43 million Exact valueExact value: 1425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.16 million Calculation and evidence-9739000 − 1425000 USD Exact free cash flow: -11164000 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 17.65 million Exact valueExact value: -17645000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.26 million Exact valueExact value: -20261000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.7 million Exact valueExact value: 1696000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.96 million Calculation and evidence-20261000 − 1696000 USD Exact free cash flow: -21957000 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.
47 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000878436, 878436, edgar:878436