Revenue
2.95 million USD
2005-12-31 · USD
Exact inputs and evidence
- Revenue: 2948046 USD Source
45 filing records in this dataset, filed from 1996-05-14 to 2006-02-10. Explore the available filing history and original sources.
539933 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-02-10.
Financial data available through: 2005-09-30.
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 13.2 million
–
Current period
USD 12.18 million
–
12182251 − 13197971 = -1015720 USD
13197971 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source12182251 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 250,760
–
Current period
−USD 557,975
–
-557975 − -250760 = -307215 USD
-250760 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source-557975 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 913,458
–
Current period
USD 207,964
–
207964 − 913458 = -705494 USD
913458 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source207964 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 249,904
–
Current period
USD 198,718
–
198718 − 249904 = -51186 USD
249904 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source198718 USD · 2004-10-01 – 2005-09-30
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 1996-03-31 – 1997-03-30 | 18789749 | Unavailable | Unavailable | Unavailable | -1088188 | -2003827 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 18789749 | 18718247 Derived | 71502 | 1159690 Derived | -1088188 | -1305578 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 19008696 | 18466813 Derived | 541883 | 529994 Derived | 11889 | -1561291 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 18121295 | 17390718 Derived | 730577 | 158935 Derived | 571642 | 1044085 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 17216778 | 16641094 Derived | 575684 | 1162240 Derived | -586556 | Unavailable | Source
|
| 2001 2000-10-01 – 2001-09-30 | 18818157 | Unavailable | Unavailable | Unavailable | -1888900 | 957050 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 15825284 | Unavailable | Unavailable | Unavailable | 1229827 | 2303908 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 14127896 | Unavailable | Unavailable | Unavailable | 4393807 | 1622972 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 13197971 | Unavailable | Unavailable | Unavailable | -250760 | 663554 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 12182251 | Unavailable | Unavailable | Unavailable | -557975 | 9246 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 | 18789749 |
|
| 1997 | Revenue | 18789749 |
|
| 1998 | Revenue | 19008696 |
|
| 1999 | Revenue | 18121295 |
|
| 2000 | Revenue | 17216778 |
|
| 2001 | Revenue | 18818157 |
|
| 2002 | Revenue | 15825284 |
|
| 2003 | Revenue | 14127896 |
|
| 2004 | Revenue | 13197971 |
|
| 2005 | Revenue | 12182251 |
|
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 | 5.9% |
|
| 1998 | Year over year | 1.2% |
|
| 1999 | Year over year | -4.7% |
|
| 2000 | Year over year | -5% |
|
| 2001 | Year over year | 9.3% |
|
| 2002 | Year over year | -15.9% |
|
| 2003 | Year over year | -10.7% |
|
| 2004 | Year over year | -6.6% |
|
| 2005 | Year over year | -7.7% |
|
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 |
|---|---|---|---|
| 1997-03-30 | Operating margin | Not reported |
|
| 1997 | Operating margin | 0.4% |
|
| 1998 | Operating margin | 2.9% |
|
| 1999 | Operating margin | 4% |
|
| 2000 | Operating margin | 3.3% |
|
| 2001-09-30 | Operating margin | Not reported |
|
| 2002-09-30 | Operating margin | Not reported |
|
| 2003-09-30 | Operating margin | Not reported |
|
| 2004-09-30 | Operating margin | Not reported |
|
| 2005-09-30 | Operating margin | Not reported |
|
| 1997 | Net margin | -5.8% |
|
| 1997 | Net margin | -5.8% |
|
| 1998 | Net margin | 0.1% |
|
| 1999 | Net margin | 3.2% |
|
| 2000 | Net margin | -3.4% |
|
| 2001 | Net margin | -10% |
|
| 2002 | Net margin | 7.8% |
|
| 2003 | Net margin | 31.1% |
|
| 2004 | Net margin | -1.9% |
|
| 2005 | Net margin | -4.6% |
|
| 1997 | Free cash flow margin | -10.7% |
|
| 1997 | Free cash flow margin | -6.9% |
|
| 1998 | Free cash flow margin | -8.2% |
|
| 1999 | Free cash flow margin | 5.8% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | 5.1% |
|
| 2002 | Free cash flow margin | 14.6% |
|
| 2003 | Free cash flow margin | 11.5% |
|
| 2004 | Free cash flow margin | 5% |
|
| 2005 | Free cash flow margin | 0.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -587069 |
|
| 1997 | Operating cash flow | 111180 |
|
| 1998 | Operating cash flow | 1228643 |
|
| 1999 | Operating cash flow | 1732430 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | 1116881 |
|
| 2002 | Operating cash flow | 2374053 |
|
| 2003 | Operating cash flow | 1828839 |
|
| 2004 | Operating cash flow | 913458 |
|
| 2005 | Operating cash flow | 207964 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -2003827 |
|
| 1997 | Free cash flow | -1305578 |
|
| 1998 | Free cash flow | -1561291 |
|
| 1999 | Free cash flow | 1044085 |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | 957050 |
|
| 2002 | Free cash flow | 2303908 |
|
| 2003 | Free cash flow | 1622972 |
|
| 2004 | Free cash flow | 663554 |
|
| 2005 | Free cash flow | 9246 |
|
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 |
|---|---|---|---|
| 1997-03-30 | Liabilities / assets | Not reported | No source recorded |
| 1997 | Liabilities / assets | 85.1% |
|
| 1998 | Liabilities / assets | 81.1% |
|
| 1999 | Liabilities / assets | 74.4% |
|
| 2000 | Liabilities / assets | 80% |
|
| 2001 | Liabilities / assets | 104% |
|
| 2002 | Liabilities / assets | 71.4% |
|
| 2003 | Liabilities / assets | 36.1% |
|
| 2004 | Liabilities / assets | 35.4% |
|
| 2005 | Liabilities / assets | 35.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-03-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 0.4× |
|
| 1998 | Current assets / current liabilities | 0.38× |
|
| 1999 | Current assets / current liabilities | 0.43× |
|
| 2000 | Current assets / current liabilities | 0.44× |
|
| 2001 | Current assets / current liabilities | 0.55× |
|
| 2002 | Current assets / current liabilities | 1.66× |
|
| 2003 | Current assets / current liabilities | 1.67× |
|
| 2004 | Current assets / current liabilities | 1.7× |
|
| 2005 | Current assets / current liabilities | 1.07× |
|
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 1996-03-31 – 1997-03-30 | −USD 1.09 million Exact valueExact value: -1088188 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 587,069 Exact valueExact value: -587069 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1416758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2 million Calculation and evidence-587069 − 1416758 USD Exact free cash flow: -2003827 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-01 – 1997-09-30 | −USD 1.09 million Exact valueExact value: -1088188 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 111,180 Exact valueExact value: 111180 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1416758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.31 million Calculation and evidence111180 − 1416758 USD Exact free cash flow: -1305578 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | USD 11,889 Exact valueExact value: 11889 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.23 million Exact valueExact value: 1228643 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.79 million Exact valueExact value: 2789934 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.56 million Calculation and evidence1228643 − 2789934 USD Exact free cash flow: -1561291 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | USD 571,642 Exact valueExact value: 571642 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.73 million Exact valueExact value: 1732430 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 688,345 Exact valueExact value: 688345 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Calculation and evidence1732430 − 688345 USD Exact free cash flow: 1044085 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 586,556 Exact valueExact value: -586556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 410,885 Exact valueExact value: 410885 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2001 2000-10-01 – 2001-09-30 | −USD 1.89 million Exact valueExact value: -1888900 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1116881 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 159,831 Exact valueExact value: 159831 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 957,050 Calculation and evidence1116881 − 159831 USD Exact free cash flow: 957050 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | USD 1.23 million Exact valueExact value: 1229827 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.37 million Exact valueExact value: 2374053 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 70,145 Exact valueExact value: 70145 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.3 million Calculation and evidence2374053 − 70145 USD Exact free cash flow: 2303908 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | USD 4.39 million Exact valueExact value: 4393807 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.83 million Exact valueExact value: 1828839 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 205,867 Exact valueExact value: 205867 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.62 million Calculation and evidence1828839 − 205867 USD Exact free cash flow: 1622972 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | −USD 250,760 Exact valueExact value: -250760 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 913,458 Exact valueExact value: 913458 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 249,904 Exact valueExact value: 249904 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 663,554 Calculation and evidence913458 − 249904 USD Exact free cash flow: 663554 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | −USD 557,975 Exact valueExact value: -557975 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207,964 Exact valueExact value: 207964 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 198,718 Exact valueExact value: 198718 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,246 Calculation and evidence207964 − 198718 USD Exact free cash flow: 9246 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.
45 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000883787, 883787, edgar:883787