Revenue
10.1 million USD
2005-12-31 · USD
51 filing records in this dataset, filed from 1996-05-15 to 2006-03-30. Explore the available filing history and original sources.
10.1 million USD
2005-12-31 · USD
7.8%
2005-12-31 · %
887 thousand USD
2005-12-31 · USD
807 thousand USD
2005-12-31 · USD
14495000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
36.4 million USD
2005-01-01 – 2005-12-31
3.24 million USD
2005-01-01 – 2005-12-31
2.62 million USD
2005-01-01 – 2005-12-31
488 thousand USD
2005-01-01 – 2005-12-31
2.13 million USD
2005-01-01 – 2005-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-03-30.
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 33.01 million
–
Current period
USD 36.44 million
–
36438000 − 33006000 = 3432000 USD
33006000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source36438000 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 2.44 million
–
Current period
USD 3.24 million
–
3235000 − 2440000 = 795000 USD
2440000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source3235000 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 2.89 million
–
Current period
USD 2.62 million
–
2617000 − 2885000 = -268000 USD
2885000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source2617000 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 384,000
–
Current period
USD 488,000
–
488000 − 384000 = 104000 USD
384000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source488000 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 | 16972867 | 17102772 Derived | -129905 | -273905 Derived | 144000 | 774000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 27639000 | 32237000 Derived | -4598000 | -2099000 Derived | -2499000 | -370000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 40848000 | 47282000 Derived | -6434000 | -1381000 Derived | -5053000 | -6416000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 46421000 | 63151000 Derived | -16730000 | -782000 Derived | -15948000 | -12334000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 58894000 | 68298000 Derived | -9404000 | -840000 Derived | -8564000 | -3580000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 38476000 | 56000000 Derived | -17524000 | -292000 Derived | -17232000 | -10216000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 29688000 | 33893000 Derived | -4205000 | 73000 Derived | -4278000 | -3458000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 29229000 | 30502000 Derived | -1273000 | 50000 Derived | -1323000 | -211000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 33006000 | 30639000 Derived | 2367000 | -73000 Derived | 2440000 | 2501000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 36438000 | 33521000 Derived | 2917000 | -318000 Derived | 3235000 | 2129000 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 | 16972867 |
|
| 1997 | Revenue | 27639000 |
|
| 1998 | Revenue | 40848000 |
|
| 1999 | Revenue | 46421000 |
|
| 2000 | Revenue | 58894000 |
|
| 2001 | Revenue | 38476000 |
|
| 2002 | Revenue | 29688000 |
|
| 2003 | Revenue | 29229000 |
|
| 2004 | Revenue | 33006000 |
|
| 2005 | Revenue | 36438000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 53.3% |
|
| 1997 | Year over year | 62.8% |
|
| 1998 | Year over year | 47.8% |
|
| 1999 | Year over year | 13.6% |
|
| 2000 | Year over year | 26.9% |
|
| 2001 | Year over year | -34.7% |
|
| 2002 | Year over year | -22.8% |
|
| 2003 | Year over year | -1.5% |
|
| 2004 | Year over year | 12.9% |
|
| 2005 | Year over year | 10.4% |
|
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 | -0.8% |
|
| 1997 | Operating margin | -16.6% |
|
| 1998 | Operating margin | -15.8% |
|
| 1999 | Operating margin | -36% |
|
| 2000 | Operating margin | -16% |
|
| 2001 | Operating margin | -45.5% |
|
| 2002 | Operating margin | -14.2% |
|
| 2003 | Operating margin | -4.4% |
|
| 2004 | Operating margin | 7.2% |
|
| 2005 | Operating margin | 8% |
|
| 1996 | Net margin | 0.8% |
|
| 1997 | Net margin | -9% |
|
| 1998 | Net margin | -12.4% |
|
| 1999 | Net margin | -34.4% |
|
| 2000 | Net margin | -14.5% |
|
| 2001 | Net margin | -44.8% |
|
| 2002 | Net margin | -14.4% |
|
| 2003 | Net margin | -4.5% |
|
| 2004 | Net margin | 7.4% |
|
| 2005 | Net margin | 8.9% |
|
| 1996 | Free cash flow margin | 4.6% |
|
| 1997 | Free cash flow margin | -1.3% |
|
| 1998 | Free cash flow margin | -15.7% |
|
| 1999 | Free cash flow margin | -26.6% |
|
| 2000 | Free cash flow margin | -6.1% |
|
| 2001 | Free cash flow margin | -26.6% |
|
| 2002 | Free cash flow margin | -11.6% |
|
| 2003 | Free cash flow margin | -0.7% |
|
| 2004 | Free cash flow margin | 7.6% |
|
| 2005 | Free cash flow margin | 5.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 2248000 |
|
| 1997 | Operating cash flow | 1031000 |
|
| 1998 | Operating cash flow | -3738000 |
|
| 1999 | Operating cash flow | -7982000 |
|
| 2000 | Operating cash flow | -1060000 |
|
| 2001 | Operating cash flow | -9824000 |
|
| 2002 | Operating cash flow | -3302000 |
|
| 2003 | Operating cash flow | 32000 |
|
| 2004 | Operating cash flow | 2885000 |
|
| 2005 | Operating cash flow | 2617000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 774000 |
|
| 1997 | Free cash flow | -370000 |
|
| 1998 | Free cash flow | -6416000 |
|
| 1999 | Free cash flow | -12334000 |
|
| 2000 | Free cash flow | -3580000 |
|
| 2001 | Free cash flow | -10216000 |
|
| 2002 | Free cash flow | -3458000 |
|
| 2003 | Free cash flow | -211000 |
|
| 2004 | Free cash flow | 2501000 |
|
| 2005 | Free cash flow | 2129000 |
|
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 | 9.26× |
|
| 1997 | Current assets / current liabilities | 6.25× |
|
| 1998 | Current assets / current liabilities | 3.4× |
|
| 1999 | Current assets / current liabilities | 2.08× |
|
| 2000 | Current assets / current liabilities | 1.64× |
|
| 2001 | Current assets / current liabilities | 0.92× |
|
| 2002 | Current assets / current liabilities | 0.85× |
|
| 2003 | Current assets / current liabilities | 0.98× |
|
| 2004 | Current assets / current liabilities | 1.24× |
|
| 2005 | Current assets / current liabilities | 1.51× |
|
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 144,000 Exact valueExact value: 144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.25 million Exact valueExact value: 2248000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 774,000 Calculation and evidence2248000 − 1474000 USD Exact free cash flow: 774000 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 2.5 million Exact valueExact value: -2499000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.03 million Exact valueExact value: 1031000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.4 million Exact valueExact value: 1401000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 370,000 Calculation and evidence1031000 − 1401000 USD Exact free cash flow: -370000 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 5.05 million Exact valueExact value: -5053000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.74 million Exact valueExact value: -3738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.68 million Exact valueExact value: 2678000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.42 million Calculation and evidence-3738000 − 2678000 USD Exact free cash flow: -6416000 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 15.95 million Exact valueExact value: -15948000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.98 million Exact valueExact value: -7982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.35 million Exact valueExact value: 4352000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.33 million Calculation and evidence-7982000 − 4352000 USD Exact free cash flow: -12334000 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 8.56 million Exact valueExact value: -8564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.06 million Exact valueExact value: -1060000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.52 million Exact valueExact value: 2520000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.58 million Calculation and evidence-1060000 − 2520000 USD Exact free cash flow: -3580000 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 17.23 million Exact valueExact value: -17232000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.82 million Exact valueExact value: -9824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 392,000 Exact valueExact value: 392000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.22 million Calculation and evidence-9824000 − 392000 USD Exact free cash flow: -10216000 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 4.28 million Exact valueExact value: -4278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.3 million Exact valueExact value: -3302000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 156,000 Exact valueExact value: 156000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.46 million Calculation and evidence-3302000 − 156000 USD Exact free cash flow: -3458000 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 1.32 million Exact valueExact value: -1323000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32,000 Exact valueExact value: 32000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 243,000 Exact valueExact value: 243000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 211,000 Calculation and evidence32000 − 243000 USD Exact free cash flow: -211000 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 2.44 million Exact valueExact value: 2440000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.89 million Exact valueExact value: 2885000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 384,000 Exact valueExact value: 384000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.5 million Calculation and evidence2885000 − 384000 USD Exact free cash flow: 2501000 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 3.24 million Exact valueExact value: 3235000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.62 million Exact valueExact value: 2617000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 488,000 Exact valueExact value: 488000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.13 million Calculation and evidence2617000 − 488000 USD Exact free cash flow: 2129000 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.
51 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000894572, 894572, edgar:894572