Revenue
241 thousand USD
2006-06-30 · USD
Exact inputs and evidence
- Revenue: 240882 USD Source
30 filing records in this dataset, filed from 1999-09-30 to 2006-08-14. Explore the available filing history and original sources.
241 thousand USD
2006-06-30 · USD
-91.71%
2006-06-30 · %
-245 thousand USD
2006-06-30 · USD
-260 thousand USD
2006-06-30 · USD
67409 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.59 million USD
2005-07-01 – 2006-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-08-14.
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 735,709
–
Current period
USD 1.23 million
–
1228892 − 735709 = 493183 USD
735709 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source1228892 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 1.37 million
–
Current period
−USD 1.46 million
–
-1460146 − -1373833 = -86313 USD
-1373833 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-1460146 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 1.41 million
–
Current period
−USD 1.37 million
–
-1367173 − -1413254 = 46081 USD
-1413254 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-1367173 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 29,425
–
Current period
USD 41,722
–
41722 − 29425 = 12297 USD
29425 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source41722 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 | 825649 | 1855567 Derived | -1029918 | 133004 Derived | -1162922 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 602461 | 1417574 Derived | -815113 | -50219 Derived | -764894 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 650252 | 1837515 Derived | -1187263 | 142540 Derived | -1329803 | -893753 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 528621 | 1962341 Derived | -1433720 | 804141 Derived | -2237861 | -1354851 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 420335 | 2333659 Derived | -1913324 | 432573 Derived | -2345897 | -1910619 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 543496 | 2464234 Derived | -1920738 | 386633 Derived | -2307371 | -1544811 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 490838 | 2026684 Derived | -1535846 | 3718190 Derived | -5254036 | -1376754 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 735709 | 2391859 Derived | -1656150 | -282317 Derived | -1373833 | -1442679 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 1228892 | 2224646 Derived | -995754 | 464392 Derived | -1460146 | -1408895 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 | 825649 |
|
| 1998 | Revenue | 602461 |
|
| 1999 | Revenue | 650252 |
|
| 2000 | Revenue | 528621 |
|
| 2001 | Revenue | 420335 |
|
| 2002 | Revenue | 543496 |
|
| 2003 | Revenue | 490838 |
|
| 2004 | Revenue | 735709 |
|
| 2005 | Revenue | 1228892 |
|
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 | -27% |
|
| 1999 | Year over year | 7.9% |
|
| 2000 | Year over year | -18.7% |
|
| 2001 | Year over year | -20.5% |
|
| 2002 | Year over year | 29.3% |
|
| 2003 | Year over year | -9.7% |
|
| 2004 | Year over year | 49.9% |
|
| 2005 | Year over year | 67% |
|
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 | -124.7% |
|
| 1998 | Operating margin | -135.3% |
|
| 1999 | Operating margin | -182.6% |
|
| 2000 | Operating margin | -271.2% |
|
| 2001 | Operating margin | -455.2% |
|
| 2002 | Operating margin | -353.4% |
|
| 2003 | Operating margin | -312.9% |
|
| 2004 | Operating margin | -225.1% |
|
| 2005 | Operating margin | -81% |
|
| 1997 | Net margin | -140.8% |
|
| 1998 | Net margin | -127% |
|
| 1999 | Net margin | -204.5% |
|
| 2000 | Net margin | -423.3% |
|
| 2001 | Net margin | -558.1% |
|
| 2002 | Net margin | -424.5% |
|
| 2003 | Net margin | -1,070.4% |
|
| 2004 | Net margin | -186.7% |
|
| 2005 | Net margin | -118.8% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -137.4% |
|
| 2000 | Free cash flow margin | -256.3% |
|
| 2001 | Free cash flow margin | -454.5% |
|
| 2002 | Free cash flow margin | -284.2% |
|
| 2003 | Free cash flow margin | -280.5% |
|
| 2004 | Free cash flow margin | -196.1% |
|
| 2005 | Free cash flow margin | -114.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -745068 |
|
| 1998 | Operating cash flow | -836524 |
|
| 1999 | Operating cash flow | -862879 |
|
| 2000 | Operating cash flow | -1333957 |
|
| 2001 | Operating cash flow | -1863599 |
|
| 2002 | Operating cash flow | -1540196 |
|
| 2003 | Operating cash flow | -1368120 |
|
| 2004 | Operating cash flow | -1413254 |
|
| 2005 | Operating cash flow | -1367173 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | -893753 |
|
| 2000 | Free cash flow | -1354851 |
|
| 2001 | Free cash flow | -1910619 |
|
| 2002 | Free cash flow | -1544811 |
|
| 2003 | Free cash flow | -1376754 |
|
| 2004 | Free cash flow | -1442679 |
|
| 2005 | Free cash flow | -1408895 |
|
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 |
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2005-12-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 0.12× |
|
| 1998 | Current assets / current liabilities | 0.09× |
|
| 1999 | Current assets / current liabilities | 0.03× |
|
| 2000 | Current assets / current liabilities | 0.03× |
|
| 2001 | Current assets / current liabilities | 0.02× |
|
| 2002 | Current assets / current liabilities | 0.01× |
|
| 2003 | Current assets / current liabilities | 0.01× |
|
| 2004 | Current assets / current liabilities | 0.39× |
|
| 2005 | Current assets / current liabilities | 0.21× |
|
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 1.16 million Exact valueExact value: -1162922 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 745,068 Exact valueExact value: -745068 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | −USD 764,894 Exact valueExact value: -764894 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 836,524 Exact valueExact value: -836524 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | −USD 1.33 million Exact valueExact value: -1329803 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 862,879 Exact valueExact value: -862879 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30,874 Exact valueExact value: 30874 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 893,753 Calculation and evidence-862879 − 30874 USD Exact free cash flow: -893753 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 2.24 million Exact valueExact value: -2237861 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.33 million Exact valueExact value: -1333957 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,894 Exact valueExact value: 20894 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.35 million Calculation and evidence-1333957 − 20894 USD Exact free cash flow: -1354851 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 2.35 million Exact valueExact value: -2345897 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.86 million Exact valueExact value: -1863599 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47,020 Exact valueExact value: 47020 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.91 million Calculation and evidence-1863599 − 47020 USD Exact free cash flow: -1910619 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 2.31 million Exact valueExact value: -2307371 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.54 million Exact valueExact value: -1540196 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,615 Exact valueExact value: 4615 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.54 million Calculation and evidence-1540196 − 4615 USD Exact free cash flow: -1544811 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 5.25 million Exact valueExact value: -5254036 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.37 million Exact valueExact value: -1368120 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8,634 Exact valueExact value: 8634 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Calculation and evidence-1368120 − 8634 USD Exact free cash flow: -1376754 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 1.37 million Exact valueExact value: -1373833 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.41 million Exact valueExact value: -1413254 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,425 Exact valueExact value: 29425 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.44 million Calculation and evidence-1413254 − 29425 USD Exact free cash flow: -1442679 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 1.46 million Exact valueExact value: -1460146 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.37 million Exact valueExact value: -1367173 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41,722 Exact valueExact value: 41722 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.41 million Calculation and evidence-1367173 − 41722 USD Exact free cash flow: -1408895 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.
30 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000908235, 908235, edgar:908235