Revenue
1.5 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 1500579 USD Source
36 filing records in this dataset, filed from 1996-05-14 to 2004-08-20. Explore the available filing history and original sources.
1.5 million USD
2004-06-30 · USD
-17.96%
2004-06-30 · %
-4.08 thousand USD
2004-06-30 · USD
-15.6 thousand USD
2004-06-30 · USD
55729 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.43 million USD
2003-07-01 – 2004-06-30
-663 thousand USD
2003-07-01 – 2004-06-30
-85.1 thousand USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-20.
Financial data available through: 2003-12-31.
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 6.49 million
–
Current period
USD 5.84 million
–
5838088 − 6491113 = -653025 USD
6491113 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source5838088 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 203,780
–
Current period
−USD 743,752
–
-743752 − -203780 = -539972 USD
-203780 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-743752 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 168,897
–
Current period
−USD 671,312
–
-671312 − 168897 = -840209 USD
168897 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-671312 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 178,015
–
Current period
USD 81,207
–
81207 − 178015 = -96808 USD
178015 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source81207 USD · 2003-01-01 – 2003-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 1349786 | 3898644 Derived | -2548858 | -66748 Derived | -2482110 | -2201361 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 1223557 | 1524292 Derived | -300735 | 1964294 Derived | -2265029 | -2393425 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 1404641 | 4025897 Derived | -2621256 | 1840609 Derived | -4461865 | -1638001 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3168955 | 3325694 Derived | -156739 | -197169 Derived | 40430 | -585688 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 3489743 | 3568567 Derived | -78824 | -175684 Derived | 96860 | -177590 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 4266735 | 4529673 Derived | -262938 | -6054 Derived | -256884 | 275334 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 5966564 | 6120389 Derived | -153825 | 9782 Derived | -163607 | -174932 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 6491113 | 6837339 Derived | -346226 | -142446 Derived | -203780 | -9118 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 5838088 | 6459623 Derived | -621535 | 122217 Derived | -743752 | -752519 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 |
|---|---|---|---|
| 1995 | Revenue | 1349786 |
|
| 1996 | Revenue | 1223557 |
|
| 1997 | Revenue | 1404641 |
|
| 1998 | Revenue | 3168955 |
|
| 1999 | Revenue | 3489743 |
|
| 2000 | Revenue | 4266735 |
|
| 2001 | Revenue | 5966564 |
|
| 2002 | Revenue | 6491113 |
|
| 2003 | Revenue | 5838088 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | -9.4% |
|
| 1997 | Year over year | 14.8% |
|
| 1998 | Year over year | 125.6% |
|
| 1999 | Year over year | 10.1% |
|
| 2000 | Year over year | 22.3% |
|
| 2001 | Year over year | 39.8% |
|
| 2002 | Year over year | 8.8% |
|
| 2003 | Year over year | -10.1% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | -188.8% |
|
| 1996 | Operating margin | -24.6% |
|
| 1997 | Operating margin | -186.6% |
|
| 1998 | Operating margin | -4.9% |
|
| 1999 | Operating margin | -2.3% |
|
| 2000 | Operating margin | -6.2% |
|
| 2001 | Operating margin | -2.6% |
|
| 2002 | Operating margin | -5.3% |
|
| 2003 | Operating margin | -10.6% |
|
| 1995 | Net margin | -183.9% |
|
| 1996 | Net margin | -185.1% |
|
| 1997 | Net margin | -317.7% |
|
| 1998 | Net margin | 1.3% |
|
| 1999 | Net margin | 2.8% |
|
| 2000 | Net margin | -6% |
|
| 2001 | Net margin | -2.7% |
|
| 2002 | Net margin | -3.1% |
|
| 2003 | Net margin | -12.7% |
|
| 1995 | Free cash flow margin | -163.1% |
|
| 1996 | Free cash flow margin | -195.6% |
|
| 1997 | Free cash flow margin | -116.6% |
|
| 1998 | Free cash flow margin | -18.5% |
|
| 1999 | Free cash flow margin | -5.1% |
|
| 2000 | Free cash flow margin | 6.5% |
|
| 2001 | Free cash flow margin | -2.9% |
|
| 2002 | Free cash flow margin | -0.1% |
|
| 2003 | Free cash flow margin | -12.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -2167560 |
|
| 1996 | Operating cash flow | -2268512 |
|
| 1997 | Operating cash flow | -1326356 |
|
| 1998 | Operating cash flow | -353412 |
|
| 1999 | Operating cash flow | -12705 |
|
| 2000 | Operating cash flow | 388296 |
|
| 2001 | Operating cash flow | -54900 |
|
| 2002 | Operating cash flow | 168897 |
|
| 2003 | Operating cash flow | -671312 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -2201361 |
|
| 1996 | Free cash flow | -2393425 |
|
| 1997 | Free cash flow | -1638001 |
|
| 1998 | Free cash flow | -585688 |
|
| 1999 | Free cash flow | -177590 |
|
| 2000 | Free cash flow | 275334 |
|
| 2001 | Free cash flow | -174932 |
|
| 2002 | Free cash flow | -9118 |
|
| 2003 | Free cash flow | -752519 |
|
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 |
|---|---|---|---|
| 1995 | Liabilities / assets | Not reported |
|
| 1996 | Liabilities / assets | Not reported |
|
| 1997 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 2.34× |
|
| 1996 | Current assets / current liabilities | 4.15× |
|
| 1997 | Current assets / current liabilities | 0.37× |
|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 2.46× |
|
| 2001 | Current assets / current liabilities | 1.61× |
|
| 2002 | Current assets / current liabilities | 1.36× |
|
| 2003 | Current assets / current liabilities | 1.05× |
|
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 |
|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | −USD 2.48 million Exact valueExact value: -2482110 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.17 million Exact valueExact value: -2167560 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33,801 Exact valueExact value: 33801 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.2 million Calculation and evidence-2167560 − 33801 USD Exact free cash flow: -2201361 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | −USD 2.27 million Exact valueExact value: -2265029 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.27 million Exact valueExact value: -2268512 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 124,913 Exact valueExact value: 124913 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.39 million Calculation and evidence-2268512 − 124913 USD Exact free cash flow: -2393425 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 4.46 million Exact valueExact value: -4461865 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.33 million Exact valueExact value: -1326356 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 311,645 Exact valueExact value: 311645 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.64 million Calculation and evidence-1326356 − 311645 USD Exact free cash flow: -1638001 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 40,430 Exact valueExact value: 40430 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 353,412 Exact valueExact value: -353412 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 232,276 Exact valueExact value: 232276 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 585,688 Calculation and evidence-353412 − 232276 USD Exact free cash flow: -585688 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 96,860 Exact valueExact value: 96860 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12,705 Exact valueExact value: -12705 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 164,885 Exact valueExact value: 164885 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 177,590 Calculation and evidence-12705 − 164885 USD Exact free cash flow: -177590 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 256,884 Exact valueExact value: -256884 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 388,296 Exact valueExact value: 388296 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 112,962 Exact valueExact value: 112962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 275,334 Calculation and evidence388296 − 112962 USD Exact free cash flow: 275334 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 163,607 Exact valueExact value: -163607 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 54,900 Exact valueExact value: -54900 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 120,032 Exact valueExact value: 120032 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 174,932 Calculation and evidence-54900 − 120032 USD Exact free cash flow: -174932 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 203,780 Exact valueExact value: -203780 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 168,897 Exact valueExact value: 168897 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 178,015 Exact valueExact value: 178015 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9,118 Calculation and evidence168897 − 178015 USD Exact free cash flow: -9118 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 743,752 Exact valueExact value: -743752 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 671,312 Exact valueExact value: -671312 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 81,207 Exact valueExact value: 81207 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 752,519 Calculation and evidence-671312 − 81207 USD Exact free cash flow: -752519 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.
36 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000919010, 919010, edgar:919010