Revenue
3.2 million USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 3199000 USD Source
53 filing records in this dataset, filed from 1995-05-15 to 2005-09-09. Explore the available filing history and original sources.
3.2 million USD
2005-06-30 · USD
-49.45%
2005-06-30 · %
-2.71 million USD
2005-06-30 · USD
-9.26 million USD
2005-06-30 · USD
447000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
12.4 million USD
2004-07-01 – 2005-06-30
-14.9 million USD
2004-07-01 – 2005-06-30
-9.93 million USD
2004-07-01 – 2005-06-30
21.3 million USD
2004-07-01 – 2005-06-30
-31.2 million USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-09-09.
Financial data available through: 2004-12-31.
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 6.25 million
–
Current period
USD 8.51 million
–
8506000 − 6253000 = 2253000 USD
6253000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source8506000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 15.37 million
–
Current period
−USD 15.34 million
–
-15338000 − -15369000 = 31000 USD
-15369000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-15338000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 6.58 million
–
Current period
−USD 13.25 million
–
-13246000 − -6579000 = -6667000 USD
-6579000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-13246000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 33.51 million
–
Current period
USD 20.9 million
–
20897000 − 33511000 = -12614000 USD
33511000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source20897000 USD · 2004-01-01 – 2004-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 9082000 | 12518000 Derived | -3436000 | 2962000 Derived | -6398000 | -7508000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 7921000 | 15730000 Derived | -7809000 | 1486000 Derived | -9295000 | -6295000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 864000 | 1837000 Derived | -973000 | 147000 Derived | -1120000 | -13250000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 3557000 | 8392000 Derived | -4835000 | 2341000 Derived | -7176000 | -21773000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 4940000 | 7060000 Derived | -2120000 | 2691000 Derived | -4811000 | -31765000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 6253000 | 13537000 Derived | -7284000 | 8085000 Derived | -15369000 | -40090000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 8506000 | 16421000 Derived | -7915000 | 7423000 Derived | -15338000 | -34143000 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 |
|---|---|---|---|
| 1998 | Revenue | 9082000 |
|
| 1999 | Revenue | 7921000 |
|
| 2000 | Revenue | 864000 |
|
| 2001 | Revenue | 3557000 |
|
| 2002 | Revenue | 4940000 |
|
| 2003 | Revenue | 6253000 |
|
| 2004 | Revenue | 8506000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | -12.8% |
|
| 2000 | Year over year | -89.1% |
|
| 2001 | Year over year | 311.7% |
|
| 2002 | Year over year | 38.9% |
|
| 2003 | Year over year | 26.6% |
|
| 2004 | Year over year | 36% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -37.8% |
|
| 1999 | Operating margin | -98.6% |
|
| 2000 | Operating margin | -112.6% |
|
| 2001 | Operating margin | -135.9% |
|
| 2002 | Operating margin | -42.9% |
|
| 2003 | Operating margin | -116.5% |
|
| 2004 | Operating margin | -93.1% |
|
| 1998 | Net margin | -70.4% |
|
| 1999 | Net margin | -117.3% |
|
| 2000 | Net margin | -129.6% |
|
| 2001 | Net margin | -201.7% |
|
| 2002 | Net margin | -97.4% |
|
| 2003 | Net margin | -245.8% |
|
| 2004 | Net margin | -180.3% |
|
| 1998 | Free cash flow margin | -82.7% |
|
| 1999 | Free cash flow margin | -79.5% |
|
| 2000 | Free cash flow margin | -1,533.6% |
|
| 2001 | Free cash flow margin | -612.1% |
|
| 2002 | Free cash flow margin | -643% |
|
| 2003 | Free cash flow margin | -641.1% |
|
| 2004 | Free cash flow margin | -401.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 525000 |
|
| 1999 | Operating cash flow | -116000 |
|
| 2000 | Operating cash flow | -3109000 |
|
| 2001 | Operating cash flow | -4316000 |
|
| 2002 | Operating cash flow | -4397000 |
|
| 2003 | Operating cash flow | -6579000 |
|
| 2004 | Operating cash flow | -13246000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -7508000 |
|
| 1999 | Free cash flow | -6295000 |
|
| 2000 | Free cash flow | -13250000 |
|
| 2001 | Free cash flow | -21773000 |
|
| 2002 | Free cash flow | -31765000 |
|
| 2003 | Free cash flow | -40090000 |
|
| 2004 | Free cash flow | -34143000 |
|
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 |
|---|---|---|---|
| 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 |
|
| 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 |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 2× |
|
| 1999 | Current assets / current liabilities | 1.1× |
|
| 2000 | Current assets / current liabilities | 1.54× |
|
| 2001 | Current assets / current liabilities | 2.18× |
|
| 2002 | Current assets / current liabilities | 1.27× |
|
| 2003 | Current assets / current liabilities | 1.15× |
|
| 2004 | Current assets / current liabilities | 1.68× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 6.4 million Exact valueExact value: -6398000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 525,000 Exact valueExact value: 525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.03 million Exact valueExact value: 8033000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.51 million Calculation and evidence525000 − 8033000 USD Exact free cash flow: -7508000 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 9.3 million Exact valueExact value: -9295000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 116,000 Exact valueExact value: -116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.18 million Exact valueExact value: 6179000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.3 million Calculation and evidence-116000 − 6179000 USD Exact free cash flow: -6295000 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 1.12 million Exact valueExact value: -1120000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.11 million Exact valueExact value: -3109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.14 million Exact valueExact value: 10141000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.25 million Calculation and evidence-3109000 − 10141000 USD Exact free cash flow: -13250000 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 7.18 million Exact valueExact value: -7176000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.32 million Exact valueExact value: -4316000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.46 million Exact valueExact value: 17457000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.77 million Calculation and evidence-4316000 − 17457000 USD Exact free cash flow: -21773000 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 4.81 million Exact valueExact value: -4811000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.4 million Exact valueExact value: -4397000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.37 million Exact valueExact value: 27368000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31.77 million Calculation and evidence-4397000 − 27368000 USD Exact free cash flow: -31765000 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 15.37 million Exact valueExact value: -15369000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.58 million Exact valueExact value: -6579000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33.51 million Exact valueExact value: 33511000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40.09 million Calculation and evidence-6579000 − 33511000 USD Exact free cash flow: -40090000 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 15.34 million Exact valueExact value: -15338000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.25 million Exact valueExact value: -13246000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.9 million Exact valueExact value: 20897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.14 million Calculation and evidence-13246000 − 20897000 USD Exact free cash flow: -34143000 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.
53 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000098410, 98410, edgar:98410