Revenue
7.27 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 7271000 USD Source
36 filing records in this dataset, filed from 1997-05-15 to 2004-11-09. Explore the available filing history and original sources.
7.27 million USD
2004-09-30 · USD
-174.47%
2004-09-30 · %
-14.3 million USD
2004-09-30 · USD
-14.5 million USD
2004-09-30 · USD
68926000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
32.6 million USD
2003-10-01 – 2004-09-30
-64.5 million USD
2003-10-01 – 2004-09-30
-64.7 million USD
2003-10-01 – 2004-09-30
401 thousand USD
2003-10-01 – 2004-09-30
-65.1 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-09.
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 30.9 million
–
Current period
USD 34.79 million
–
34789000 − 30901000 = 3888000 USD
30901000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source34789000 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 46.16 million
–
Current period
−USD 62.11 million
–
-62114000 − -46156000 = -15958000 USD
-46156000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-62114000 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 50.64 million
–
Current period
−USD 53.3 million
–
-53302000 − -50643000 = -2659000 USD
-50643000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-53302000 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 1.68 million
–
Current period
USD 1.28 million
–
1284000 − 1680000 = -396000 USD
1680000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source1284000 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 | 4209000 | 5054000 Derived | -845000 | -133000 Derived | -712000 | -878000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 8143000 | 8692000 Derived | -549000 | 66000 Derived | -615000 | -1277000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 11230000 | 18018000 Derived | -6788000 | 1894000 Derived | -8682000 | -6871000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 14272000 | 31356000 Derived | -17084000 | 4144000 Derived | -21228000 | -16425000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 18103000 | 58525000 Derived | -40422000 | 5633000 Derived | -46055000 | -17507000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 32788000 | 77788000 Derived | -45000000 | -6018000 Derived | -38982000 | -15222000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 29172000 | 163193000 Derived | -134021000 | -13067000 Derived | -120954000 | -29647000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 30901000 | 77198000 Derived | -46297000 | -141000 Derived | -46156000 | -52323000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 34789000 | 97064000 Derived | -62275000 | -161000 Derived | -62114000 | -54586000 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 | 4209000 |
|
| 1996 | Revenue | 8143000 |
|
| 1997 | Revenue | 11230000 |
|
| 1998 | Revenue | 14272000 |
|
| 1999 | Revenue | 18103000 |
|
| 2000 | Revenue | 32788000 |
|
| 2001 | Revenue | 29172000 |
|
| 2002 | Revenue | 30901000 |
|
| 2003 | Revenue | 34789000 |
|
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 | 93.5% |
|
| 1997 | Year over year | 37.9% |
|
| 1998 | Year over year | 27.1% |
|
| 1999 | Year over year | 26.8% |
|
| 2000 | Year over year | 81.1% |
|
| 2001 | Year over year | -11% |
|
| 2002 | Year over year | 5.9% |
|
| 2003 | Year over year | 12.6% |
|
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 | -20.1% |
|
| 1996 | Operating margin | -6.7% |
|
| 1997 | Operating margin | -60.4% |
|
| 1998 | Operating margin | -119.7% |
|
| 1999 | Operating margin | -223.3% |
|
| 2000 | Operating margin | -137.2% |
|
| 2001 | Operating margin | -459.4% |
|
| 2002 | Operating margin | -149.8% |
|
| 2003 | Operating margin | -179% |
|
| 1995 | Net margin | -16.9% |
|
| 1996 | Net margin | -7.6% |
|
| 1997 | Net margin | -77.3% |
|
| 1998 | Net margin | -148.7% |
|
| 1999 | Net margin | -254.4% |
|
| 2000 | Net margin | -118.9% |
|
| 2001 | Net margin | -414.6% |
|
| 2002 | Net margin | -149.4% |
|
| 2003 | Net margin | -178.5% |
|
| 1995 | Free cash flow margin | -20.9% |
|
| 1996 | Free cash flow margin | -15.7% |
|
| 1997 | Free cash flow margin | -61.2% |
|
| 1998 | Free cash flow margin | -115.1% |
|
| 1999 | Free cash flow margin | -96.7% |
|
| 2000 | Free cash flow margin | -46.4% |
|
| 2001 | Free cash flow margin | -101.6% |
|
| 2002 | Free cash flow margin | -169.3% |
|
| 2003 | Free cash flow margin | -156.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -410000 |
|
| 1996 | Operating cash flow | -738000 |
|
| 1997 | Operating cash flow | -4824000 |
|
| 1998 | Operating cash flow | -13717000 |
|
| 1999 | Operating cash flow | -15784000 |
|
| 2000 | Operating cash flow | -11209000 |
|
| 2001 | Operating cash flow | -27655000 |
|
| 2002 | Operating cash flow | -50643000 |
|
| 2003 | Operating cash flow | -53302000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -878000 |
|
| 1996 | Free cash flow | -1277000 |
|
| 1997 | Free cash flow | -6871000 |
|
| 1998 | Free cash flow | -16425000 |
|
| 1999 | Free cash flow | -17507000 |
|
| 2000 | Free cash flow | -15222000 |
|
| 2001 | Free cash flow | -29647000 |
|
| 2002 | Free cash flow | -52323000 |
|
| 2003 | Free cash flow | -54586000 |
|
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 |
|---|---|---|---|
| 1995-12-31 | Liabilities / assets | Not reported | No source recorded |
| 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 | Liabilities / assets | 9.4% |
|
| 2001 | Liabilities / assets | 40.1% |
|
| 2002 | Liabilities / assets | 34.6% |
|
| 2003 | Liabilities / assets | 21.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 6.03× |
|
| 1997 | Current assets / current liabilities | 9.7× |
|
| 1998 | Current assets / current liabilities | 4.75× |
|
| 1999 | Current assets / current liabilities | 8.23× |
|
| 2000 | Current assets / current liabilities | 9.65× |
|
| 2001 | Current assets / current liabilities | 2.46× |
|
| 2002 | Current assets / current liabilities | 2.92× |
|
| 2003 | Current assets / current liabilities | 2.66× |
|
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 712,000 Exact valueExact value: -712000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 410,000 Exact valueExact value: -410000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 468,000 Exact valueExact value: 468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 878,000 Calculation and evidence-410000 − 468000 USD Exact free cash flow: -878000 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 615,000 Exact valueExact value: -615000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 738,000 Exact valueExact value: -738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 539,000 Exact valueExact value: 539000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.28 million Calculation and evidence-738000 − 539000 USD Exact free cash flow: -1277000 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 8.68 million Exact valueExact value: -8682000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.82 million Exact valueExact value: -4824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.05 million Exact valueExact value: 2047000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.87 million Calculation and evidence-4824000 − 2047000 USD Exact free cash flow: -6871000 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 21.23 million Exact valueExact value: -21228000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.72 million Exact valueExact value: -13717000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.71 million Exact valueExact value: 2708000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.43 million Calculation and evidence-13717000 − 2708000 USD Exact free cash flow: -16425000 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 46.06 million Exact valueExact value: -46055000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.78 million Exact valueExact value: -15784000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.72 million Exact valueExact value: 1723000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.51 million Calculation and evidence-15784000 − 1723000 USD Exact free cash flow: -17507000 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 38.98 million Exact valueExact value: -38982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.21 million Exact valueExact value: -11209000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.01 million Exact valueExact value: 4013000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.22 million Calculation and evidence-11209000 − 4013000 USD Exact free cash flow: -15222000 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 120.95 million Exact valueExact value: -120954000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.66 million Exact valueExact value: -27655000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.99 million Exact valueExact value: 1992000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29.65 million Calculation and evidence-27655000 − 1992000 USD Exact free cash flow: -29647000 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 46.16 million Exact valueExact value: -46156000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 50.64 million Exact valueExact value: -50643000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.68 million Exact valueExact value: 1680000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 52.32 million Calculation and evidence-50643000 − 1680000 USD Exact free cash flow: -52323000 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 62.11 million Exact valueExact value: -62114000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 53.3 million Exact valueExact value: -53302000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.28 million Exact valueExact value: 1284000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 54.59 million Calculation and evidence-53302000 − 1284000 USD Exact free cash flow: -54586000 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: 0001001915, 1001915, edgar:1001915