Revenue
1.59 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 1587000 USD Source
33 filing records in this dataset, filed from 1998-03-31 to 2004-05-17. Explore the available filing history and original sources.
1.59 million USD
2004-03-31 · USD
6.18%
2004-03-31 · %
-289 thousand USD
2004-03-31 · USD
-310 thousand USD
2004-03-31 · USD
431000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-17.
Financial data available through: 2002-12-31.
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 9.52 million
–
Current period
USD 7.46 million
–
7458000 − 9515000 = -2057000 USD
9515000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source7458000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.38 million
–
Current period
USD 1.24 million
–
1244000 − -1383000 = 2627000 USD
-1383000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1244000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 147,000
–
Current period
USD 814,000
–
814000 − -147000 = 961000 USD
-147000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source814000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 23,000
–
Current period
USD 74,000
–
74000 − 23000 = 51000 USD
23000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source74000 USD · 2002-01-01 – 2002-12-31
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 | 8347000 | 15656000 Derived | -7309000 | 138000 Derived | -7447000 | -6641000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 21624000 | 24294000 Derived | -2670000 | -27000 Derived | -2643000 | -5540000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 24296000 | 42407000 Derived | -18111000 | -880000 Derived | -17231000 | -11949000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 15554000 | 34084000 Derived | -18530000 | -49000 Derived | -18481000 | -8607000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 12436000 | 12278000 Derived | 158000 | 1000 Derived | 157000 | -480000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 9515000 | 10869000 Derived | -1354000 | 29000 Derived | -1383000 | -170000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 7458000 | 6517000 Derived | 941000 | -303000 Derived | 1244000 | 740000 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 | 8347000 |
|
| 1997 | Revenue | 21624000 |
|
| 1998 | Revenue | 24296000 |
|
| 1999 | Revenue | 15554000 |
|
| 2000 | Revenue | 12436000 |
|
| 2001 | Revenue | 9515000 |
|
| 2002 | Revenue | 7458000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 159.1% |
|
| 1998 | Year over year | 12.4% |
|
| 1999 | Year over year | -36% |
|
| 2000 | Year over year | -20% |
|
| 2001 | Year over year | -23.5% |
|
| 2002 | Year over year | -21.6% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | -87.6% |
|
| 1997 | Operating margin | -12.3% |
|
| 1998 | Operating margin | -74.5% |
|
| 1999 | Operating margin | -119.1% |
|
| 2000 | Operating margin | 1.3% |
|
| 2001 | Operating margin | -14.2% |
|
| 2002 | Operating margin | 12.6% |
|
| 1996 | Net margin | -89.2% |
|
| 1997 | Net margin | -12.2% |
|
| 1998 | Net margin | -70.9% |
|
| 1999 | Net margin | -118.8% |
|
| 2000 | Net margin | 1.3% |
|
| 2001 | Net margin | -14.5% |
|
| 2002 | Net margin | 16.7% |
|
| 1996 | Free cash flow margin | -79.6% |
|
| 1997 | Free cash flow margin | -25.6% |
|
| 1998 | Free cash flow margin | -49.2% |
|
| 1999 | Free cash flow margin | -55.3% |
|
| 2000 | Free cash flow margin | -3.9% |
|
| 2001 | Free cash flow margin | -1.8% |
|
| 2002 | Free cash flow margin | 9.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -6216000 |
|
| 1997 | Operating cash flow | -4981000 |
|
| 1998 | Operating cash flow | -11028000 |
|
| 1999 | Operating cash flow | -7997000 |
|
| 2000 | Operating cash flow | -459000 |
|
| 2001 | Operating cash flow | -147000 |
|
| 2002 | Operating cash flow | 814000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -6641000 |
|
| 1997 | Free cash flow | -5540000 |
|
| 1998 | Free cash flow | -11949000 |
|
| 1999 | Free cash flow | -8607000 |
|
| 2000 | Free cash flow | -480000 |
|
| 2001 | Free cash flow | -170000 |
|
| 2002 | Free cash flow | 740000 |
|
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 | No source recorded |
| 1997 | Liabilities / assets | 22.3% |
|
| 1998 | Liabilities / assets | 49.5% |
|
| 1999 | Liabilities / assets | 115.9% |
|
| 2000 | Liabilities / assets | 122.9% |
|
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 153.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 4.48× |
|
| 1998 | Current assets / current liabilities | 1.49× |
|
| 1999 | Current assets / current liabilities | 0.62× |
|
| 2000 | Current assets / current liabilities | 0.57× |
|
| 2001 | Current assets / current liabilities | 0.51× |
|
| 2002 | Current assets / current liabilities | 0.6× |
|
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 6.49 million Exact valueExact value: -6487000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.38 million Exact valueExact value: -6381000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 336,000 Exact valueExact value: 336000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.72 million Calculation and evidence-6381000 − 336000 USD Exact free cash flow: -6717000 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 7.45 million Exact valueExact value: -7447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.22 million Exact valueExact value: -6216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 425,000 Exact valueExact value: 425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.64 million Calculation and evidence-6216000 − 425000 USD Exact free cash flow: -6641000 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 2.64 million Exact valueExact value: -2643000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.98 million Exact valueExact value: -4981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 559,000 Exact valueExact value: 559000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.54 million Calculation and evidence-4981000 − 559000 USD Exact free cash flow: -5540000 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 17.23 million Exact valueExact value: -17231000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.03 million Exact valueExact value: -11028000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 921,000 Exact valueExact value: 921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.95 million Calculation and evidence-11028000 − 921000 USD Exact free cash flow: -11949000 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 18.48 million Exact valueExact value: -18481000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8 million Exact valueExact value: -7997000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 610,000 Exact valueExact value: 610000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.61 million Calculation and evidence-7997000 − 610000 USD Exact free cash flow: -8607000 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 157,000 Exact valueExact value: 157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 459,000 Exact valueExact value: -459000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,000 Exact valueExact value: 21000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 480,000 Calculation and evidence-459000 − 21000 USD Exact free cash flow: -480000 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 1.38 million Exact valueExact value: -1383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 147,000 Exact valueExact value: -147000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,000 Exact valueExact value: 23000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 170,000 Calculation and evidence-147000 − 23000 USD Exact free cash flow: -170000 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 1.24 million Exact valueExact value: 1244000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 814,000 Exact valueExact value: 814000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 74,000 Exact valueExact value: 74000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 740,000 Calculation and evidence814000 − 74000 USD Exact free cash flow: 740000 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.
33 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001015464, 1015464, edgar:1015464