Revenue
13.1 million USD
2003-12-31 · USD
32 filing records in this dataset, filed from 1997-03-31 to 2004-03-24. Explore the available filing history and original sources.
13.1 million USD
2003-12-31 · USD
-14.06%
2003-12-31 · %
-876 thousand USD
2003-12-31 · USD
-1.23 million USD
2003-12-31 · USD
2090123 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
56.4 million USD
2003-01-01 – 2003-12-31
-2.99 million USD
2003-01-01 – 2003-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-03-24.
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 55.96 million
–
Current period
USD 56.42 million
–
56415795 − 55963934 = 451861 USD
55963934 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source56415795 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 3.94 million
–
Current period
−USD 2.99 million
–
-2986409 − -3943797 = 957388 USD
-3943797 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-2986409 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 1.41 million
–
Current period
−USD 626,485
–
-626485 − 1409605 = -2036090 USD
1409605 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-626485 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 883,964
–
Current period
USD 1.73 million
–
1729566 − 883964 = 845602 USD
883964 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source1729566 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 | 3324668 | 3050018 Derived | 274650 | 50339 Derived | 224311 | 111192 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 8128148 | 6540894 Derived | 1587254 | 184290 Derived | 1402964 | 1613280 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 20034536 | 15615243 Derived | 4419293 | 1010411 Derived | 3408882 | -251422 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 34539837 | 30222477 Derived | 4317360 | 779916 Derived | 3537444 | -9260736 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 44597715 | 44147517 Derived | 450198 | -206127 Derived | 656325 | -7008628 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 45825978 | 48211739 Derived | -2385761 | -1121821 Derived | -1263940 | -881559 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 43561255 | 53220141 Derived | -9658886 | -292225 Derived | -9366661 | -3539212 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 55963934 | 61063328 Derived | -5099394 | -1155597 Derived | -3943797 | 525641 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 56415795 | 59178224 Derived | -2762429 | 223980 Derived | -2986409 | -2356051 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 | 3324668 |
|
| 1996 | Revenue | 8128148 |
|
| 1997 | Revenue | 20034536 |
|
| 1998 | Revenue | 34539837 |
|
| 1999 | Revenue | 44597715 |
|
| 2000 | Revenue | 45825978 |
|
| 2001 | Revenue | 43561255 |
|
| 2002 | Revenue | 55963934 |
|
| 2003 | Revenue | 56415795 |
|
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 | 144.5% |
|
| 1997 | Year over year | 146.5% |
|
| 1998 | Year over year | 72.4% |
|
| 1999 | Year over year | 29.1% |
|
| 2000 | Year over year | 2.8% |
|
| 2001 | Year over year | -4.9% |
|
| 2002 | Year over year | 28.5% |
|
| 2003 | Year over year | 0.8% |
|
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 | 8.3% |
|
| 1996 | Operating margin | 19.5% |
|
| 1997 | Operating margin | 22.1% |
|
| 1998 | Operating margin | 12.5% |
|
| 1999 | Operating margin | 1% |
|
| 2000 | Operating margin | -5.2% |
|
| 2001 | Operating margin | -22.2% |
|
| 2002 | Operating margin | -9.1% |
|
| 2003 | Operating margin | -4.9% |
|
| 1995 | Net margin | 6.7% |
|
| 1996 | Net margin | 17.3% |
|
| 1997 | Net margin | 17% |
|
| 1998 | Net margin | 10.2% |
|
| 1999 | Net margin | 1.5% |
|
| 2000 | Net margin | -2.8% |
|
| 2001 | Net margin | -21.5% |
|
| 2002 | Net margin | -7% |
|
| 2003 | Net margin | -5.3% |
|
| 1995 | Free cash flow margin | 3.3% |
|
| 1996 | Free cash flow margin | 19.8% |
|
| 1997 | Free cash flow margin | -1.3% |
|
| 1998 | Free cash flow margin | -26.8% |
|
| 1999 | Free cash flow margin | -15.7% |
|
| 2000 | Free cash flow margin | -1.9% |
|
| 2001 | Free cash flow margin | -8.1% |
|
| 2002 | Free cash flow margin | 0.9% |
|
| 2003 | Free cash flow margin | -4.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 230962 |
|
| 1996 | Operating cash flow | 2079399 |
|
| 1997 | Operating cash flow | 3165590 |
|
| 1998 | Operating cash flow | 1360143 |
|
| 1999 | Operating cash flow | -32607 |
|
| 2000 | Operating cash flow | 3246551 |
|
| 2001 | Operating cash flow | -2496641 |
|
| 2002 | Operating cash flow | 1409605 |
|
| 2003 | Operating cash flow | -626485 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | 111192 |
|
| 1996 | Free cash flow | 1613280 |
|
| 1997 | Free cash flow | -251422 |
|
| 1998 | Free cash flow | -9260736 |
|
| 1999 | Free cash flow | -7008628 |
|
| 2000 | Free cash flow | -881559 |
|
| 2001 | Free cash flow | -3539212 |
|
| 2002 | Free cash flow | 525641 |
|
| 2003 | Free cash flow | -2356051 |
|
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 | 85.4% |
|
| 1996 | Liabilities / assets | 81.6% |
|
| 1997 | Liabilities / assets | 5.3% |
|
| 1998 | Liabilities / assets | 9% |
|
| 1999 | Liabilities / assets | 8.8% |
|
| 2000 | Liabilities / assets | 10.5% |
|
| 2001 | Liabilities / assets | 11% |
|
| 2002 | Liabilities / assets | 12.4% |
|
| 2003 | Liabilities / assets | 16.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 0.71× |
|
| 1996 | Current assets / current liabilities | 0.69× |
|
| 1997 | Current assets / current liabilities | 22.57× |
|
| 1998 | Current assets / current liabilities | 7.8× |
|
| 1999 | Current assets / current liabilities | 5.54× |
|
| 2000 | Current assets / current liabilities | 3.59× |
|
| 2001 | Current assets / current liabilities | 3.31× |
|
| 2002 | Current assets / current liabilities | 3.81× |
|
| 2003 | Current assets / current liabilities | 3.29× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | −USD 181,791 Exact valueExact value: -181791 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 135,058 Exact valueExact value: 135058 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,155 Exact valueExact value: 192155 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 57,097 Calculation and evidence135058 − 192155 USD Exact free cash flow: -57097 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | USD 224,311 Exact valueExact value: 224311 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,962 Exact valueExact value: 230962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 119,770 Exact valueExact value: 119770 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 111,192 Calculation and evidence230962 − 119770 USD Exact free cash flow: 111192 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 1.4 million Exact valueExact value: 1402964 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.08 million Exact valueExact value: 2079399 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 466,119 Exact valueExact value: 466119 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.61 million Calculation and evidence2079399 − 466119 USD Exact free cash flow: 1613280 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 3.41 million Exact valueExact value: 3408882 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.17 million Exact valueExact value: 3165590 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.42 million Exact valueExact value: 3417012 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 251,422 Calculation and evidence3165590 − 3417012 USD Exact free cash flow: -251422 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 3.54 million Exact valueExact value: 3537444 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.36 million Exact valueExact value: 1360143 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.62 million Exact valueExact value: 10620879 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.26 million Calculation and evidence1360143 − 10620879 USD Exact free cash flow: -9260736 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 656,325 Exact valueExact value: 656325 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 32,607 Exact valueExact value: -32607 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.98 million Exact valueExact value: 6976021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.01 million Calculation and evidence-32607 − 6976021 USD Exact free cash flow: -7008628 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 1.26 million Exact valueExact value: -1263940 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.25 million Exact valueExact value: 3246551 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.13 million Exact valueExact value: 4128110 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 881,559 Calculation and evidence3246551 − 4128110 USD Exact free cash flow: -881559 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 9.37 million Exact valueExact value: -9366661 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.5 million Exact valueExact value: -2496641 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1042571 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.54 million Calculation and evidence-2496641 − 1042571 USD Exact free cash flow: -3539212 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 3.94 million Exact valueExact value: -3943797 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.41 million Exact valueExact value: 1409605 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 883,964 Exact valueExact value: 883964 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 525,641 Calculation and evidence1409605 − 883964 USD Exact free cash flow: 525641 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 2.99 million Exact valueExact value: -2986409 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 626,485 Exact valueExact value: -626485 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.73 million Exact valueExact value: 1729566 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.36 million Calculation and evidence-626485 − 1729566 USD Exact free cash flow: -2356051 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.
32 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001018920, 1018920, edgar:1018920