Revenue
13.9 million USD
2002-12-31 · USD
Exact inputs and evidence
- Revenue: 13855000 USD Source
25 filing records in this dataset, filed from 1998-08-13 to 2003-03-06. Explore the available filing history and original sources.
44365000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-117 million USD
2001-10-01 – 2002-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-03-06.
Financial data available through: 2002-09-30.
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 198.56 million
–
Current period
USD 112.71 million
–
112705000 − 198562000 = -85857000 USD
198562000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source112705000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 296.48 million
–
Current period
−USD 500.8 million
–
-500795000 − -296482000 = -204313000 USD
-296482000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-500795000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 74.89 million
–
Current period
−USD 116.92 million
–
-116920000 − -74890000 = -42030000 USD
-74890000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-116920000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 31.88 million
–
Current period
USD 17.24 million
–
17240000 − 31878000 = -14638000 USD
31878000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source17240000 USD · 2001-10-01 – 2002-09-30
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 1995-10-01 – 1996-09-30 | 530100 | 3960600 Derived | -3430500 | 103900 Derived | -3534400 | -4402400 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 5785000 | 15968000 Derived | -10183000 | 194000 Derived | -10377000 | -14197000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 21335000 | 51574000 Derived | -30239000 | -508000 Derived | -29731000 | -22239000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 73503000 | 111122000 Derived | -37619000 | -4591000 Derived | -33028000 | -69484000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 224217000 | 266682000 Derived | -42465000 | -15125000 Derived | -27340000 | -4388000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 198562000 | 438551000 Derived | -239989000 | 56493000 Derived | -296482000 | -106768000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 112705000 | 619344000 Derived | -506639000 | -5844000 Derived | -500795000 | -134160000 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 | 530100 |
|
| 1997 | Revenue | 5785000 |
|
| 1998 | Revenue | 21335000 |
|
| 1999 | Revenue | 73503000 |
|
| 2000 | Revenue | 224217000 |
|
| 2001 | Revenue | 198562000 |
|
| 2002 | Revenue | 112705000 |
|
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 | 991.3% |
|
| 1998 | Year over year | 268.8% |
|
| 1999 | Year over year | 244.5% |
|
| 2000 | Year over year | 205% |
|
| 2001 | Year over year | -11.4% |
|
| 2002 | Year over year | -43.2% |
|
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 | -647.1% |
|
| 1997 | Operating margin | -176% |
|
| 1998 | Operating margin | -141.7% |
|
| 1999 | Operating margin | -51.2% |
|
| 2000 | Operating margin | -18.9% |
|
| 2001 | Operating margin | -120.9% |
|
| 2002 | Operating margin | -449.5% |
|
| 1996 | Net margin | -666.7% |
|
| 1997 | Net margin | -179.4% |
|
| 1998 | Net margin | -139.4% |
|
| 1999 | Net margin | -44.9% |
|
| 2000 | Net margin | -12.2% |
|
| 2001 | Net margin | -149.3% |
|
| 2002 | Net margin | -444.3% |
|
| 1996 | Free cash flow margin | -830.5% |
|
| 1997 | Free cash flow margin | -245.4% |
|
| 1998 | Free cash flow margin | -104.2% |
|
| 1999 | Free cash flow margin | -94.5% |
|
| 2000 | Free cash flow margin | -2% |
|
| 2001 | Free cash flow margin | -53.8% |
|
| 2002 | Free cash flow margin | -119% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -2175600 |
|
| 1997 | Operating cash flow | -8195000 |
|
| 1998 | Operating cash flow | -15357000 |
|
| 1999 | Operating cash flow | -31024000 |
|
| 2000 | Operating cash flow | 63562000 |
|
| 2001 | Operating cash flow | -74890000 |
|
| 2002 | Operating cash flow | -116920000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -4402400 |
|
| 1997 | Free cash flow | -14197000 |
|
| 1998 | Free cash flow | -22239000 |
|
| 1999 | Free cash flow | -69484000 |
|
| 2000 | Free cash flow | -4388000 |
|
| 2001 | Free cash flow | -106768000 |
|
| 2002 | Free cash flow | -134160000 |
|
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 |
|---|---|---|---|
| 1996-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1997 | Liabilities / assets | 68.7% |
|
| 1998 | Liabilities / assets | 38.5% |
|
| 1999 | Liabilities / assets | 10.8% |
|
| 2000 | Liabilities / assets | 12.6% |
|
| 2001 | Liabilities / assets | 19.1% |
|
| 2002 | Liabilities / assets | 67.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 1.5× |
|
| 1998 | Current assets / current liabilities | 2.88× |
|
| 1999 | Current assets / current liabilities | 10.19× |
|
| 2000 | Current assets / current liabilities | 2.48× |
|
| 2001 | Current assets / current liabilities | 1.07× |
|
| 2002 | Current assets / current liabilities | 0.63× |
|
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 |
|---|---|---|---|---|
| 1996 1995-10-01 – 1996-09-30 | −USD 3.53 million Exact valueExact value: -3534400 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.18 million Exact valueExact value: -2175600 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.23 million Exact valueExact value: 2226800 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.4 million Calculation and evidence-2175600 − 2226800 USD Exact free cash flow: -4402400 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-01 – 1997-09-30 | −USD 10.38 million Exact valueExact value: -10377000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.2 million Exact valueExact value: -8195000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6 million Exact valueExact value: 6002000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.2 million Calculation and evidence-8195000 − 6002000 USD Exact free cash flow: -14197000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | −USD 29.73 million Exact valueExact value: -29731000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.36 million Exact valueExact value: -15357000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.88 million Exact valueExact value: 6882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.24 million Calculation and evidence-15357000 − 6882000 USD Exact free cash flow: -22239000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | −USD 33.03 million Exact valueExact value: -33028000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31.02 million Exact valueExact value: -31024000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.46 million Exact valueExact value: 38460000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69.48 million Calculation and evidence-31024000 − 38460000 USD Exact free cash flow: -69484000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 27.34 million Exact valueExact value: -27340000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 63.56 million Exact valueExact value: 63562000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 67.95 million Exact valueExact value: 67950000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.39 million Calculation and evidence63562000 − 67950000 USD Exact free cash flow: -4388000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 296.48 million Exact valueExact value: -296482000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 74.89 million Exact valueExact value: -74890000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 31.88 million Exact valueExact value: 31878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 106.77 million Calculation and evidence-74890000 − 31878000 USD Exact free cash flow: -106768000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 500.8 million Exact valueExact value: -500795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 116.92 million Exact valueExact value: -116920000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.24 million Exact valueExact value: 17240000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 134.16 million Calculation and evidence-116920000 − 17240000 USD Exact free cash flow: -134160000 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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001024302, 1024302, edgar:1024302