Revenue
1.95 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 1953000 USD Source
20 filing records in this dataset, filed from 2000-03-30 to 2003-11-12. Explore the available filing history and original sources.
1.95 million USD
2003-09-30 · USD
-59.24%
2003-09-30 · %
-256 thousand USD
2003-09-30 · USD
9183000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
7.17 million USD
2002-10-01 – 2003-09-30
-3.45 million USD
2002-10-01 – 2003-09-30
-3.68 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-12.
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 9.81 million
–
Current period
USD 7.48 million
–
7480000 − 9811000 = -2331000 USD
9811000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source7480000 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 12.06 million
–
Current period
−USD 10.58 million
–
-10579000 − -12061000 = 1482000 USD
-12061000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-10579000 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 10.9 million
–
Current period
−USD 9.35 million
–
-9345000 − -10900000 = 1555000 USD
-10900000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-9345000 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 555,000
–
Current period
USD 218,000
–
218000 − 555000 = -337000 USD
555000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source218000 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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 7717000 | 13581000 Derived | -5864000 | 19000 Derived | -5883000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 8917000 | 12555000 Derived | -3638000 | 352000 Derived | -3990000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 10614000 | 15639000 Derived | -5025000 | 539000 Derived | -5564000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 12227000 | 24437000 Derived | -12210000 | -2375000 Derived | -9835000 | -11583000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 9811000 | 22963000 Derived | -13152000 | -1091000 Derived | -12061000 | -11455000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 7480000 | 18594000 Derived | -11114000 | -535000 Derived | -10579000 | -9563000 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 |
|---|---|---|---|
| 1997 | Revenue | 7717000 |
|
| 1998 | Revenue | 8917000 |
|
| 1999 | Revenue | 10614000 |
|
| 2000 | Revenue | 12227000 |
|
| 2001 | Revenue | 9811000 |
|
| 2002 | Revenue | 7480000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 15.6% |
|
| 1999 | Year over year | 19% |
|
| 2000 | Year over year | 15.2% |
|
| 2001 | Year over year | -19.8% |
|
| 2002 | Year over year | -23.8% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -76% |
|
| 1998 | Operating margin | -40.8% |
|
| 1999 | Operating margin | -47.3% |
|
| 2000 | Operating margin | -99.9% |
|
| 2001 | Operating margin | -134.1% |
|
| 2002 | Operating margin | -148.6% |
|
| 1997 | Net margin | -76.2% |
|
| 1998 | Net margin | -44.7% |
|
| 1999 | Net margin | -52.4% |
|
| 2000 | Net margin | -80.4% |
|
| 2001 | Net margin | -122.9% |
|
| 2002 | Net margin | -141.4% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | -94.7% |
|
| 2001 | Free cash flow margin | -116.8% |
|
| 2002 | Free cash flow margin | -127.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -5743000 |
|
| 1998 | Operating cash flow | -2585000 |
|
| 1999 | Operating cash flow | -3916000 |
|
| 2000 | Operating cash flow | -10283000 |
|
| 2001 | Operating cash flow | -10900000 |
|
| 2002 | Operating cash flow | -9345000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | -11583000 |
|
| 2001 | Free cash flow | -11455000 |
|
| 2002 | Free cash flow | -9563000 |
|
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 |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 1.71× |
|
| 1999 | Current assets / current liabilities | 11.12× |
|
| 2000 | Current assets / current liabilities | 7.53× |
|
| 2001 | Current assets / current liabilities | 7.84× |
|
| 2002 | Current assets / current liabilities | 4.92× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 5.88 million Exact valueExact value: -5883000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.74 million Exact valueExact value: -5743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | −USD 3.99 million Exact valueExact value: -3990000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.59 million Exact valueExact value: -2585000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | −USD 5.56 million Exact valueExact value: -5564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.92 million Exact valueExact value: -3916000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | −USD 9.84 million Exact valueExact value: -9835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.28 million Exact valueExact value: -10283000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.3 million Exact valueExact value: 1300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.58 million Calculation and evidence-10283000 − 1300000 USD Exact free cash flow: -11583000 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 12.06 million Exact valueExact value: -12061000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.9 million Exact valueExact value: -10900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 555,000 Exact valueExact value: 555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.46 million Calculation and evidence-10900000 − 555000 USD Exact free cash flow: -11455000 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 10.58 million Exact valueExact value: -10579000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.35 million Exact valueExact value: -9345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 218,000 Exact valueExact value: 218000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.56 million Calculation and evidence-9345000 − 218000 USD Exact free cash flow: -9563000 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.
20 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001028425, 1028425, edgar:1028425