Revenue
4.3 million USD
2002-09-30 · USD
Exact inputs and evidence
- Revenue: 4301000 USD Source
29 filing records in this dataset, filed from 1997-06-09 to 2002-11-14. Explore the available filing history and original sources.
4.3 million USD
2002-09-30 · USD
-10.49%
2002-09-30 · %
38 thousand USD
2002-09-30 · USD
-227 thousand USD
2002-09-30 · USD
4534000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
18.3 million USD
2001-10-01 – 2002-09-30
-470 thousand USD
2001-10-01 – 2002-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2002-11-14.
Financial data available through: 2001-12-31.
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 18.23 million
–
Current period
USD 18.89 million
–
18887719 − 18231784 = 655935 USD
18231784 USD · 2000-01-01 – 2000-12-31
Inspect prior input Prior source18887719 USD · 2001-01-01 – 2001-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 4.61 million
–
Current period
−USD 2.48 million
–
-2481298 − -4608643 = 2127345 USD
-4608643 USD · 2000-01-01 – 2000-12-31
Inspect prior input Prior source-2481298 USD · 2001-01-01 – 2001-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 70,919
–
Current period
−USD 1.38 million
–
-1383844 − 70919 = -1454763 USD
70919 USD · 2000-01-01 – 2000-12-31
Inspect prior input Prior source-1383844 USD · 2001-01-01 – 2001-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 251,702
–
Current period
USD 662,903
–
662903 − 251702 = 411201 USD
251702 USD · 2000-01-01 – 2000-12-31
Inspect prior input Prior source662903 USD · 2001-01-01 – 2001-12-31
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 | 1621606 | 2976566 Derived | -1354960 | 123056 Derived | -1478016 | -1592668 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 5379155 | 10033183 Derived | -4654028 | 338247 Derived | -4992275 | -2923651 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 16014359 | 14257602 Derived | 1756757 | -401606 Derived | 2158363 | 744096 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 21100472 | 19847318 Derived | 1253154 | -8191 Derived | 1261345 | -7817402 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 21068164 | 34181801 Derived | -13113637 | -650524 Derived | -12463113 | -10541802 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 18231784 | 22707175 Derived | -4475391 | 133252 Derived | -4608643 | -180783 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 18887719 | 21556708 Derived | -2668989 | -187691 Derived | -2481298 | -2046747 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 | 1621606 |
|
| 1996 | Revenue | 5379155 |
|
| 1997 | Revenue | 16014359 |
|
| 1998 | Revenue | 21100472 |
|
| 1999 | Revenue | 21068164 |
|
| 2000 | Revenue | 18231784 |
|
| 2001 | Revenue | 18887719 |
|
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 | 231.7% |
|
| 1997 | Year over year | 197.7% |
|
| 1998 | Year over year | 31.8% |
|
| 1999 | Year over year | -0.2% |
|
| 2000 | Year over year | -13.5% |
|
| 2001 | Year over year | 3.6% |
|
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 | -83.6% |
|
| 1996 | Operating margin | -86.5% |
|
| 1997 | Operating margin | 11% |
|
| 1998 | Operating margin | 5.9% |
|
| 1999 | Operating margin | -62.2% |
|
| 2000 | Operating margin | -24.5% |
|
| 2001 | Operating margin | -14.1% |
|
| 1995 | Net margin | -91.1% |
|
| 1996 | Net margin | -92.8% |
|
| 1997 | Net margin | 13.5% |
|
| 1998 | Net margin | 6% |
|
| 1999 | Net margin | -59.2% |
|
| 2000 | Net margin | -25.3% |
|
| 2001 | Net margin | -13.1% |
|
| 1995 | Free cash flow margin | -98.2% |
|
| 1996 | Free cash flow margin | -54.4% |
|
| 1997 | Free cash flow margin | 4.6% |
|
| 1998 | Free cash flow margin | -37% |
|
| 1999 | Free cash flow margin | -50% |
|
| 2000 | Free cash flow margin | -1% |
|
| 2001 | Free cash flow margin | -10.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -1555352 |
|
| 1996 | Operating cash flow | -2842061 |
|
| 1997 | Operating cash flow | 1156359 |
|
| 1998 | Operating cash flow | -5773131 |
|
| 1999 | Operating cash flow | -9349366 |
|
| 2000 | Operating cash flow | 70919 |
|
| 2001 | Operating cash flow | -1383844 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -1592668 |
|
| 1996 | Free cash flow | -2923651 |
|
| 1997 | Free cash flow | 744096 |
|
| 1998 | Free cash flow | -7817402 |
|
| 1999 | Free cash flow | -10541802 |
|
| 2000 | Free cash flow | -180783 |
|
| 2001 | Free cash flow | -2046747 |
|
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 | Liabilities / assets | 18.2% |
|
| 1999 | Liabilities / assets | 23.2% |
|
| 2000 | Liabilities / assets | 21% |
|
| 2001 | Liabilities / assets | 19.7% |
|
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 | 1.74× |
|
| 1997 | Current assets / current liabilities | 6.65× |
|
| 1998 | Current assets / current liabilities | 4.79× |
|
| 1999 | Current assets / current liabilities | 3.26× |
|
| 2000 | Current assets / current liabilities | 3.71× |
|
| 2001 | Current assets / current liabilities | 4.03× |
|
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 1.48 million Exact valueExact value: -1478016 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.56 million Exact valueExact value: -1555352 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,316 Exact valueExact value: 37316 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.59 million Calculation and evidence-1555352 − 37316 USD Exact free cash flow: -1592668 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 4.99 million Exact valueExact value: -4992275 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.84 million Exact valueExact value: -2842061 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 81,590 Exact valueExact value: 81590 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.92 million Calculation and evidence-2842061 − 81590 USD Exact free cash flow: -2923651 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 2.16 million Exact valueExact value: 2158363 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1156359 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 412,263 Exact valueExact value: 412263 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 744,096 Calculation and evidence1156359 − 412263 USD Exact free cash flow: 744096 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 1.26 million Exact valueExact value: 1261345 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.77 million Exact valueExact value: -5773131 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.04 million Exact valueExact value: 2044271 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.82 million Calculation and evidence-5773131 − 2044271 USD Exact free cash flow: -7817402 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 12.46 million Exact valueExact value: -12463113 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.35 million Exact valueExact value: -9349366 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1192436 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.54 million Calculation and evidence-9349366 − 1192436 USD Exact free cash flow: -10541802 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 4.61 million Exact valueExact value: -4608643 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 70,919 Exact valueExact value: 70919 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 251,702 Exact valueExact value: 251702 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 180,783 Calculation and evidence70919 − 251702 USD Exact free cash flow: -180783 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 2.48 million Exact valueExact value: -2481298 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Exact valueExact value: -1383844 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 662,903 Exact valueExact value: 662903 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.05 million Calculation and evidence-1383844 − 662903 USD Exact free cash flow: -2046747 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.
29 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001030418, 1030418, edgar:1030418