Revenue
77.9 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 77925000 USD Source
28 filing records in this dataset, filed from 1997-05-14 to 2003-08-14. Explore the available filing history and original sources.
77.9 million USD
2003-06-30 · USD
2.47%
2003-06-30 · %
12.4 million USD
2003-06-30 · USD
11.1 million USD
2003-06-30 · USD
5331000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
346 million USD
2002-07-01 – 2003-06-30
-44.1 million USD
2002-07-01 – 2003-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-14.
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 276.83 million
–
Current period
USD 264.58 million
–
264575000 − 276828000 = -12253000 USD
276828000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source264575000 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 116.64 million
–
Current period
−USD 72.7 million
–
-72695000 − -116637000 = 43942000 USD
-116637000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-72695000 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 13.86 million
–
Current period
USD 7.69 million
–
7693000 − -13862000 = 21555000 USD
-13862000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source7693000 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 15.11 million
–
Current period
USD 5.7 million
–
5695000 − 15108000 = -9413000 USD
15108000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source5695000 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 168601000 | 165757000 Derived | 2844000 | 1406000 Derived | 1438000 | -6112000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 210153000 | 205110000 Derived | 5043000 | 2872000 Derived | 2171000 | -793000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 276013000 | 265308000 Derived | 10705000 | 4671000 Derived | 6034000 | -7269000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 152249000 | 145337000 Derived | 6912000 | -6211000 Derived | 13123000 | -2838000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 156447000 | 147223000 Derived | 9224000 | -10370000 Derived | 19594000 | -32526000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 322596000 | 390818000 Derived | -68222000 | -71591000 Derived | 3369000 | 12905000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 276828000 | 371784000 Derived | -94956000 | 21681000 Derived | -116637000 | -28970000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 264575000 | 308070000 Derived | -43495000 | 29200000 Derived | -72695000 | 1998000 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 | 168601000 |
|
| 1996 | Revenue | 210153000 |
|
| 1997 | Revenue | 276013000 |
|
| 1998 | Revenue | 152249000 |
|
| 1999 | Revenue | 156447000 |
|
| 2000 | Revenue | 322596000 |
|
| 2001 | Revenue | 276828000 |
|
| 2002 | Revenue | 264575000 |
|
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 | 24.6% |
|
| 1997 | Year over year | 31.3% |
|
| 1998 | Year over year | -44.8% |
|
| 1999 | Year over year | 2.8% |
|
| 2000 | Year over year | 106.2% |
|
| 2001 | Year over year | -14.2% |
|
| 2002 | Year over year | -4.4% |
|
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 | 1.7% |
|
| 1996 | Operating margin | 2.4% |
|
| 1997 | Operating margin | 3.9% |
|
| 1998 | Operating margin | 4.5% |
|
| 1999 | Operating margin | 5.9% |
|
| 2000 | Operating margin | -21.1% |
|
| 2001 | Operating margin | -34.3% |
|
| 2002 | Operating margin | -16.4% |
|
| 1995 | Net margin | 0.9% |
|
| 1996 | Net margin | 1% |
|
| 1997 | Net margin | 2.2% |
|
| 1998 | Net margin | 8.6% |
|
| 1999 | Net margin | 12.5% |
|
| 2000 | Net margin | 1% |
|
| 2001 | Net margin | -42.1% |
|
| 2002 | Net margin | -27.5% |
|
| 1995 | Free cash flow margin | -3.6% |
|
| 1996 | Free cash flow margin | -0.4% |
|
| 1997 | Free cash flow margin | -2.6% |
|
| 1998 | Free cash flow margin | -1.9% |
|
| 1999 | Free cash flow margin | -20.8% |
|
| 2000 | Free cash flow margin | 4% |
|
| 2001 | Free cash flow margin | -10.5% |
|
| 2002 | Free cash flow margin | 0.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -3541000 |
|
| 1996 | Operating cash flow | 1181000 |
|
| 1997 | Operating cash flow | -2616000 |
|
| 1998 | Operating cash flow | 7347000 |
|
| 1999 | Operating cash flow | -18014000 |
|
| 2000 | Operating cash flow | 30189000 |
|
| 2001 | Operating cash flow | -13862000 |
|
| 2002 | Operating cash flow | 7693000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -6112000 |
|
| 1996 | Free cash flow | -793000 |
|
| 1997 | Free cash flow | -7269000 |
|
| 1998 | Free cash flow | -2838000 |
|
| 1999 | Free cash flow | -32526000 |
|
| 2000 | Free cash flow | 12905000 |
|
| 2001 | Free cash flow | -28970000 |
|
| 2002 | Free cash flow | 1998000 |
|
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 |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 36.4% |
|
| 2001 | Liabilities / assets | 67.5% |
|
| 2002 | Liabilities / assets | 91.5% |
|
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 | 2.49× |
|
| 1998 | Current assets / current liabilities | 1.76× |
|
| 1999 | Current assets / current liabilities | 3.05× |
|
| 2000 | Current assets / current liabilities | 4.79× |
|
| 2001 | Current assets / current liabilities | 1.3× |
|
| 2002 | Current assets / current liabilities | 0.44× |
|
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 1.44 million Exact valueExact value: 1438000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.54 million Exact valueExact value: -3541000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Exact valueExact value: 2571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.11 million Calculation and evidence-3541000 − 2571000 USD Exact free cash flow: -6112000 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 2.17 million Exact valueExact value: 2171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.18 million Exact valueExact value: 1181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.97 million Exact valueExact value: 1974000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 793,000 Calculation and evidence1181000 − 1974000 USD Exact free cash flow: -793000 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 6.03 million Exact valueExact value: 6034000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.62 million Exact valueExact value: -2616000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.65 million Exact valueExact value: 4653000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.27 million Calculation and evidence-2616000 − 4653000 USD Exact free cash flow: -7269000 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 13.12 million Exact valueExact value: 13123000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.35 million Exact valueExact value: 7347000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.19 million Exact valueExact value: 10185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.84 million Calculation and evidence7347000 − 10185000 USD Exact free cash flow: -2838000 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 19.59 million Exact valueExact value: 19594000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.01 million Exact valueExact value: -18014000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.51 million Exact valueExact value: 14512000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 32.53 million Calculation and evidence-18014000 − 14512000 USD Exact free cash flow: -32526000 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 3.37 million Exact valueExact value: 3369000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.19 million Exact valueExact value: 30189000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.28 million Exact valueExact value: 17284000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.91 million Calculation and evidence30189000 − 17284000 USD Exact free cash flow: 12905000 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 116.64 million Exact valueExact value: -116637000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.86 million Exact valueExact value: -13862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.11 million Exact valueExact value: 15108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.97 million Calculation and evidence-13862000 − 15108000 USD Exact free cash flow: -28970000 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 72.7 million Exact valueExact value: -72695000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.69 million Exact valueExact value: 7693000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.7 million Exact valueExact value: 5695000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2 million Calculation and evidence7693000 − 5695000 USD Exact free cash flow: 1998000 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001030740, 1030740, edgar:1030740