Revenue
7.34 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 7343000 USD Source
23 filing records in this dataset, filed from 1998-03-19 to 2003-05-14. Explore the available filing history and original sources.
16200000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
30.1 million USD
2002-04-01 – 2003-03-31
-476 thousand USD
2002-04-01 – 2003-03-31
2.17 million USD
2002-04-01 – 2003-03-31
682 thousand USD
2002-04-01 – 2003-03-31
1.49 million USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-14.
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 34.45 million
–
Current period
USD 30.22 million
–
30217000 − 34453000 = -4236000 USD
34453000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source30217000 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 4.73 million
–
Current period
−USD 690,000
–
-690000 − -4725000 = 4035000 USD
-4725000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-690000 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 3.61 million
–
Current period
USD 1.82 million
–
1819000 − 3611000 = -1792000 USD
3611000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1819000 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 626,000
–
Current period
USD 522,000
–
522000 − 626000 = -104000 USD
626000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source522000 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 | 5935000 | 5488000 Derived | 447000 | 55000 Derived | 392000 | -11000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 9379000 | 8679000 Derived | 700000 | -906000 Derived | 1606000 | -24000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 16167000 | 15153000 Derived | 1014000 | 401000 Derived | 613000 | 884000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 27242000 | 26639000 Derived | 603000 | 459000 Derived | 144000 | 3121000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 31062000 | 34219000 Derived | -3157000 | -1618000 Derived | -1539000 | -2587000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 33607000 | 38214000 Derived | -4607000 | -2060000 Derived | -2547000 | -3028000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 34453000 | 37428000 Derived | -2975000 | 1750000 Derived | -4725000 | 2985000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 30217000 | 31264000 Derived | -1047000 | -357000 Derived | -690000 | 1297000 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 | 5935000 |
|
| 1996 | Revenue | 9379000 |
|
| 1997 | Revenue | 16167000 |
|
| 1998 | Revenue | 27242000 |
|
| 1999 | Revenue | 31062000 |
|
| 2000 | Revenue | 33607000 |
|
| 2001 | Revenue | 34453000 |
|
| 2002 | Revenue | 30217000 |
|
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 | 58% |
|
| 1997 | Year over year | 72.4% |
|
| 1998 | Year over year | 68.5% |
|
| 1999 | Year over year | 14% |
|
| 2000 | Year over year | 8.2% |
|
| 2001 | Year over year | 2.5% |
|
| 2002 | Year over year | -12.3% |
|
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 | 7.5% |
|
| 1996 | Operating margin | 7.5% |
|
| 1997 | Operating margin | 6.3% |
|
| 1998 | Operating margin | 2.2% |
|
| 1999 | Operating margin | -10.2% |
|
| 2000 | Operating margin | -13.7% |
|
| 2001 | Operating margin | -8.6% |
|
| 2002 | Operating margin | -3.5% |
|
| 1995 | Net margin | 6.6% |
|
| 1996 | Net margin | 17.1% |
|
| 1997 | Net margin | 3.8% |
|
| 1998 | Net margin | 0.5% |
|
| 1999 | Net margin | -5% |
|
| 2000 | Net margin | -7.6% |
|
| 2001 | Net margin | -13.7% |
|
| 2002 | Net margin | -2.3% |
|
| 1995 | Free cash flow margin | -0.2% |
|
| 1996 | Free cash flow margin | -0.3% |
|
| 1997 | Free cash flow margin | 5.5% |
|
| 1998 | Free cash flow margin | 11.5% |
|
| 1999 | Free cash flow margin | -8.3% |
|
| 2000 | Free cash flow margin | -9% |
|
| 2001 | Free cash flow margin | 8.7% |
|
| 2002 | Free cash flow margin | 4.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 506000 |
|
| 1996 | Operating cash flow | 560000 |
|
| 1997 | Operating cash flow | 2258000 |
|
| 1998 | Operating cash flow | 5608000 |
|
| 1999 | Operating cash flow | 255000 |
|
| 2000 | Operating cash flow | -1264000 |
|
| 2001 | Operating cash flow | 3611000 |
|
| 2002 | Operating cash flow | 1819000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -11000 |
|
| 1996 | Free cash flow | -24000 |
|
| 1997 | Free cash flow | 884000 |
|
| 1998 | Free cash flow | 3121000 |
|
| 1999 | Free cash flow | -2587000 |
|
| 2000 | Free cash flow | -3028000 |
|
| 2001 | Free cash flow | 2985000 |
|
| 2002 | Free cash flow | 1297000 |
|
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 | Liabilities / assets | 68.3% |
|
| 1997 | Liabilities / assets | 28.4% |
|
| 1998 | Liabilities / assets | 41.2% |
|
| 1999 | Liabilities / assets | 40.3% |
|
| 2000 | Liabilities / assets | 46.7% |
|
| 2001 | Liabilities / assets | 52.4% |
|
| 2002 | Liabilities / assets | 52.5% |
|
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 | 1.29× |
|
| 1997 | Current assets / current liabilities | 3.42× |
|
| 1998 | Current assets / current liabilities | 2.15× |
|
| 1999 | Current assets / current liabilities | 1.98× |
|
| 2000 | Current assets / current liabilities | 1.75× |
|
| 2001 | Current assets / current liabilities | 1.81× |
|
| 2002 | Current assets / current liabilities | 1.87× |
|
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 392,000 Exact valueExact value: 392000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 506,000 Exact valueExact value: 506000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 517,000 Exact valueExact value: 517000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11,000 Calculation and evidence506000 − 517000 USD Exact free cash flow: -11000 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 1.61 million Exact valueExact value: 1606000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 560,000 Exact valueExact value: 560000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 584,000 Exact valueExact value: 584000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24,000 Calculation and evidence560000 − 584000 USD Exact free cash flow: -24000 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 613,000 Exact valueExact value: 613000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.26 million Exact valueExact value: 2258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1374000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 884,000 Calculation and evidence2258000 − 1374000 USD Exact free cash flow: 884000 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 144,000 Exact valueExact value: 144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.61 million Exact valueExact value: 5608000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.49 million Exact valueExact value: 2487000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.12 million Calculation and evidence5608000 − 2487000 USD Exact free cash flow: 3121000 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 1.54 million Exact valueExact value: -1539000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 255,000 Exact valueExact value: 255000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.84 million Exact valueExact value: 2842000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.59 million Calculation and evidence255000 − 2842000 USD Exact free cash flow: -2587000 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 2.55 million Exact valueExact value: -2547000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.26 million Exact valueExact value: -1264000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.76 million Exact valueExact value: 1764000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.03 million Calculation and evidence-1264000 − 1764000 USD Exact free cash flow: -3028000 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 4.73 million Exact valueExact value: -4725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.61 million Exact valueExact value: 3611000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 626,000 Exact valueExact value: 626000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.99 million Calculation and evidence3611000 − 626000 USD Exact free cash flow: 2985000 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 690,000 Exact valueExact value: -690000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Exact valueExact value: 1819000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 522,000 Exact valueExact value: 522000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.3 million Calculation and evidence1819000 − 522000 USD Exact free cash flow: 1297000 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.
23 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001038271, 1038271, edgar:1038271