Revenue
2.26 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 2262420 USD Source
4 filing records in this dataset, filed from 2003-11-14 to 2004-04-12. Explore the available filing history and original sources.
Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.
Insider filings have not been processed for this company yet.
5495626 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-04-12.
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 7.25 million
–
Current period
USD 3.63 million
–
3627399 − 7249033 = -3621634 USD
7249033 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source3627399 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 5.86 million
–
Current period
USD 14.33 million
–
14329272 − 5859812 = 8469460 USD
5859812 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source14329272 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 3.1 million
–
Current period
−USD 12.18 million
–
-12184015 − 3101309 = -15285324 USD
3101309 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-12184015 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 171,564
–
Current period
USD 243,600
–
243600 − 171564 = 72036 USD
171564 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source243600 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 | 10935286 | 18782011 Derived | -7846725 | -624675 Derived | -7222050 | -9111350 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 8981210 | 25011084 Derived | -16029874 | -522268 Derived | -15507606 | -8235880 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 3000039 | 10390175 Derived | -7390136 | 4158 Derived | -7394294 | -2216694 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 6085753 | 6990192 Derived | -904439 | 24936 Derived | -929375 | -19652 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 7249033 | 6178501 Derived | 1070532 | -4789280 Derived | 5859812 | 2929745 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 3627399 | 7411300 Derived | -3783901 | -18113173 Derived | 14329272 | -12427615 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 | 10935286 |
|
| 1998 | Revenue | 8981210 |
|
| 1999 | Revenue | 3000039 |
|
| 2000 | Revenue | 6085753 |
|
| 2001 | Revenue | 7249033 |
|
| 2002 | Revenue | 3627399 |
|
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 | -17.9% |
|
| 1999 | Year over year | -66.6% |
|
| 2000 | Year over year | 102.9% |
|
| 2001 | Year over year | 19.1% |
|
| 2002 | Year over year | -50% |
|
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 | -71.8% |
|
| 1998 | Operating margin | -178.5% |
|
| 1999 | Operating margin | -246.3% |
|
| 2000 | Operating margin | -14.9% |
|
| 2001 | Operating margin | 14.8% |
|
| 2002 | Operating margin | -104.3% |
|
| 1997 | Net margin | -66% |
|
| 1998 | Net margin | -172.7% |
|
| 1999 | Net margin | -246.5% |
|
| 2000 | Net margin | -15.3% |
|
| 2001 | Net margin | 80.8% |
|
| 2002 | Net margin | 395% |
|
| 1997 | Free cash flow margin | -83.3% |
|
| 1998 | Free cash flow margin | -91.7% |
|
| 1999 | Free cash flow margin | -73.9% |
|
| 2000 | Free cash flow margin | -0.3% |
|
| 2001 | Free cash flow margin | 40.4% |
|
| 2002 | Free cash flow margin | -342.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -7260922 |
|
| 1998 | Operating cash flow | -7924409 |
|
| 1999 | Operating cash flow | -2201980 |
|
| 2000 | Operating cash flow | 188780 |
|
| 2001 | Operating cash flow | 3101309 |
|
| 2002 | Operating cash flow | -12184015 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -9111350 |
|
| 1998 | Free cash flow | -8235880 |
|
| 1999 | Free cash flow | -2216694 |
|
| 2000 | Free cash flow | -19652 |
|
| 2001 | Free cash flow | 2929745 |
|
| 2002 | Free cash flow | -12427615 |
|
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 |
|
| 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 | Current assets / current liabilities | 3.18× |
|
| 1998 | Current assets / current liabilities | 0.65× |
|
| 1999 | Current assets / current liabilities | 0.09× |
|
| 2000 | Current assets / current liabilities | 0.16× |
|
| 2001 | Current assets / current liabilities | 2.06× |
|
| 2002 | Current assets / current liabilities | 3.81× |
|
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 7.22 million Exact valueExact value: -7222050 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.26 million Exact valueExact value: -7260922 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.85 million Exact valueExact value: 1850428 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.11 million Calculation and evidence-7260922 − 1850428 USD Exact free cash flow: -9111350 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 15.51 million Exact valueExact value: -15507606 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.92 million Exact valueExact value: -7924409 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 311,471 Exact valueExact value: 311471 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.24 million Calculation and evidence-7924409 − 311471 USD Exact free cash flow: -8235880 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 7.39 million Exact valueExact value: -7394294 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.2 million Exact valueExact value: -2201980 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14,714 Exact valueExact value: 14714 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.22 million Calculation and evidence-2201980 − 14714 USD Exact free cash flow: -2216694 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 929,375 Exact valueExact value: -929375 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 188,780 Exact valueExact value: 188780 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 208,432 Exact valueExact value: 208432 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19,652 Calculation and evidence188780 − 208432 USD Exact free cash flow: -19652 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 5.86 million Exact valueExact value: 5859812 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.1 million Exact valueExact value: 3101309 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 171,564 Exact valueExact value: 171564 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.93 million Calculation and evidence3101309 − 171564 USD Exact free cash flow: 2929745 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 14.33 million Exact valueExact value: 14329272 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.18 million Exact valueExact value: -12184015 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 243,600 Exact valueExact value: 243600 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.43 million Calculation and evidence-12184015 − 243600 USD Exact free cash flow: -12427615 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.
4 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001039500, 1039500, edgar:1039500