Revenue
3.02 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 3016486 USD Source
26 filing records in this dataset, filed from 1998-04-13 to 2004-06-18. Explore the available filing history and original sources.
3.02 million USD
2004-03-31 · USD
-2.98%
2004-03-31 · %
-141 thousand USD
2004-03-31 · USD
-147 thousand USD
2004-03-31 · USD
629228 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-06-18.
Financial data available through: 2002-06-30.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 9.77 million
–
Current period
USD 4.07 million
–
4069915 − 9766802 = -5696887 USD
9766802 USD · 2000-07-01 – 2001-06-30
Inspect prior input Prior source4069915 USD · 2001-07-01 – 2002-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.06 million
–
Current period
USD 432,810
–
432810 − -1060367 = 1493177 USD
-1060367 USD · 2000-07-01 – 2001-06-30
Inspect prior input Prior source432810 USD · 2001-07-01 – 2002-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Operating cash flow, Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 3591382 | 3516737 Derived | 74645 | 21864 Derived | 52781 | -16369 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 5360090 | 4895503 Derived | 464587 | 179647 Derived | 284940 | 226628 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 4551593 | 4472400 Derived | 79193 | 33573 Derived | 45620 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 10121025 | 10191152 Derived | -70127 | 13249 Derived | -83376 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 30223306 | 26033007 Derived | 4190299 | 1808092 Derived | 2382207 | 2573735 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 9766802 | 10871895 Derived | -1105093 | -44726 Derived | -1060367 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 9766802 | 10871895 Derived | -1105093 | -44726 Derived | -1060367 | -2314483 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 4069915 | 3534531 Derived | 535384 | 102574 Derived | 432810 | Unavailable | 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 |
|---|---|---|---|
| 1996 | Revenue | 3591382 |
|
| 1997 | Revenue | 5360090 |
|
| 1998 | Revenue | 4551593 |
|
| 1999 | Revenue | 10121025 |
|
| 2000 | Revenue | 30223306 |
|
| 2001 | Revenue | 9766802 |
|
| 2001 | Revenue | 9766802 |
|
| 2002 | Revenue | 4069915 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 49.2% |
|
| 1998 | Year over year | -15.1% |
|
| 1999 | Year over year | 122.4% |
|
| 2000 | Year over year | 198.6% |
|
| 2001 | Year over year | No prior comparable period |
|
| 2001 | Year over year | -67.7% |
|
| 2002 | Year over year | -58.3% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 2.1% |
|
| 1997 | Operating margin | 8.7% |
|
| 1998 | Operating margin | 1.7% |
|
| 1999 | Operating margin | -0.7% |
|
| 2000 | Operating margin | 13.9% |
|
| 2001 | Operating margin | -11.3% |
|
| 2001 | Operating margin | -11.3% |
|
| 2002 | Operating margin | 13.2% |
|
| 1996 | Net margin | 1.5% |
|
| 1997 | Net margin | 5.3% |
|
| 1998 | Net margin | 1% |
|
| 1999 | Net margin | -0.8% |
|
| 2000 | Net margin | 7.9% |
|
| 2001 | Net margin | -10.9% |
|
| 2001 | Net margin | -10.9% |
|
| 2002 | Net margin | 10.6% |
|
| 1996 | Free cash flow margin | -0.5% |
|
| 1997 | Free cash flow margin | 4.2% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | 8.5% |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | -23.7% |
|
| 2002 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 5235 |
|
| 1997 | Operating cash flow | 268441 |
|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | 2944177 |
|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -2233817 |
|
| 2002 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -16369 |
|
| 1997 | Free cash flow | 226628 |
|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | 2573735 |
|
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | -2314483 |
|
| 2002 | Free cash flow | Unavailable | No source recorded |
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 |
|---|---|---|---|
| 1996 | Liabilities / assets | 58.5% |
|
| 1997 | Liabilities / assets | 52.3% |
|
| 1998 | Liabilities / assets | 49.8% |
|
| 1999 | Liabilities / assets | 79.9% |
|
| 2000 | Liabilities / assets | 67.2% |
|
| 2001 | Liabilities / assets | 43.6% |
|
| 2001 | Liabilities / assets | 43.6% |
|
| 2002 | Liabilities / assets | 33.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 1.56× |
|
| 1997 | Current assets / current liabilities | 1.78× |
|
| 1998 | Current assets / current liabilities | 1.95× |
|
| 1999 | Current assets / current liabilities | 1.2× |
|
| 2000 | Current assets / current liabilities | 1.4× |
|
| 2001 | Current assets / current liabilities | 1.97× |
|
| 2001 | Current assets / current liabilities | 1.97× |
|
| 2002 | Current assets / current liabilities | 3.02× |
|
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 |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | USD 52,781 Exact valueExact value: 52781 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,235 Exact valueExact value: 5235 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,604 Exact valueExact value: 21604 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16,369 Calculation and evidence5235 − 21604 USD Exact free cash flow: -16369 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-01 – 1997-09-30 | USD 5.32 Exact valueExact value: 5.32 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1997 1997-01-01 – 1997-12-31 | USD 284,940 Exact valueExact value: 284940 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 268,441 Exact valueExact value: 268441 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41,813 Exact valueExact value: 41813 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 226,628 Calculation and evidence268441 − 41813 USD Exact free cash flow: 226628 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | USD 1 Exact valueExact value: 1 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | USD 45,620 Exact valueExact value: 45620 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | −USD 83,376 Exact valueExact value: -83376 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | USD 2.38 million Exact valueExact value: 2382207 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.94 million Exact valueExact value: 2944177 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 370,442 Exact valueExact value: 370442 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Calculation and evidence2944177 − 370442 USD Exact free cash flow: 2573735 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | −USD 1.06 million Exact valueExact value: -1060367 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 1.06 million Exact valueExact value: -1060367 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.23 million Exact valueExact value: -2233817 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 80,666 Exact valueExact value: 80666 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.31 million Calculation and evidence-2233817 − 80666 USD Exact free cash flow: -2314483 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | USD 432,810 Exact valueExact value: 432810 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
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.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001039962, 1039962, edgar:1039962