Revenue
17.7 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 17688000 USD Source
27 filing records in this dataset, filed from 1997-11-14 to 2004-01-06. Explore the available filing history and original sources.
17.7 million USD
2003-09-30 · USD
-77.62%
2003-09-30 · %
-5.89 million USD
2003-09-30 · USD
-6.24 million USD
2003-09-30 · USD
2789000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-01-06.
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 172.89 million
–
Current period
USD 150.94 million
–
150941000 − 172885000 = -21944000 USD
172885000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source150941000 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 2.81 million
–
Current period
−USD 149.43 million
–
-149426000 − 2807000 = -152233000 USD
2807000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-149426000 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 24.56 million
–
Current period
USD 9.9 million
–
9897000 − 24563000 = -14666000 USD
24563000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source9897000 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 10.64 million
–
Current period
USD 7.75 million
–
7746000 − 10641000 = -2895000 USD
10641000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source7746000 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 | 11127000 | 10798000 Derived | 329000 | 226000 Derived | 103000 | -543000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 14285000 | 13230000 Derived | 1055000 | 564000 Derived | 491000 | -256000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 38159000 | 30093000 Derived | 8066000 | 4191000 Derived | 3875000 | 741000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 121460000 | 100100000 Derived | 21360000 | 10588000 Derived | 10772000 | -325000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 231783000 | 223748000 Derived | 8035000 | 9277000 Derived | -1242000 | -14212000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 175621000 | 172601000 Derived | 3020000 | 28981000 Derived | -25961000 | -9215000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 172885000 | 153970000 Derived | 18915000 | 16108000 Derived | 2807000 | 13922000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 150941000 | 182478000 Derived | -31537000 | 117889000 Derived | -149426000 | 2151000 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 | 11127000 |
|
| 1996 | Revenue | 14285000 |
|
| 1997 | Revenue | 38159000 |
|
| 1998 | Revenue | 121460000 |
|
| 1999 | Revenue | 231783000 |
|
| 2000 | Revenue | 175621000 |
|
| 2001 | Revenue | 172885000 |
|
| 2002 | Revenue | 150941000 |
|
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 | 28.4% |
|
| 1997 | Year over year | 167.1% |
|
| 1998 | Year over year | 218.3% |
|
| 1999 | Year over year | 90.8% |
|
| 2000 | Year over year | -24.2% |
|
| 2001 | Year over year | -1.6% |
|
| 2002 | Year over year | -12.7% |
|
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 | 3% |
|
| 1996 | Operating margin | 7.4% |
|
| 1997 | Operating margin | 21.1% |
|
| 1998 | Operating margin | 17.6% |
|
| 1999 | Operating margin | 3.5% |
|
| 2000 | Operating margin | 1.7% |
|
| 2001 | Operating margin | 10.9% |
|
| 2002 | Operating margin | -20.9% |
|
| 1995 | Net margin | 0.9% |
|
| 1996 | Net margin | 3.4% |
|
| 1997 | Net margin | 10.2% |
|
| 1998 | Net margin | 8.9% |
|
| 1999 | Net margin | -0.5% |
|
| 2000 | Net margin | -14.8% |
|
| 2001 | Net margin | 1.6% |
|
| 2002 | Net margin | -99% |
|
| 1995 | Free cash flow margin | -4.9% |
|
| 1996 | Free cash flow margin | -1.8% |
|
| 1997 | Free cash flow margin | 1.9% |
|
| 1998 | Free cash flow margin | -0.3% |
|
| 1999 | Free cash flow margin | -6.1% |
|
| 2000 | Free cash flow margin | -5.2% |
|
| 2001 | Free cash flow margin | 8.1% |
|
| 2002 | Free cash flow margin | 1.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 373000 |
|
| 1996 | Operating cash flow | 1539000 |
|
| 1997 | Operating cash flow | 5570000 |
|
| 1998 | Operating cash flow | 14022000 |
|
| 1999 | Operating cash flow | 3011000 |
|
| 2000 | Operating cash flow | 9977000 |
|
| 2001 | Operating cash flow | 24563000 |
|
| 2002 | Operating cash flow | 9897000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -543000 |
|
| 1996 | Free cash flow | -256000 |
|
| 1997 | Free cash flow | 741000 |
|
| 1998 | Free cash flow | -325000 |
|
| 1999 | Free cash flow | -14212000 |
|
| 2000 | Free cash flow | -9215000 |
|
| 2001 | Free cash flow | 13922000 |
|
| 2002 | Free cash flow | 2151000 |
|
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 | 96.7% |
|
| 1997 | Liabilities / assets | 62% |
|
| 1998 | Liabilities / assets | 50.5% |
|
| 1999 | Liabilities / assets | 48.5% |
|
| 2000 | Liabilities / assets | 53.2% |
|
| 2001 | Liabilities / assets | 47.6% |
|
| 2002 | Liabilities / assets | 88.3% |
|
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 | 1.02× |
|
| 1997 | Current assets / current liabilities | 1.32× |
|
| 1998 | Current assets / current liabilities | 1.08× |
|
| 1999 | Current assets / current liabilities | 1.21× |
|
| 2000 | Current assets / current liabilities | 1.16× |
|
| 2001 | Current assets / current liabilities | 1.11× |
|
| 2002 | Current assets / current liabilities | 0.38× |
|
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 103,000 Exact valueExact value: 103000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 373,000 Exact valueExact value: 373000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 916,000 Exact valueExact value: 916000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 543,000 Calculation and evidence373000 − 916000 USD Exact free cash flow: -543000 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 491,000 Exact valueExact value: 491000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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 1.8 million Exact valueExact value: 1795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 256,000 Calculation and evidence1539000 − 1795000 USD Exact free cash flow: -256000 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 3.88 million Exact valueExact value: 3875000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.57 million Exact valueExact value: 5570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.83 million Exact valueExact value: 4829000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 741,000 Calculation and evidence5570000 − 4829000 USD Exact free cash flow: 741000 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 10.77 million Exact valueExact value: 10772000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.02 million Exact valueExact value: 14022000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.35 million Exact valueExact value: 14347000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 325,000 Calculation and evidence14022000 − 14347000 USD Exact free cash flow: -325000 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 1.24 million Exact valueExact value: -1242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.01 million Exact valueExact value: 3011000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.22 million Exact valueExact value: 17223000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.21 million Calculation and evidence3011000 − 17223000 USD Exact free cash flow: -14212000 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 25.96 million Exact valueExact value: -25961000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.98 million Exact valueExact value: 9977000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.19 million Exact valueExact value: 19192000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.22 million Calculation and evidence9977000 − 19192000 USD Exact free cash flow: -9215000 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 2.81 million Exact valueExact value: 2807000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.56 million Exact valueExact value: 24563000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.64 million Exact valueExact value: 10641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.92 million Calculation and evidence24563000 − 10641000 USD Exact free cash flow: 13922000 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 149.43 million Exact valueExact value: -149426000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.9 million Exact valueExact value: 9897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.75 million Exact valueExact value: 7746000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.15 million Calculation and evidence9897000 − 7746000 USD Exact free cash flow: 2151000 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.
27 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001041095, 1041095, edgar:1041095