Revenue
47.1 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 47137000 USD Source
25 filing records in this dataset, filed from 1997-12-05 to 2003-11-12. Explore the available filing history and original sources.
47.1 million USD
2003-09-30 · USD
3.19%
2003-09-30 · %
-261 thousand USD
2003-09-30 · USD
-526 thousand USD
2003-09-30 · USD
8359000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
183 million USD
2002-10-01 – 2003-09-30
2 million USD
2002-10-01 – 2003-09-30
2.87 million USD
2002-10-01 – 2003-09-30
869 thousand USD
2002-10-01 – 2003-09-30
2 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-12.
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 163.1 million
–
Current period
USD 167.06 million
–
167056000 − 163100000 = 3956000 USD
163100000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source167056000 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 3.51 million
–
Current period
−USD 1.27 million
–
-1269000 − -3513000 = 2244000 USD
-3513000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-1269000 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 8.53 million
–
Current period
USD 5.92 million
–
5921000 − 8532000 = -2611000 USD
8532000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source5921000 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 2.38 million
–
Current period
USD 2.03 million
–
2033000 − 2379000 = -346000 USD
2379000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source2033000 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 | 38229000 | 35886000 Derived | 2343000 | 1254000 Derived | 1089000 | -229000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 57891000 | 54720000 Derived | 3171000 | 1361000 Derived | 1810000 | -4358000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 84666000 | 79433000 Derived | 5233000 | 2365000 Derived | 2868000 | -7101000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 113342000 | 119340000 Derived | -5998000 | -2500000 Derived | -3498000 | -5482000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 150162000 | 147678000 Derived | 2484000 | 633000 Derived | 1851000 | 5226000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 152585000 | 150580000 Derived | 2005000 | 207000 Derived | 1798000 | -8020000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 163100000 | 168757000 Derived | -5657000 | -2144000 Derived | -3513000 | 6153000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 167056000 | 167174000 Derived | -118000 | 1151000 Derived | -1269000 | 3888000 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 | 38229000 |
|
| 1996 | Revenue | 57891000 |
|
| 1997 | Revenue | 84666000 |
|
| 1998 | Revenue | 113342000 |
|
| 1999 | Revenue | 150162000 |
|
| 2000 | Revenue | 152585000 |
|
| 2001 | Revenue | 163100000 |
|
| 2002 | Revenue | 167056000 |
|
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 | 51.4% |
|
| 1997 | Year over year | 46.3% |
|
| 1998 | Year over year | 33.9% |
|
| 1999 | Year over year | 32.5% |
|
| 2000 | Year over year | 1.6% |
|
| 2001 | Year over year | 6.9% |
|
| 2002 | Year over year | 2.4% |
|
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 | 6.1% |
|
| 1996 | Operating margin | 5.5% |
|
| 1997 | Operating margin | 6.2% |
|
| 1998 | Operating margin | -5.3% |
|
| 1999 | Operating margin | 1.7% |
|
| 2000 | Operating margin | 1.3% |
|
| 2001 | Operating margin | -3.5% |
|
| 2002 | Operating margin | -0.1% |
|
| 1995 | Net margin | 2.8% |
|
| 1996 | Net margin | 3.1% |
|
| 1997 | Net margin | 3.4% |
|
| 1998 | Net margin | -3.1% |
|
| 1999 | Net margin | 1.2% |
|
| 2000 | Net margin | 1.2% |
|
| 2001 | Net margin | -2.2% |
|
| 2002 | Net margin | -0.8% |
|
| 1995 | Free cash flow margin | -0.6% |
|
| 1996 | Free cash flow margin | -7.5% |
|
| 1997 | Free cash flow margin | -8.4% |
|
| 1998 | Free cash flow margin | -4.8% |
|
| 1999 | Free cash flow margin | 3.5% |
|
| 2000 | Free cash flow margin | -5.3% |
|
| 2001 | Free cash flow margin | 3.8% |
|
| 2002 | Free cash flow margin | 2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 351000 |
|
| 1996 | Operating cash flow | -3388000 |
|
| 1997 | Operating cash flow | -5132000 |
|
| 1998 | Operating cash flow | -3249000 |
|
| 1999 | Operating cash flow | 6933000 |
|
| 2000 | Operating cash flow | -4541000 |
|
| 2001 | Operating cash flow | 8532000 |
|
| 2002 | Operating cash flow | 5921000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -229000 |
|
| 1996 | Free cash flow | -4358000 |
|
| 1997 | Free cash flow | -7101000 |
|
| 1998 | Free cash flow | -5482000 |
|
| 1999 | Free cash flow | 5226000 |
|
| 2000 | Free cash flow | -8020000 |
|
| 2001 | Free cash flow | 6153000 |
|
| 2002 | Free cash flow | 3888000 |
|
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 | 54.5% |
|
| 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 |
|---|---|---|---|
| 1995-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.7× |
|
| 1997 | Current assets / current liabilities | 3.92× |
|
| 1998 | Current assets / current liabilities | 2.73× |
|
| 1999 | Current assets / current liabilities | 2.31× |
|
| 2000 | Current assets / current liabilities | 2.17× |
|
| 2001 | Current assets / current liabilities | 1.91× |
|
| 2002 | Current assets / current liabilities | 1.58× |
|
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 1.09 million Exact valueExact value: 1089000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 351,000 Exact valueExact value: 351000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 580,000 Exact valueExact value: 580000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 229,000 Calculation and evidence351000 − 580000 USD Exact free cash flow: -229000 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 1.81 million Exact valueExact value: 1810000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.39 million Exact valueExact value: -3388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 970,000 Exact valueExact value: 970000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.36 million Calculation and evidence-3388000 − 970000 USD Exact free cash flow: -4358000 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 2.87 million Exact valueExact value: 2868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.13 million Exact valueExact value: -5132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.97 million Exact valueExact value: 1969000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.1 million Calculation and evidence-5132000 − 1969000 USD Exact free cash flow: -7101000 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 3.5 million Exact valueExact value: -3498000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.25 million Exact valueExact value: -3249000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.23 million Exact valueExact value: 2233000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.48 million Calculation and evidence-3249000 − 2233000 USD Exact free cash flow: -5482000 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 1.85 million Exact valueExact value: 1851000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.93 million Exact valueExact value: 6933000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.71 million Exact valueExact value: 1707000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.23 million Calculation and evidence6933000 − 1707000 USD Exact free cash flow: 5226000 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 1.8 million Exact valueExact value: 1798000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.54 million Exact valueExact value: -4541000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.48 million Exact valueExact value: 3479000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.02 million Calculation and evidence-4541000 − 3479000 USD Exact free cash flow: -8020000 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 3.51 million Exact valueExact value: -3513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.53 million Exact valueExact value: 8532000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.38 million Exact valueExact value: 2379000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.15 million Calculation and evidence8532000 − 2379000 USD Exact free cash flow: 6153000 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 1.27 million Exact valueExact value: -1269000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.92 million Exact valueExact value: 5921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.03 million Exact valueExact value: 2033000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Calculation and evidence5921000 − 2033000 USD Exact free cash flow: 3888000 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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001043476, 1043476, edgar:1043476