Revenue
5.92 million USD
2002-12-31 · USD
28 filing records in this dataset, filed from 1997-12-11 to 2003-04-30. Explore the available filing history and original sources.
5.92 million USD
2002-12-31 · USD
-21.54%
2002-12-31 · %
8 thousand USD
2002-12-31 · USD
6 thousand USD
2002-12-31 · USD
3267000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
25.7 million USD
2002-01-01 – 2002-12-31
-5.7 million USD
2002-01-01 – 2002-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-04-30.
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 38.9 million
–
Current period
USD 25.7 million
–
25698000 − 38895000 = -13197000 USD
38895000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source25698000 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 4.35 million
–
Current period
−USD 5.7 million
–
-5701000 − -4348000 = -1353000 USD
-4348000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-5701000 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 489,000
–
Current period
USD 827,000
–
827000 − -489000 = 1316000 USD
-489000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source827000 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 177,000
–
Current period
USD 56,000
–
56000 − 177000 = -121000 USD
177000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source56000 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 | 1454000 | 1446000 Derived | 8000 | 5000 Derived | 3000 | -38000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 9072000 | 8600000 Derived | 472000 | 253000 Derived | 219000 | -206000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 20549000 | 17433000 Derived | 3116000 | 1236000 Derived | 1880000 | -179000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 30314000 | 27391000 Derived | 2923000 | 827000 Derived | 2096000 | -1220000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 37875000 | 37440000 Derived | 435000 | -174000 Derived | 609000 | 557000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 42324000 | 42881000 Derived | -557000 | -564000 Derived | 7000 | -1162000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 38895000 | 45294000 Derived | -6399000 | -2051000 Derived | -4348000 | -666000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 25698000 | 27751000 Derived | -2053000 | 3648000 Derived | -5701000 | 771000 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 | 1454000 |
|
| 1996 | Revenue | 9072000 |
|
| 1997 | Revenue | 20549000 |
|
| 1998 | Revenue | 30314000 |
|
| 1999 | Revenue | 37875000 |
|
| 2000 | Revenue | 42324000 |
|
| 2001 | Revenue | 38895000 |
|
| 2002 | Revenue | 25698000 |
|
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 | 523.9% |
|
| 1997 | Year over year | 126.5% |
|
| 1998 | Year over year | 47.5% |
|
| 1999 | Year over year | 24.9% |
|
| 2000 | Year over year | 11.7% |
|
| 2001 | Year over year | -8.1% |
|
| 2002 | Year over year | -33.9% |
|
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 | 0.6% |
|
| 1996 | Operating margin | 5.2% |
|
| 1997 | Operating margin | 15.2% |
|
| 1998 | Operating margin | 9.6% |
|
| 1999 | Operating margin | 1.1% |
|
| 2000 | Operating margin | -1.3% |
|
| 2001 | Operating margin | -16.5% |
|
| 2002 | Operating margin | -8% |
|
| 1995 | Net margin | 0.2% |
|
| 1996 | Net margin | 2.4% |
|
| 1997 | Net margin | 9.1% |
|
| 1998 | Net margin | 6.9% |
|
| 1999 | Net margin | 1.6% |
|
| 2000 | Net margin | 0% |
|
| 2001 | Net margin | -11.2% |
|
| 2002 | Net margin | -22.2% |
|
| 1995 | Free cash flow margin | -2.6% |
|
| 1996 | Free cash flow margin | -2.3% |
|
| 1997 | Free cash flow margin | -0.9% |
|
| 1998 | Free cash flow margin | -4% |
|
| 1999 | Free cash flow margin | 1.5% |
|
| 2000 | Free cash flow margin | -2.7% |
|
| 2001 | Free cash flow margin | -1.7% |
|
| 2002 | Free cash flow margin | 3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 0 |
|
| 1996 | Operating cash flow | -181000 |
|
| 1997 | Operating cash flow | -83000 |
|
| 1998 | Operating cash flow | 412000 |
|
| 1999 | Operating cash flow | 1331000 |
|
| 2000 | Operating cash flow | -747000 |
|
| 2001 | Operating cash flow | -489000 |
|
| 2002 | Operating cash flow | 827000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -38000 |
|
| 1996 | Free cash flow | -206000 |
|
| 1997 | Free cash flow | -179000 |
|
| 1998 | Free cash flow | -1220000 |
|
| 1999 | Free cash flow | 557000 |
|
| 2000 | Free cash flow | -1162000 |
|
| 2001 | Free cash flow | -666000 |
|
| 2002 | Free cash flow | 771000 |
|
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 | 91.2% |
|
| 1997 | Liabilities / assets | 15.7% |
|
| 1998 | Liabilities / assets | 18.6% |
|
| 1999 | Liabilities / assets | 17.5% |
|
| 2000 | Liabilities / assets | 22.4% |
|
| 2001 | Liabilities / assets | 27.3% |
|
| 2002 | Liabilities / assets | 33% |
|
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 | 1.08× |
|
| 1997 | Current assets / current liabilities | 6.32× |
|
| 1998 | Current assets / current liabilities | 4.93× |
|
| 1999 | Current assets / current liabilities | 5.1× |
|
| 2000 | Current assets / current liabilities | 3.81× |
|
| 2001 | Current assets / current liabilities | 2.36× |
|
| 2002 | Current assets / current liabilities | 2.03× |
|
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 3,000 Exact valueExact value: 3000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38,000 Exact valueExact value: 38000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 38,000 Calculation and evidence0 − 38000 USD Exact free cash flow: -38000 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 219,000 Exact valueExact value: 219000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 181,000 Exact valueExact value: -181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25,000 Exact valueExact value: 25000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 206,000 Calculation and evidence-181000 − 25000 USD Exact free cash flow: -206000 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 1.88 million Exact valueExact value: 1880000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 83,000 Exact valueExact value: -83000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 96,000 Exact valueExact value: 96000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 179,000 Calculation and evidence-83000 − 96000 USD Exact free cash flow: -179000 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 2.1 million Exact valueExact value: 2096000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 412,000 Exact valueExact value: 412000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.63 million Exact valueExact value: 1632000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.22 million Calculation and evidence412000 − 1632000 USD Exact free cash flow: -1220000 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 609,000 Exact valueExact value: 609000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.33 million Exact valueExact value: 1331000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 774,000 Exact valueExact value: 774000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 557,000 Calculation and evidence1331000 − 774000 USD Exact free cash flow: 557000 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 7,000 Exact valueExact value: 7000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 747,000 Exact valueExact value: -747000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 415,000 Exact valueExact value: 415000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.16 million Calculation and evidence-747000 − 415000 USD Exact free cash flow: -1162000 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 4.35 million Exact valueExact value: -4348000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 489,000 Exact valueExact value: -489000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 177,000 Exact valueExact value: 177000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 666,000 Calculation and evidence-489000 − 177000 USD Exact free cash flow: -666000 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 5.7 million Exact valueExact value: -5701000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 827,000 Exact valueExact value: 827000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 56,000 Exact valueExact value: 56000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 771,000 Calculation and evidence827000 − 56000 USD Exact free cash flow: 771000 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001045445, 1045445, edgar:1045445