Revenue
19.1 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 19087834 USD Source
16 filing records in this dataset, filed from 2000-08-22 to 2003-11-14. Explore the available filing history and original sources.
19.1 million USD
2003-09-30 · USD
-1.23%
2003-09-30 · %
-2.34 million USD
2003-09-30 · USD
-2.47 million USD
2003-09-30 · USD
29421248 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
73.2 million USD
2002-10-01 – 2003-09-30
-13.1 million USD
2002-10-01 – 2003-09-30
-12.3 million USD
2002-10-01 – 2003-09-30
274 thousand USD
2002-10-01 – 2003-09-30
-12.6 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-14.
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 97.52 million
–
Current period
USD 73.66 million
–
73656101 − 97523802 = -23867701 USD
97523802 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source73656101 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 63.92 million
–
Current period
−USD 23.8 million
–
-23801069 − -63924117 = 40123048 USD
-63924117 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-23801069 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 9.75 million
–
Current period
−USD 6.09 million
–
-6086112 − -9749681 = 3663569 USD
-9749681 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-6086112 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 million
–
Current period
USD 657,999
–
657999 − 2004180 = -1346181 USD
2004180 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source657999 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 91290496 | 111458414 Derived | -20167918 | -534252 Derived | -19633666 | -21925206 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 96800269 | 120854250 Derived | -24053981 | 2030043 Derived | -26084024 | -16701144 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 118826559 | 121717240 Derived | -2890681 | 440925 Derived | -3331606 | -1014987 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 97523802 | 163126361 Derived | -65602559 | -1678442 Derived | -63924117 | -11753861 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 73656101 | 99138998 Derived | -25482897 | -1681828 Derived | -23801069 | -6744111 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 |
|---|---|---|---|
| 1998 | Revenue | 91290496 |
|
| 1999 | Revenue | 96800269 |
|
| 2000 | Revenue | 118826559 |
|
| 2001 | Revenue | 97523802 |
|
| 2002 | Revenue | 73656101 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 6% |
|
| 2000 | Year over year | 22.8% |
|
| 2001 | Year over year | -17.9% |
|
| 2002 | Year over year | -24.5% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -22.1% |
|
| 1999 | Operating margin | -24.8% |
|
| 2000 | Operating margin | -2.4% |
|
| 2001 | Operating margin | -67.3% |
|
| 2002 | Operating margin | -34.6% |
|
| 1998 | Net margin | -21.5% |
|
| 1999 | Net margin | -26.9% |
|
| 2000 | Net margin | -2.8% |
|
| 2001 | Net margin | -65.5% |
|
| 2002 | Net margin | -32.3% |
|
| 1998 | Free cash flow margin | -24% |
|
| 1999 | Free cash flow margin | -17.3% |
|
| 2000 | Free cash flow margin | -0.9% |
|
| 2001 | Free cash flow margin | -12.1% |
|
| 2002 | Free cash flow margin | -9.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -14665306 |
|
| 1999 | Operating cash flow | -11320960 |
|
| 2000 | Operating cash flow | 541399 |
|
| 2001 | Operating cash flow | -9749681 |
|
| 2002 | Operating cash flow | -6086112 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -21925206 |
|
| 1999 | Free cash flow | -16701144 |
|
| 2000 | Free cash flow | -1014987 |
|
| 2001 | Free cash flow | -11753861 |
|
| 2002 | Free cash flow | -6744111 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 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 |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 1.02× |
|
| 2000 | Current assets / current liabilities | 2.91× |
|
| 2001 | Current assets / current liabilities | 2.4× |
|
| 2002 | Current assets / current liabilities | 1.88× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 19.63 million Exact valueExact value: -19633666 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.67 million Exact valueExact value: -14665306 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.26 million Exact valueExact value: 7259900 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.93 million Calculation and evidence-14665306 − 7259900 USD Exact free cash flow: -21925206 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 26.08 million Exact valueExact value: -26084024 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.32 million Exact valueExact value: -11320960 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.38 million Exact valueExact value: 5380184 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.7 million Calculation and evidence-11320960 − 5380184 USD Exact free cash flow: -16701144 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 3.33 million Exact valueExact value: -3331606 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 541,399 Exact valueExact value: 541399 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.56 million Exact valueExact value: 1556386 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.01 million Calculation and evidence541399 − 1556386 USD Exact free cash flow: -1014987 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 63.92 million Exact valueExact value: -63924117 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.75 million Exact valueExact value: -9749681 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2 million Exact valueExact value: 2004180 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.75 million Calculation and evidence-9749681 − 2004180 USD Exact free cash flow: -11753861 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 23.8 million Exact valueExact value: -23801069 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.09 million Exact valueExact value: -6086112 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 657,999 Exact valueExact value: 657999 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.74 million Calculation and evidence-6086112 − 657999 USD Exact free cash flow: -6744111 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.
16 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001047262, 1047262, edgar:1047262