Revenue
4.81 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 4806000 USD Source
25 filing records in this dataset, filed from 1998-06-04 to 2003-11-13. Explore the available filing history and original sources.
4.81 million USD
2003-06-30 · USD
-22.64%
2003-06-30 · %
-657 thousand USD
2003-06-30 · USD
-661 thousand USD
2003-06-30 · USD
240000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
21 million USD
2002-07-01 – 2003-06-30
-6.58 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-13.
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 28.65 million
–
Current period
USD 23.67 million
–
23671000 − 28654000 = -4983000 USD
28654000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source23671000 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 5.7 million
–
Current period
−USD 7.36 million
–
-7363000 − -5700000 = -1663000 USD
-5700000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-7363000 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 1.45 million
–
Current period
−USD 234,000
–
-234000 − -1452000 = 1218000 USD
-1452000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-234000 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 54,000
–
Current period
USD 39,000
–
39000 − 54000 = -15000 USD
54000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source39000 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 26202000 | 26122000 Derived | 80000 | 46000 Derived | 34000 | 1174000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 44204000 | 41765000 Derived | 2439000 | 1031000 Derived | 1408000 | -4385000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 80132000 | 73042000 Derived | 7090000 | 2791000 Derived | 4299000 | -1548000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 70295000 | 81879000 Derived | -11584000 | -3321000 Derived | -8263000 | -12643000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 30989000 | 51578000 Derived | -20589000 | -7372000 Derived | -13217000 | -9533000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 28654000 | 31521000 Derived | -2867000 | 2833000 Derived | -5700000 | -1506000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 23671000 | 25141000 Derived | -1470000 | 5893000 Derived | -7363000 | -273000 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 |
|---|---|---|---|
| 1996 | Revenue | 26202000 |
|
| 1997 | Revenue | 44204000 |
|
| 1998 | Revenue | 80132000 |
|
| 1999 | Revenue | 70295000 |
|
| 2000 | Revenue | 30989000 |
|
| 2001 | Revenue | 28654000 |
|
| 2002 | Revenue | 23671000 |
|
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 | 68.7% |
|
| 1998 | Year over year | 81.3% |
|
| 1999 | Year over year | -12.3% |
|
| 2000 | Year over year | -55.9% |
|
| 2001 | Year over year | -7.5% |
|
| 2002 | Year over year | -17.4% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 0.3% |
|
| 1997 | Operating margin | 5.5% |
|
| 1998 | Operating margin | 8.8% |
|
| 1999 | Operating margin | -16.5% |
|
| 2000 | Operating margin | -66.4% |
|
| 2001 | Operating margin | -10% |
|
| 2002 | Operating margin | -6.2% |
|
| 1996 | Net margin | 0.1% |
|
| 1997 | Net margin | 3.2% |
|
| 1998 | Net margin | 5.4% |
|
| 1999 | Net margin | -11.8% |
|
| 2000 | Net margin | -42.7% |
|
| 2001 | Net margin | -19.9% |
|
| 2002 | Net margin | -31.1% |
|
| 1996 | Free cash flow margin | 4.5% |
|
| 1997 | Free cash flow margin | -9.9% |
|
| 1998 | Free cash flow margin | -1.9% |
|
| 1999 | Free cash flow margin | -18% |
|
| 2000 | Free cash flow margin | -30.8% |
|
| 2001 | Free cash flow margin | -5.3% |
|
| 2002 | Free cash flow margin | -1.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 1900000 |
|
| 1997 | Operating cash flow | -2430000 |
|
| 1998 | Operating cash flow | 5850000 |
|
| 1999 | Operating cash flow | -6394000 |
|
| 2000 | Operating cash flow | -9280000 |
|
| 2001 | Operating cash flow | -1452000 |
|
| 2002 | Operating cash flow | -234000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 1174000 |
|
| 1997 | Free cash flow | -4385000 |
|
| 1998 | Free cash flow | -1548000 |
|
| 1999 | Free cash flow | -12643000 |
|
| 2000 | Free cash flow | -9533000 |
|
| 2001 | Free cash flow | -1506000 |
|
| 2002 | Free cash flow | -273000 |
|
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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported | No source recorded |
| 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 |
|---|---|---|---|
| 1996-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 1.34× |
|
| 1998 | Current assets / current liabilities | 2.83× |
|
| 1999 | Current assets / current liabilities | 2.43× |
|
| 2000 | Current assets / current liabilities | 0.87× |
|
| 2001 | Current assets / current liabilities | 0.89× |
|
| 2002 | Current assets / current liabilities | 0.79× |
|
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 34,000 Exact valueExact value: 34000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.9 million Exact valueExact value: 1900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 726,000 Exact valueExact value: 726000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Calculation and evidence1900000 − 726000 USD Exact free cash flow: 1174000 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 1.41 million Exact valueExact value: 1408000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.43 million Exact valueExact value: -2430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.96 million Exact valueExact value: 1955000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.39 million Calculation and evidence-2430000 − 1955000 USD Exact free cash flow: -4385000 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 4.3 million Exact valueExact value: 4299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.85 million Exact valueExact value: 5850000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.4 million Exact valueExact value: 7398000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.55 million Calculation and evidence5850000 − 7398000 USD Exact free cash flow: -1548000 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 8.26 million Exact valueExact value: -8263000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.39 million Exact valueExact value: -6394000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.25 million Exact valueExact value: 6249000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.64 million Calculation and evidence-6394000 − 6249000 USD Exact free cash flow: -12643000 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 13.22 million Exact valueExact value: -13217000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.28 million Exact valueExact value: -9280000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 253,000 Exact valueExact value: 253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.53 million Calculation and evidence-9280000 − 253000 USD Exact free cash flow: -9533000 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 5.7 million Exact valueExact value: -5700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.45 million Exact valueExact value: -1452000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54,000 Exact valueExact value: 54000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.51 million Calculation and evidence-1452000 − 54000 USD Exact free cash flow: -1506000 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 7.36 million Exact valueExact value: -7363000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 234,000 Exact valueExact value: -234000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39,000 Exact valueExact value: 39000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 273,000 Calculation and evidence-234000 − 39000 USD Exact free cash flow: -273000 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: 0001051209, 1051209, edgar:1051209
Also known as DA CONSULTING GROUP INC, SAFE COMMUNICATIONS, INC., SUGGESTION BOX, INC.