Revenue
24 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 24019608 USD Source
30 filing records in this dataset, filed from 1998-06-24 to 2003-08-11. Explore the available filing history and original sources.
24 million USD
2003-06-30 · USD
22.85%
2003-06-30 · %
4.55 million USD
2003-06-30 · USD
12953359 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
80.5 million USD
2002-07-01 – 2003-06-30
10.6 million USD
2002-07-01 – 2003-06-30
16.9 million USD
2002-07-01 – 2003-06-30
1.23 million USD
2001-04-01 – 2002-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-11.
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 51.24 million
–
Current period
USD 63.07 million
–
63071738 − 51240221 = 11831517 USD
51240221 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source63071738 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 4.14 million
–
Current period
USD 6.46 million
–
6459729 − 4136858 = 2322871 USD
4136858 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source6459729 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 8.76 million
–
Current period
USD 10.18 million
–
10175505 − 8756801 = 1418704 USD
8756801 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source10175505 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 1.13 million
–
Current period
USD 1.36 million
–
1360971 − 1127342 = 233629 USD
1127342 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1360971 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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 3519671 | 2723707 Derived | 795964 | 293030 Derived | 502934 | 612483 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 9943546 | 7589653 Derived | 2353893 | 777159 Derived | 1576734 | 1452151 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 25830062 | 24267240 Derived | 1562822 | 903408 Derived | 659414 | 413832 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 31261206 | 45989690 Derived | -14728484 | -4570254 Derived | -10158230 | 2041716 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 51240221 | 42700509 Derived | 8539712 | 4402854 Derived | 4136858 | 7629459 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 63071738 | 51297595 Derived | 11774143 | 5314414 Derived | 6459729 | 8814534 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 |
|---|---|---|---|
| 1997 | Revenue | 3519671 |
|
| 1998 | Revenue | 9943546 |
|
| 1999 | Revenue | 25830062 |
|
| 2000 | Revenue | 31261206 |
|
| 2001 | Revenue | 51240221 |
|
| 2002 | Revenue | 63071738 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 182.5% |
|
| 1999 | Year over year | 159.8% |
|
| 2000 | Year over year | 21% |
|
| 2001 | Year over year | 63.9% |
|
| 2002 | Year over year | 23.1% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 22.6% |
|
| 1998 | Operating margin | 23.7% |
|
| 1999 | Operating margin | 6.1% |
|
| 2000 | Operating margin | -47.1% |
|
| 2001 | Operating margin | 16.7% |
|
| 2002 | Operating margin | 18.7% |
|
| 1997 | Net margin | 14.3% |
|
| 1998 | Net margin | 15.9% |
|
| 1999 | Net margin | 2.6% |
|
| 2000 | Net margin | -32.5% |
|
| 2001 | Net margin | 8.1% |
|
| 2002 | Net margin | 10.2% |
|
| 1997 | Free cash flow margin | 17.4% |
|
| 1998 | Free cash flow margin | 14.6% |
|
| 1999 | Free cash flow margin | 1.6% |
|
| 2000 | Free cash flow margin | 6.5% |
|
| 2001 | Free cash flow margin | 14.9% |
|
| 2002 | Free cash flow margin | 14% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 1205351 |
|
| 1998 | Operating cash flow | 2658575 |
|
| 1999 | Operating cash flow | 2625678 |
|
| 2000 | Operating cash flow | 3294471 |
|
| 2001 | Operating cash flow | 8756801 |
|
| 2002 | Operating cash flow | 10175505 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | 612483 |
|
| 1998 | Free cash flow | 1452151 |
|
| 1999 | Free cash flow | 413832 |
|
| 2000 | Free cash flow | 2041716 |
|
| 2001 | Free cash flow | 7629459 |
|
| 2002 | Free cash flow | 8814534 |
|
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 |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 64.4% |
|
| 2001 | Liabilities / assets | 51.9% |
|
| 2002 | Liabilities / assets | 42% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 1.11× |
|
| 1998 | Current assets / current liabilities | 1.39× |
|
| 1999 | Current assets / current liabilities | 0.7× |
|
| 2000 | Current assets / current liabilities | 0.49× |
|
| 2001 | Current assets / current liabilities | 0.9× |
|
| 2002 | Current assets / current liabilities | 1.14× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | USD 502,934 Exact valueExact value: 502934 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1205351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 592,868 Exact valueExact value: 592868 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 612,483 Calculation and evidence1205351 − 592868 USD Exact free cash flow: 612483 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 1.58 million Exact valueExact value: 1576734 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.66 million Exact valueExact value: 2658575 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1206424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.45 million Calculation and evidence2658575 − 1206424 USD Exact free cash flow: 1452151 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 659,414 Exact valueExact value: 659414 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.63 million Exact valueExact value: 2625678 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.21 million Exact valueExact value: 2211846 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 413,832 Calculation and evidence2625678 − 2211846 USD Exact free cash flow: 413832 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 10.16 million Exact valueExact value: -10158230 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.29 million Exact valueExact value: 3294471 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.25 million Exact valueExact value: 1252755 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.04 million Calculation and evidence3294471 − 1252755 USD Exact free cash flow: 2041716 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 4.14 million Exact valueExact value: 4136858 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.76 million Exact valueExact value: 8756801 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.13 million Exact valueExact value: 1127342 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.63 million Calculation and evidence8756801 − 1127342 USD Exact free cash flow: 7629459 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 6.46 million Exact valueExact value: 6459729 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.18 million Exact valueExact value: 10175505 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.36 million Exact valueExact value: 1360971 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.81 million Calculation and evidence10175505 − 1360971 USD Exact free cash flow: 8814534 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.
30 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001056673, 1056673, edgar:1056673