Revenue
25.7 million USD
2003-12-31 · USD
30 filing records in this dataset, filed from 1998-08-13 to 2013-08-27. Explore the available filing history and original sources.
25.7 million USD
2003-12-31 · USD
0.44%
2003-12-31 · %
-1.64 million USD
2003-12-31 · USD
-1.85 million USD
2003-12-31 · USD
669000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
103 million USD
2003-01-01 – 2003-12-31
879 thousand USD
2003-01-01 – 2003-12-31
3.64 million USD
2003-01-01 – 2003-12-31
2.29 million USD
2003-01-01 – 2003-12-31
1.35 million USD
2003-01-01 – 2003-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-08-27.
Financial data available through: 2003-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 99.27 million
–
Current period
USD 102.67 million
–
102673000 − 99267000 = 3406000 USD
99267000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source102673000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.64 million
–
Current period
USD 879,000
–
879000 − 1641000 = -762000 USD
1641000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source879000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.22 million
–
Current period
USD 3.64 million
–
3640000 − 4216000 = -576000 USD
4216000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source3640000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.49 million
–
Current period
USD 2.29 million
–
2290000 − 2494000 = -204000 USD
2494000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source2290000 USD · 2003-01-01 – 2003-12-31
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 | 46560000 | 42282000 Derived | 4278000 | 2259000 Derived | 2019000 | -780000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 55328000 | 48528000 Derived | 6800000 | 4119000 Derived | 2681000 | -373000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 63479000 | 56205000 Derived | 7274000 | 3656000 Derived | 3618000 | 4044000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 80858000 | 71172000 Derived | 9686000 | 4638000 Derived | 5048000 | 1472000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 91895000 | 83779000 Derived | 8116000 | 4011000 Derived | 4105000 | 2729000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 94555000 | 91665000 Derived | 2890000 | 1716000 Derived | 1174000 | 3259000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 99267000 | 95410000 Derived | 3857000 | 2216000 Derived | 1641000 | 1722000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 102673000 | 100423000 Derived | 2250000 | 1371000 Derived | 879000 | 1350000 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 | 46560000 |
|
| 1997 | Revenue | 55328000 |
|
| 1998 | Revenue | 63479000 |
|
| 1999 | Revenue | 80858000 |
|
| 2000 | Revenue | 91895000 |
|
| 2001 | Revenue | 94555000 |
|
| 2002 | Revenue | 99267000 |
|
| 2003 | Revenue | 102673000 |
|
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 | 18.8% |
|
| 1998 | Year over year | 14.7% |
|
| 1999 | Year over year | 27.4% |
|
| 2000 | Year over year | 13.6% |
|
| 2001 | Year over year | 2.9% |
|
| 2002 | Year over year | 5% |
|
| 2003 | Year over year | 3.4% |
|
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 | 9.2% |
|
| 1997 | Operating margin | 12.3% |
|
| 1998 | Operating margin | 11.5% |
|
| 1999 | Operating margin | 12% |
|
| 2000 | Operating margin | 8.8% |
|
| 2001 | Operating margin | 3.1% |
|
| 2002 | Operating margin | 3.9% |
|
| 2003 | Operating margin | 2.2% |
|
| 1996 | Net margin | 4.3% |
|
| 1997 | Net margin | 4.8% |
|
| 1998 | Net margin | 5.7% |
|
| 1999 | Net margin | 6.2% |
|
| 2000 | Net margin | 4.5% |
|
| 2001 | Net margin | 1.2% |
|
| 2002 | Net margin | 1.7% |
|
| 2003 | Net margin | 0.9% |
|
| 1996 | Free cash flow margin | -1.7% |
|
| 1997 | Free cash flow margin | -0.7% |
|
| 1998 | Free cash flow margin | 6.4% |
|
| 1999 | Free cash flow margin | 1.8% |
|
| 2000 | Free cash flow margin | 3% |
|
| 2001 | Free cash flow margin | 3.4% |
|
| 2002 | Free cash flow margin | 1.7% |
|
| 2003 | Free cash flow margin | 1.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 1591000 |
|
| 1997 | Operating cash flow | 747000 |
|
| 1998 | Operating cash flow | 5466000 |
|
| 1999 | Operating cash flow | 3795000 |
|
| 2000 | Operating cash flow | 5162000 |
|
| 2001 | Operating cash flow | 5276000 |
|
| 2002 | Operating cash flow | 4216000 |
|
| 2003 | Operating cash flow | 3640000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -780000 |
|
| 1997 | Free cash flow | -373000 |
|
| 1998 | Free cash flow | 4044000 |
|
| 1999 | Free cash flow | 1472000 |
|
| 2000 | Free cash flow | 2729000 |
|
| 2001 | Free cash flow | 3259000 |
|
| 2002 | Free cash flow | 1722000 |
|
| 2003 | Free cash flow | 1350000 |
|
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 | Liabilities / assets | 90.2% |
|
| 1998 | Liabilities / assets | 18.8% |
|
| 1999 | Liabilities / assets | 36.6% |
|
| 2000 | Liabilities / assets | 38.4% |
|
| 2001 | Liabilities / assets | 38.2% |
|
| 2002 | Liabilities / assets | 36.3% |
|
| 2003 | Liabilities / assets | 37.6% |
|
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 | 4.83× |
|
| 1998 | Current assets / current liabilities | 4.24× |
|
| 1999 | Current assets / current liabilities | 4.4× |
|
| 2000 | Current assets / current liabilities | 4.01× |
|
| 2001 | Current assets / current liabilities | 3.2× |
|
| 2002 | Current assets / current liabilities | 2.98× |
|
| 2003 | Current assets / current liabilities | 2.46× |
|
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 2.02 million Exact valueExact value: 2019000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.59 million Exact valueExact value: 1591000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.37 million Exact valueExact value: 2371000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 780,000 Calculation and evidence1591000 − 2371000 USD Exact free cash flow: -780000 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 2.68 million Exact valueExact value: 2681000 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 1.12 million Exact valueExact value: 1120000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 373,000 Calculation and evidence747000 − 1120000 USD Exact free cash flow: -373000 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 3.62 million Exact valueExact value: 3618000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.47 million Exact valueExact value: 5466000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1422000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.04 million Calculation and evidence5466000 − 1422000 USD Exact free cash flow: 4044000 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 5.05 million Exact valueExact value: 5048000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.8 million Exact valueExact value: 3795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.32 million Exact valueExact value: 2323000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Calculation and evidence3795000 − 2323000 USD Exact free cash flow: 1472000 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 4.11 million Exact valueExact value: 4105000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.16 million Exact valueExact value: 5162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.43 million Exact valueExact value: 2433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.73 million Calculation and evidence5162000 − 2433000 USD Exact free cash flow: 2729000 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 1.17 million Exact valueExact value: 1174000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.28 million Exact valueExact value: 5276000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.02 million Exact valueExact value: 2017000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.26 million Calculation and evidence5276000 − 2017000 USD Exact free cash flow: 3259000 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 1.64 million Exact valueExact value: 1641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.22 million Exact valueExact value: 4216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.49 million Exact valueExact value: 2494000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.72 million Calculation and evidence4216000 − 2494000 USD Exact free cash flow: 1722000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | USD 879,000 Exact valueExact value: 879000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.64 million Exact valueExact value: 3640000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.35 million Calculation and evidence3640000 − 2290000 USD Exact free cash flow: 1350000 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: 0001058441, 1058441, edgar:1058441