Revenue
2.17 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 2174000 USD Source
19 filing records in this dataset, filed from 2000-05-15 to 2003-11-14. Explore the available filing history and original sources.
2.17 million USD
2003-09-30 · USD
-34.73%
2003-09-30 · %
-212 thousand USD
2003-09-30 · USD
-212 thousand USD
2003-09-30 · USD
29000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.6 million USD
2002-10-01 – 2003-09-30
-3.14 million USD
2002-10-01 – 2003-09-30
-3.2 million USD
2002-10-01 – 2003-09-30
27 thousand USD
2002-10-01 – 2003-09-30
-3.23 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 31.25 million
–
Current period
USD 23.25 million
–
23250000 − 31252000 = -8002000 USD
31252000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source23250000 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 49.4 million
–
Current period
−USD 11.81 million
–
-11814000 − -49395000 = 37581000 USD
-49395000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-11814000 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 23.8 million
–
Current period
−USD 5.61 million
–
-5606000 − -23801000 = 18195000 USD
-23801000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-5606000 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 4.07 million
–
Current period
USD 174,000
–
174000 − 4072000 = -3898000 USD
4072000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source174000 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 | 7616000 | 8599000 Derived | -983000 | 230000 Derived | -1213000 | -1317000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 21205000 | 22375000 Derived | -1170000 | 219000 Derived | -1389000 | -4647000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 54290000 | 82099000 Derived | -27809000 | -2381000 Derived | -25428000 | -36778000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 31252000 | 81410000 Derived | -50158000 | -763000 Derived | -49395000 | -27873000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 23250000 | 31454000 Derived | -8204000 | 3610000 Derived | -11814000 | -5780000 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 | 7616000 |
|
| 1999 | Revenue | 21205000 |
|
| 2000 | Revenue | 54290000 |
|
| 2001 | Revenue | 31252000 |
|
| 2002 | Revenue | 23250000 |
|
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 | 178.4% |
|
| 2000 | Year over year | 156% |
|
| 2001 | Year over year | -42.4% |
|
| 2002 | Year over year | -25.6% |
|
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 | -12.9% |
|
| 1999 | Operating margin | -5.5% |
|
| 2000 | Operating margin | -51.2% |
|
| 2001 | Operating margin | -160.5% |
|
| 2002 | Operating margin | -35.3% |
|
| 1998 | Net margin | -15.9% |
|
| 1999 | Net margin | -6.6% |
|
| 2000 | Net margin | -46.8% |
|
| 2001 | Net margin | -158.1% |
|
| 2002 | Net margin | -50.8% |
|
| 1998 | Free cash flow margin | -17.3% |
|
| 1999 | Free cash flow margin | -21.9% |
|
| 2000 | Free cash flow margin | -67.7% |
|
| 2001 | Free cash flow margin | -89.2% |
|
| 2002 | Free cash flow margin | -24.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -1253000 |
|
| 1999 | Operating cash flow | -2320000 |
|
| 2000 | Operating cash flow | -19893000 |
|
| 2001 | Operating cash flow | -23801000 |
|
| 2002 | Operating cash flow | -5606000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -1317000 |
|
| 1999 | Free cash flow | -4647000 |
|
| 2000 | Free cash flow | -36778000 |
|
| 2001 | Free cash flow | -27873000 |
|
| 2002 | Free cash flow | -5780000 |
|
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 | Liabilities / assets | 65.5% |
|
| 2000 | Liabilities / assets | 18.7% |
|
| 2001 | Liabilities / assets | Not reported |
|
| 2002 | 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 | 1.11× |
|
| 2000 | Current assets / current liabilities | 5.04× |
|
| 2001 | Current assets / current liabilities | 1.03× |
|
| 2002 | Current assets / current liabilities | 0.61× |
|
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 1.21 million Exact valueExact value: -1213000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.25 million Exact valueExact value: -1253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 64,000 Exact valueExact value: 64000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.32 million Calculation and evidence-1253000 − 64000 USD Exact free cash flow: -1317000 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 1.39 million Exact valueExact value: -1389000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.32 million Exact valueExact value: -2320000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.33 million Exact valueExact value: 2327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.65 million Calculation and evidence-2320000 − 2327000 USD Exact free cash flow: -4647000 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 25.43 million Exact valueExact value: -25428000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.89 million Exact valueExact value: -19893000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.89 million Exact valueExact value: 16885000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.78 million Calculation and evidence-19893000 − 16885000 USD Exact free cash flow: -36778000 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 49.4 million Exact valueExact value: -49395000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.8 million Exact valueExact value: -23801000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.07 million Exact valueExact value: 4072000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.87 million Calculation and evidence-23801000 − 4072000 USD Exact free cash flow: -27873000 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 11.81 million Exact valueExact value: -11814000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.61 million Exact valueExact value: -5606000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 174,000 Exact valueExact value: 174000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.78 million Calculation and evidence-5606000 − 174000 USD Exact free cash flow: -5780000 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.
19 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001059421, 1059421, edgar:1059421