Revenue
5.76 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 5755000 USD Source
21 filing records in this dataset, filed from 1999-08-13 to 2004-08-06. Explore the available filing history and original sources.
5.76 million USD
2004-06-30 · USD
-36.4%
2004-06-30 · %
-3.54 million USD
2004-06-30 · USD
-3.66 million USD
2004-06-30 · USD
8335000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
27.7 million USD
2003-07-01 – 2004-06-30
-4.17 million USD
2003-07-01 – 2004-06-30
-3.77 million USD
2003-07-01 – 2004-06-30
698 thousand USD
2003-07-01 – 2004-06-30
-4.47 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-06.
Financial data available through: 2003-12-31.
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 20.94 million
–
Current period
USD 25.05 million
–
25051000 − 20942000 = 4109000 USD
20942000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source25051000 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 11.24 million
–
Current period
−USD 2.93 million
–
-2927000 − -11242000 = 8315000 USD
-11242000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-2927000 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 5.31 million
–
Current period
−USD 1.28 million
–
-1280000 − -5306000 = 4026000 USD
-5306000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-1280000 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 299,000
–
Current period
USD 586,000
–
586000 − 299000 = 287000 USD
299000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source586000 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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 6483000 | 12343000 Derived | -5860000 | 74000 Derived | -5934000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 12219000 | 27665000 Derived | -15446000 | -5000 Derived | -15441000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 27318000 | 45259000 Derived | -17941000 | -826000 Derived | -17115000 | -12570000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 47669000 | 63120000 Derived | -15451000 | -2438000 Derived | -13013000 | -19186000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 27550000 | 50186000 Derived | -22636000 | -1381000 Derived | -21255000 | -21801000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 20942000 | 29994000 Derived | -9052000 | 2190000 Derived | -11242000 | -5605000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 25051000 | 28078000 Derived | -3027000 | -100000 Derived | -2927000 | -1866000 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 | 6483000 |
|
| 1998 | Revenue | 12219000 |
|
| 1999 | Revenue | 27318000 |
|
| 2000 | Revenue | 47669000 |
|
| 2001 | Revenue | 27550000 |
|
| 2002 | Revenue | 20942000 |
|
| 2003 | Revenue | 25051000 |
|
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 | 88.5% |
|
| 1999 | Year over year | 123.6% |
|
| 2000 | Year over year | 74.5% |
|
| 2001 | Year over year | -42.2% |
|
| 2002 | Year over year | -24% |
|
| 2003 | Year over year | 19.6% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -90.4% |
|
| 1998 | Operating margin | -126.4% |
|
| 1999 | Operating margin | -65.7% |
|
| 2000 | Operating margin | -32.4% |
|
| 2001 | Operating margin | -82.2% |
|
| 2002 | Operating margin | -43.2% |
|
| 2003 | Operating margin | -12.1% |
|
| 1997 | Net margin | -91.5% |
|
| 1998 | Net margin | -126.4% |
|
| 1999 | Net margin | -62.7% |
|
| 2000 | Net margin | -27.3% |
|
| 2001 | Net margin | -77.2% |
|
| 2002 | Net margin | -53.7% |
|
| 2003 | Net margin | -11.7% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -46% |
|
| 2000 | Free cash flow margin | -40.2% |
|
| 2001 | Free cash flow margin | -79.1% |
|
| 2002 | Free cash flow margin | -26.8% |
|
| 2003 | Free cash flow margin | -7.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | Not reported | No source recorded |
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | -10805000 |
|
| 2000 | Operating cash flow | -15123000 |
|
| 2001 | Operating cash flow | -20306000 |
|
| 2002 | Operating cash flow | -5306000 |
|
| 2003 | Operating cash flow | -1280000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable | No source recorded |
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | -12570000 |
|
| 2000 | Free cash flow | -19186000 |
|
| 2001 | Free cash flow | -21801000 |
|
| 2002 | Free cash flow | -5605000 |
|
| 2003 | Free cash flow | -1866000 |
|
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 | No source recorded |
| 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 |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 1.05× |
|
| 1999 | Current assets / current liabilities | 3.27× |
|
| 2000 | Current assets / current liabilities | 3.01× |
|
| 2001 | Current assets / current liabilities | 2.27× |
|
| 2002 | Current assets / current liabilities | 1.73× |
|
| 2003 | Current assets / current liabilities | 1.19× |
|
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 5.93 million Exact valueExact value: -5934000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | −USD 15.44 million Exact valueExact value: -15441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | −USD 17.12 million Exact valueExact value: -17115000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.81 million Exact valueExact value: -10805000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.77 million Exact valueExact value: 1765000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.57 million Calculation and evidence-10805000 − 1765000 USD Exact free cash flow: -12570000 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 13.01 million Exact valueExact value: -13013000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.12 million Exact valueExact value: -15123000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.06 million Exact valueExact value: 4063000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.19 million Calculation and evidence-15123000 − 4063000 USD Exact free cash flow: -19186000 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 21.26 million Exact valueExact value: -21255000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.31 million Exact valueExact value: -20306000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.5 million Exact valueExact value: 1495000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.8 million Calculation and evidence-20306000 − 1495000 USD Exact free cash flow: -21801000 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 11.24 million Exact valueExact value: -11242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.31 million Exact valueExact value: -5306000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 299,000 Exact valueExact value: 299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.61 million Calculation and evidence-5306000 − 299000 USD Exact free cash flow: -5605000 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 2.93 million Exact valueExact value: -2927000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.28 million Exact valueExact value: -1280000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 586,000 Exact valueExact value: 586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Calculation and evidence-1280000 − 586000 USD Exact free cash flow: -1866000 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.
21 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001067797, 1067797, edgar:1067797