Revenue
61.8 million USD
2003-12-31 · USD
11 filing records in this dataset, filed from 2001-11-14 to 2004-03-12. Explore the available filing history and original sources.
Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.
Insider filings have not been processed for this company yet.
61.8 million USD
2003-12-31 · USD
7.39%
2003-12-31 · %
6.61 million USD
2003-12-31 · USD
4.37 million USD
2003-12-31 · USD
43301000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
212 million USD
2003-01-01 – 2003-12-31
-4.77 million USD
2003-01-01 – 2003-12-31
22.4 million USD
2003-01-01 – 2003-12-31
8.78 million USD
2003-01-01 – 2003-12-31
13.6 million USD
2003-01-01 – 2003-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-03-12.
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 177.71 million
–
Current period
USD 211.85 million
–
211854000 − 177708000 = 34146000 USD
177708000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source211854000 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 29.16 million
–
Current period
−USD 4.77 million
–
-4774000 − -29162000 = 24388000 USD
-29162000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-4774000 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 64.3 million
–
Current period
USD 22.41 million
–
22411000 − -64299000 = 86710000 USD
-64299000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source22411000 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 million
–
Current period
USD 8.78 million
–
8775000 − 11000000 = -2225000 USD
11000000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source8775000 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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 85296 | 13229225 Derived | -13143929 | -86207 Derived | -13057722 | -15114817 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 5503250 | 49427742 Derived | -43924492 | -332655 Derived | -43591837 | -38865936 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 71855000 | 125708000 Derived | -53853000 | -987000 Derived | -52866000 | -40272000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 177708000 | 207985000 Derived | -30277000 | -1115000 Derived | -29162000 | -75299000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 211854000 | 217168000 Derived | -5314000 | -540000 Derived | -4774000 | 13636000 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 |
|---|---|---|---|
| 1999 | Revenue | 85296 |
|
| 2000 | Revenue | 5503250 |
|
| 2001 | Revenue | 71855000 |
|
| 2002 | Revenue | 177708000 |
|
| 2003 | Revenue | 211854000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 6,351.9% |
|
| 2001 | Year over year | 1,205.7% |
|
| 2002 | Year over year | 147.3% |
|
| 2003 | Year over year | 19.2% |
|
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 |
|---|---|---|---|
| 1999 | Operating margin | -15,409.8% |
|
| 2000 | Operating margin | -798.2% |
|
| 2001 | Operating margin | -74.9% |
|
| 2002 | Operating margin | -17% |
|
| 2003 | Operating margin | -2.5% |
|
| 1999 | Net margin | -15,308.7% |
|
| 2000 | Net margin | -792.1% |
|
| 2001 | Net margin | -73.6% |
|
| 2002 | Net margin | -16.4% |
|
| 2003 | Net margin | -2.3% |
|
| 1999 | Free cash flow margin | -17,720.4% |
|
| 2000 | Free cash flow margin | -706.2% |
|
| 2001 | Free cash flow margin | -56% |
|
| 2002 | Free cash flow margin | -42.4% |
|
| 2003 | Free cash flow margin | 6.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -11791410 |
|
| 2000 | Operating cash flow | -36777342 |
|
| 2001 | Operating cash flow | -36588000 |
|
| 2002 | Operating cash flow | -64299000 |
|
| 2003 | Operating cash flow | 22411000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -15114817 |
|
| 2000 | Free cash flow | -38865936 |
|
| 2001 | Free cash flow | -40272000 |
|
| 2002 | Free cash flow | -75299000 |
|
| 2003 | Free cash flow | 13636000 |
|
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 |
|---|---|---|---|
| 1999-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 91.9% |
|
| 2001 | Liabilities / assets | 35.4% |
|
| 2002 | Liabilities / assets | 28.1% |
|
| 2003 | Liabilities / assets | 26.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 1.16× |
|
| 2001 | Current assets / current liabilities | 2.99× |
|
| 2002 | Current assets / current liabilities | 3.31× |
|
| 2003 | Current assets / current liabilities | 3.94× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 13.06 million Exact valueExact value: -13057722 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.79 million Exact valueExact value: -11791410 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.32 million Exact valueExact value: 3323407 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.11 million Calculation and evidence-11791410 − 3323407 USD Exact free cash flow: -15114817 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 43.59 million Exact valueExact value: -43591837 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.78 million Exact valueExact value: -36777342 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2088594 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 38.87 million Calculation and evidence-36777342 − 2088594 USD Exact free cash flow: -38865936 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 52.87 million Exact valueExact value: -52866000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.59 million Exact valueExact value: -36588000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.68 million Exact valueExact value: 3684000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40.27 million Calculation and evidence-36588000 − 3684000 USD Exact free cash flow: -40272000 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 29.16 million Exact valueExact value: -29162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 64.3 million Exact valueExact value: -64299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11 million Exact valueExact value: 11000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 75.3 million Calculation and evidence-64299000 − 11000000 USD Exact free cash flow: -75299000 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 4.77 million Exact valueExact value: -4774000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.41 million Exact valueExact value: 22411000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.78 million Exact valueExact value: 8775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.64 million Calculation and evidence22411000 − 8775000 USD Exact free cash flow: 13636000 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.
11 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001073695, 1073695, edgar:1073695