Revenue
50.6 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 50645000 USD Source
29 filing records in this dataset, filed from 1999-05-28 to 2004-11-12. Explore the available filing history and original sources.
50.6 million USD
2004-09-30 · USD
5.12%
2004-09-30 · %
-3.9 million USD
2004-09-30 · USD
-4.87 million USD
2004-09-30 · USD
2774000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
194 million USD
2003-10-01 – 2004-09-30
-12.8 million USD
2003-10-01 – 2004-09-30
4.45 million USD
2003-10-01 – 2004-09-30
-17.2 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-12.
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 229.84 million
–
Current period
USD 170.11 million
–
170109000 − 229841000 = -59732000 USD
229841000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source170109000 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 71.83 million
–
Current period
−USD 80.08 million
–
-80077000 − -71827000 = -8250000 USD
-71827000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-80077000 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 11.72 million
–
Current period
−USD 19.09 million
–
-19088000 − 11720000 = -30808000 USD
11720000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-19088000 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 4.36 million
–
Current period
USD 4.8 million
–
4797000 − 4356000 = 441000 USD
4356000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source4797000 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 | 108903000 | 96908000 Derived | 11995000 | 8819000 Derived | 3176000 | 799000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 90077000 | 80799000 Derived | 9278000 | 6089000 Derived | 3189000 | 1269000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 244048000 | 219101000 Derived | 24947000 | 29302000 Derived | -4355000 | 7938000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 236501000 | 199107000 Derived | 37394000 | 36066000 Derived | 1328000 | -13793000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 272112000 | 263314000 Derived | 8798000 | 27861000 Derived | -19063000 | -8258000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 229841000 | 214343000 Derived | 15498000 | 87325000 Derived | -71827000 | 7364000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 170109000 | 207940000 Derived | -37831000 | 42246000 Derived | -80077000 | -23885000 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 | 108903000 |
|
| 1998 | Revenue | 90077000 |
|
| 1999 | Revenue | 244048000 |
|
| 2000 | Revenue | 236501000 |
|
| 2001 | Revenue | 272112000 |
|
| 2002 | Revenue | 229841000 |
|
| 2003 | Revenue | 170109000 |
|
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 | -17.3% |
|
| 1999 | Year over year | 170.9% |
|
| 2000 | Year over year | -3.1% |
|
| 2001 | Year over year | 15.1% |
|
| 2002 | Year over year | -15.5% |
|
| 2003 | Year over year | -26% |
|
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 | 11% |
|
| 1998 | Operating margin | 10.3% |
|
| 1999 | Operating margin | 10.2% |
|
| 2000 | Operating margin | 15.8% |
|
| 2001 | Operating margin | 3.2% |
|
| 2002 | Operating margin | 6.7% |
|
| 2003 | Operating margin | -22.2% |
|
| 1997 | Net margin | 2.9% |
|
| 1998 | Net margin | 3.5% |
|
| 1999 | Net margin | -1.8% |
|
| 2000 | Net margin | 0.6% |
|
| 2001 | Net margin | -7% |
|
| 2002 | Net margin | -31.3% |
|
| 2003 | Net margin | -47.1% |
|
| 1997 | Free cash flow margin | 0.7% |
|
| 1998 | Free cash flow margin | 1.4% |
|
| 1999 | Free cash flow margin | 3.3% |
|
| 2000 | Free cash flow margin | -5.8% |
|
| 2001 | Free cash flow margin | -3% |
|
| 2002 | Free cash flow margin | 3.2% |
|
| 2003 | Free cash flow margin | -14% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 4641000 |
|
| 1998 | Operating cash flow | 3014000 |
|
| 1999 | Operating cash flow | 15200000 |
|
| 2000 | Operating cash flow | 6400000 |
|
| 2001 | Operating cash flow | 1933000 |
|
| 2002 | Operating cash flow | 11720000 |
|
| 2003 | Operating cash flow | -19088000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | 799000 |
|
| 1998 | Free cash flow | 1269000 |
|
| 1999 | Free cash flow | 7938000 |
|
| 2000 | Free cash flow | -13793000 |
|
| 2001 | Free cash flow | -8258000 |
|
| 2002 | Free cash flow | 7364000 |
|
| 2003 | Free cash flow | -23885000 |
|
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 | 2.53× |
|
| 1999 | Current assets / current liabilities | 1.32× |
|
| 2000 | Current assets / current liabilities | 1.59× |
|
| 2001 | Current assets / current liabilities | 1.91× |
|
| 2002 | Current assets / current liabilities | 3.43× |
|
| 2003 | Current assets / current liabilities | 2.1× |
|
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 3.18 million Exact valueExact value: 3176000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.64 million Exact valueExact value: 4641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.84 million Exact valueExact value: 3842000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 799,000 Calculation and evidence4641000 − 3842000 USD Exact free cash flow: 799000 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 3.19 million Exact valueExact value: 3189000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.01 million Exact valueExact value: 3014000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.75 million Exact valueExact value: 1745000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.27 million Calculation and evidence3014000 − 1745000 USD Exact free cash flow: 1269000 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 4.36 million Exact valueExact value: -4355000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.2 million Exact valueExact value: 15200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.26 million Exact valueExact value: 7262000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.94 million Calculation and evidence15200000 − 7262000 USD Exact free cash flow: 7938000 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 1.33 million Exact valueExact value: 1328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.4 million Exact valueExact value: 6400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.19 million Exact valueExact value: 20193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.79 million Calculation and evidence6400000 − 20193000 USD Exact free cash flow: -13793000 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 19.06 million Exact valueExact value: -19063000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.93 million Exact valueExact value: 1933000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.19 million Exact valueExact value: 10191000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.26 million Calculation and evidence1933000 − 10191000 USD Exact free cash flow: -8258000 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 71.83 million Exact valueExact value: -71827000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.72 million Exact valueExact value: 11720000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.36 million Exact valueExact value: 4356000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.36 million Calculation and evidence11720000 − 4356000 USD Exact free cash flow: 7364000 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 80.08 million Exact valueExact value: -80077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.09 million Exact valueExact value: -19088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.8 million Exact valueExact value: 4797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.89 million Calculation and evidence-19088000 − 4797000 USD Exact free cash flow: -23885000 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.
29 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001076441, 1076441, edgar:1076441