Revenue
3.1 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 3098000 USD Source
19 filing records in this dataset, filed from 1999-09-15 to 2003-08-13. Explore the available filing history and original sources.
3.1 million USD
2003-06-30 · USD
1.1%
2003-06-30 · %
-107 thousand USD
2003-06-30 · USD
-127 thousand USD
2003-06-30 · USD
1812000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
11.8 million USD
2002-07-01 – 2003-06-30
-2.33 million USD
2002-07-01 – 2003-06-30
1.24 million USD
2002-07-01 – 2003-06-30
51 thousand USD
2002-07-01 – 2003-06-30
1.19 million USD
2002-07-01 – 2003-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-13.
Financial data available through: 2002-09-30.
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 9.12 million
–
Current period
USD 11.14 million
–
11135000 − 9121000 = 2014000 USD
9121000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source11135000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 35.46 million
–
Current period
−USD 6.61 million
–
-6606000 − -35461000 = 28855000 USD
-35461000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-6606000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 12.28 million
–
Current period
−USD 1.82 million
–
-1819000 − -12278000 = 10459000 USD
-12278000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-1819000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.57 million
–
Current period
USD 147,000
–
147000 − 1568000 = -1421000 USD
1568000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source147000 USD · 2001-10-01 – 2002-09-30
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 1996-10-01 – 1997-09-30 | 1118000 | 1880000 Derived | -762000 | 119000 Derived | -881000 | -657000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 3078000 | 5388000 Derived | -2310000 | 287000 Derived | -2597000 | -97000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 6680000 | 14549000 Derived | -7869000 | -148000 Derived | -7721000 | -8227000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 10973000 | 52270000 Derived | -41297000 | -2039000 Derived | -39258000 | -34278000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 9121000 | 37804000 Derived | -28683000 | 6778000 Derived | -35461000 | -13846000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 11135000 | 17726000 Derived | -6591000 | 15000 Derived | -6606000 | -1966000 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 | 1118000 |
|
| 1998 | Revenue | 3078000 |
|
| 1999 | Revenue | 6680000 |
|
| 2000 | Revenue | 10973000 |
|
| 2001 | Revenue | 9121000 |
|
| 2002 | Revenue | 11135000 |
|
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 | 175.3% |
|
| 1999 | Year over year | 117% |
|
| 2000 | Year over year | 64.3% |
|
| 2001 | Year over year | -16.9% |
|
| 2002 | Year over year | 22.1% |
|
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 | -68.2% |
|
| 1998 | Operating margin | -75% |
|
| 1999 | Operating margin | -117.8% |
|
| 2000 | Operating margin | -376.4% |
|
| 2001 | Operating margin | -314.5% |
|
| 2002 | Operating margin | -59.2% |
|
| 1997 | Net margin | -78.8% |
|
| 1998 | Net margin | -84.4% |
|
| 1999 | Net margin | -115.6% |
|
| 2000 | Net margin | -357.8% |
|
| 2001 | Net margin | -388.8% |
|
| 2002 | Net margin | -59.3% |
|
| 1997 | Free cash flow margin | -58.8% |
|
| 1998 | Free cash flow margin | -3.2% |
|
| 1999 | Free cash flow margin | -123.2% |
|
| 2000 | Free cash flow margin | -312.4% |
|
| 2001 | Free cash flow margin | -151.8% |
|
| 2002 | Free cash flow margin | -17.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -427000 |
|
| 1998 | Operating cash flow | 286000 |
|
| 1999 | Operating cash flow | -5987000 |
|
| 2000 | Operating cash flow | -24779000 |
|
| 2001 | Operating cash flow | -12278000 |
|
| 2002 | Operating cash flow | -1819000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -657000 |
|
| 1998 | Free cash flow | -97000 |
|
| 1999 | Free cash flow | -8227000 |
|
| 2000 | Free cash flow | -34278000 |
|
| 2001 | Free cash flow | -13846000 |
|
| 2002 | Free cash flow | -1966000 |
|
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 |
|---|---|---|---|
| 1997-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1998 | Liabilities / assets | 257.1% |
|
| 1999 | Liabilities / assets | 9% |
|
| 2000 | Liabilities / assets | 21.7% |
|
| 2001 | Liabilities / assets | 75.1% |
|
| 2002 | Liabilities / assets | 120.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 0.18× |
|
| 1999 | Current assets / current liabilities | 9.63× |
|
| 2000 | Current assets / current liabilities | 4.7× |
|
| 2001 | Current assets / current liabilities | 1.15× |
|
| 2002 | Current assets / current liabilities | 0.77× |
|
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 1996-10-01 – 1997-09-30 | −USD 881,000 Exact valueExact value: -881000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 427,000 Exact valueExact value: -427000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,000 Exact valueExact value: 230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 657,000 Calculation and evidence-427000 − 230000 USD Exact free cash flow: -657000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | −USD 2.6 million Exact valueExact value: -2597000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 286,000 Exact valueExact value: 286000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 383,000 Exact valueExact value: 383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 97,000 Calculation and evidence286000 − 383000 USD Exact free cash flow: -97000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | −USD 7.72 million Exact valueExact value: -7721000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.99 million Exact valueExact value: -5987000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.24 million Exact valueExact value: 2240000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.23 million Calculation and evidence-5987000 − 2240000 USD Exact free cash flow: -8227000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 39.26 million Exact valueExact value: -39258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.78 million Exact valueExact value: -24779000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.5 million Exact valueExact value: 9499000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.28 million Calculation and evidence-24779000 − 9499000 USD Exact free cash flow: -34278000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 35.46 million Exact valueExact value: -35461000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.28 million Exact valueExact value: -12278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.85 million Calculation and evidence-12278000 − 1568000 USD Exact free cash flow: -13846000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 6.61 million Exact valueExact value: -6606000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.82 million Exact valueExact value: -1819000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 147,000 Exact valueExact value: 147000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.97 million Calculation and evidence-1819000 − 147000 USD Exact free cash flow: -1966000 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: 0001077301, 1077301, edgar:1077301