Revenue
14.3 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 14339000 USD Source
21 filing records in this dataset, filed from 1999-08-13 to 2004-05-17. Explore the available filing history and original sources.
14.3 million USD
2004-03-31 · USD
-2.8%
2004-03-31 · %
4.03 million USD
2004-03-31 · USD
3.14 million USD
2004-03-31 · USD
25265000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
57.1 million USD
2003-04-01 – 2004-03-31
1.63 million USD
2003-04-01 – 2004-03-31
4.08 million USD
2003-04-01 – 2004-03-31
3.49 million USD
2003-04-01 – 2004-03-31
586 thousand USD
2003-04-01 – 2004-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-17.
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 57.75 million
–
Current period
USD 57.28 million
–
57284000 − 57750000 = -466000 USD
57750000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source57284000 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 4.43 million
–
Current period
USD 2.55 million
–
2547000 − 4431000 = -1884000 USD
4431000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source2547000 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 12.68 million
–
Current period
USD 4.64 million
–
4636000 − 12679000 = -8043000 USD
12679000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source4636000 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 1.87 million
–
Current period
USD 3.25 million
–
3246000 − 1872000 = 1374000 USD
1872000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source3246000 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 | 30384000 | 31788000 Derived | -1404000 | 429000 Derived | -1833000 | -1387000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 30428000 | 35392000 Derived | -4964000 | -11952000 Derived | 6988000 | -59000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 35548000 | 41909000 Derived | -6361000 | -1914000 Derived | -4447000 | -3361000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 51889000 | 53852000 Derived | -1963000 | -2821000 Derived | 858000 | 2605000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 59017000 | 53332000 Derived | 5685000 | 1029000 Derived | 4656000 | 7587000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 57750000 | 51154000 Derived | 6596000 | 2165000 Derived | 4431000 | 10807000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 57284000 | 53572000 Derived | 3712000 | 1165000 Derived | 2547000 | 1390000 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 | 30384000 |
|
| 1998 | Revenue | 30428000 |
|
| 1999 | Revenue | 35548000 |
|
| 2000 | Revenue | 51889000 |
|
| 2001 | Revenue | 59017000 |
|
| 2002 | Revenue | 57750000 |
|
| 2003 | Revenue | 57284000 |
|
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 | 0.1% |
|
| 1999 | Year over year | 16.8% |
|
| 2000 | Year over year | 46% |
|
| 2001 | Year over year | 13.7% |
|
| 2002 | Year over year | -2.1% |
|
| 2003 | Year over year | -0.8% |
|
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 | -4.6% |
|
| 1998 | Operating margin | -16.3% |
|
| 1999 | Operating margin | -17.9% |
|
| 2000 | Operating margin | -3.8% |
|
| 2001 | Operating margin | 9.6% |
|
| 2002 | Operating margin | 11.4% |
|
| 2003 | Operating margin | 6.5% |
|
| 1997 | Net margin | -6% |
|
| 1998 | Net margin | 23% |
|
| 1999 | Net margin | -12.5% |
|
| 2000 | Net margin | 1.7% |
|
| 2001 | Net margin | 7.9% |
|
| 2002 | Net margin | 7.7% |
|
| 2003 | Net margin | 4.4% |
|
| 1997 | Free cash flow margin | -4.6% |
|
| 1998 | Free cash flow margin | -0.2% |
|
| 1999 | Free cash flow margin | -9.5% |
|
| 2000 | Free cash flow margin | 5% |
|
| 2001 | Free cash flow margin | 12.9% |
|
| 2002 | Free cash flow margin | 18.7% |
|
| 2003 | Free cash flow margin | 2.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -509000 |
|
| 1998 | Operating cash flow | 1193000 |
|
| 1999 | Operating cash flow | -602000 |
|
| 2000 | Operating cash flow | 6619000 |
|
| 2001 | Operating cash flow | 9430000 |
|
| 2002 | Operating cash flow | 12679000 |
|
| 2003 | Operating cash flow | 4636000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -1387000 |
|
| 1998 | Free cash flow | -59000 |
|
| 1999 | Free cash flow | -3361000 |
|
| 2000 | Free cash flow | 2605000 |
|
| 2001 | Free cash flow | 7587000 |
|
| 2002 | Free cash flow | 10807000 |
|
| 2003 | Free cash flow | 1390000 |
|
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 | Liabilities / assets | 122.8% |
|
| 1999 | Liabilities / assets | 73.1% |
|
| 2000 | Liabilities / assets | 72.2% |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 70.2% |
|
| 2003 | Liabilities / assets | 69.1% |
|
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 | 0.92× |
|
| 1999 | Current assets / current liabilities | 0.98× |
|
| 2000 | Current assets / current liabilities | 1.04× |
|
| 2001 | Current assets / current liabilities | 1.06× |
|
| 2002 | Current assets / current liabilities | 1.09× |
|
| 2003 | Current assets / current liabilities | 1.08× |
|
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 1.83 million Exact valueExact value: -1833000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 509,000 Exact valueExact value: -509000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 878,000 Exact valueExact value: 878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.39 million Calculation and evidence-509000 − 878000 USD Exact free cash flow: -1387000 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 6.99 million Exact valueExact value: 6988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.25 million Exact valueExact value: 1252000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 59,000 Calculation and evidence1193000 − 1252000 USD Exact free cash flow: -59000 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 4.45 million Exact valueExact value: -4447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 602,000 Exact valueExact value: -602000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.76 million Exact valueExact value: 2759000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.36 million Calculation and evidence-602000 − 2759000 USD Exact free cash flow: -3361000 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 858,000 Exact valueExact value: 858000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.62 million Exact valueExact value: 6619000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.01 million Exact valueExact value: 4014000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.61 million Calculation and evidence6619000 − 4014000 USD Exact free cash flow: 2605000 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 4.66 million Exact valueExact value: 4656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.43 million Exact valueExact value: 9430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.84 million Exact valueExact value: 1843000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.59 million Calculation and evidence9430000 − 1843000 USD Exact free cash flow: 7587000 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 4.43 million Exact valueExact value: 4431000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.68 million Exact valueExact value: 12679000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.87 million Exact valueExact value: 1872000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.81 million Calculation and evidence12679000 − 1872000 USD Exact free cash flow: 10807000 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 2.55 million Exact valueExact value: 2547000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.64 million Exact valueExact value: 4636000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.25 million Exact valueExact value: 3246000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.39 million Calculation and evidence4636000 − 3246000 USD Exact free cash flow: 1390000 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: 0001079880, 1079880, edgar:1079880