Revenue
2.32 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 2321000 USD Source
27 filing records in this dataset, filed from 1999-08-16 to 2004-08-13. Explore the available filing history and original sources.
2.32 million USD
2004-06-30 · USD
5.77%
2004-06-30 · %
173 thousand USD
2004-06-30 · USD
150 thousand USD
2004-06-30 · USD
4987000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
8.28 million USD
2003-07-01 – 2004-06-30
-889 thousand USD
2003-07-01 – 2004-06-30
-1.8 million USD
2003-07-01 – 2004-06-30
53 thousand USD
2003-07-01 – 2004-06-30
-1.86 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-13.
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 14.59 million
–
Current period
USD 9.3 million
–
9298000 − 14586000 = -5288000 USD
14586000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source9298000 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 5.44 million
–
Current period
−USD 2.71 million
–
-2706000 − -5440000 = 2734000 USD
-5440000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-2706000 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 113,000
–
Current period
−USD 3.86 million
–
-3864000 − 113000 = -3977000 USD
113000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-3864000 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 176,000
–
Current period
USD 30,000
–
30000 − 176000 = -146000 USD
176000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source30000 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 | 5413000 | 10099000 Derived | -4686000 | -12000 Derived | -4674000 | -3685000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 10160000 | 14250000 Derived | -4090000 | -1000 Derived | -4089000 | -3407000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 14443000 | 26608000 Derived | -12165000 | -859000 Derived | -11306000 | -11786000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 25277000 | 43134000 Derived | -17857000 | -1131000 Derived | -16726000 | -13117000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 19371000 | 34762000 Derived | -15391000 | -259000 Derived | -15132000 | -11685000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 14586000 | 20037000 Derived | -5451000 | -11000 Derived | -5440000 | -63000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 9298000 | 11992000 Derived | -2694000 | 12000 Derived | -2706000 | -3894000 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 | 5413000 |
|
| 1998 | Revenue | 10160000 |
|
| 1999 | Revenue | 14443000 |
|
| 2000 | Revenue | 25277000 |
|
| 2001 | Revenue | 19371000 |
|
| 2002 | Revenue | 14586000 |
|
| 2003 | Revenue | 9298000 |
|
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 | 87.7% |
|
| 1999 | Year over year | 42.2% |
|
| 2000 | Year over year | 75% |
|
| 2001 | Year over year | -23.4% |
|
| 2002 | Year over year | -24.7% |
|
| 2003 | Year over year | -36.3% |
|
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 | -86.6% |
|
| 1998 | Operating margin | -40.3% |
|
| 1999 | Operating margin | -84.2% |
|
| 2000 | Operating margin | -70.6% |
|
| 2001 | Operating margin | -79.5% |
|
| 2002 | Operating margin | -37.4% |
|
| 2003 | Operating margin | -29% |
|
| 1997 | Net margin | -86.3% |
|
| 1998 | Net margin | -40.2% |
|
| 1999 | Net margin | -78.3% |
|
| 2000 | Net margin | -66.2% |
|
| 2001 | Net margin | -78.1% |
|
| 2002 | Net margin | -37.3% |
|
| 2003 | Net margin | -29.1% |
|
| 1997 | Free cash flow margin | -68.1% |
|
| 1998 | Free cash flow margin | -33.5% |
|
| 1999 | Free cash flow margin | -81.6% |
|
| 2000 | Free cash flow margin | -51.9% |
|
| 2001 | Free cash flow margin | -60.3% |
|
| 2002 | Free cash flow margin | -0.4% |
|
| 2003 | Free cash flow margin | -41.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -3130000 |
|
| 1998 | Operating cash flow | -2965000 |
|
| 1999 | Operating cash flow | -10867000 |
|
| 2000 | Operating cash flow | -11695000 |
|
| 2001 | Operating cash flow | -11584000 |
|
| 2002 | Operating cash flow | 113000 |
|
| 2003 | Operating cash flow | -3864000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -3685000 |
|
| 1998 | Free cash flow | -3407000 |
|
| 1999 | Free cash flow | -11786000 |
|
| 2000 | Free cash flow | -13117000 |
|
| 2001 | Free cash flow | -11685000 |
|
| 2002 | Free cash flow | -63000 |
|
| 2003 | Free cash flow | -3894000 |
|
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 | 55% |
|
| 1999 | Liabilities / assets | 18.1% |
|
| 2000 | Liabilities / assets | 33% |
|
| 2001 | Liabilities / assets | 42.2% |
|
| 2002 | Liabilities / assets | 57.6% |
|
| 2003 | Liabilities / assets | 60.2% |
|
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 | 1.98× |
|
| 1999 | Current assets / current liabilities | 5.4× |
|
| 2000 | Current assets / current liabilities | 2.7× |
|
| 2001 | Current assets / current liabilities | 2.26× |
|
| 2002 | Current assets / current liabilities | 1.88× |
|
| 2003 | Current assets / current liabilities | 1.66× |
|
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 4.67 million Exact valueExact value: -4674000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.13 million Exact valueExact value: -3130000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 555,000 Exact valueExact value: 555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.69 million Calculation and evidence-3130000 − 555000 USD Exact free cash flow: -3685000 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 4.09 million Exact valueExact value: -4089000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.97 million Exact valueExact value: -2965000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 442,000 Exact valueExact value: 442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.41 million Calculation and evidence-2965000 − 442000 USD Exact free cash flow: -3407000 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 11.31 million Exact valueExact value: -11306000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.87 million Exact valueExact value: -10867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 919,000 Exact valueExact value: 919000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.79 million Calculation and evidence-10867000 − 919000 USD Exact free cash flow: -11786000 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 16.73 million Exact valueExact value: -16726000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.7 million Exact valueExact value: -11695000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1422000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.12 million Calculation and evidence-11695000 − 1422000 USD Exact free cash flow: -13117000 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 15.13 million Exact valueExact value: -15132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.58 million Exact valueExact value: -11584000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 101,000 Exact valueExact value: 101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.69 million Calculation and evidence-11584000 − 101000 USD Exact free cash flow: -11685000 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 5.44 million Exact valueExact value: -5440000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 113,000 Exact valueExact value: 113000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 176,000 Exact valueExact value: 176000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 63,000 Calculation and evidence113000 − 176000 USD Exact free cash flow: -63000 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 2.71 million Exact valueExact value: -2706000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.86 million Exact valueExact value: -3864000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30,000 Exact valueExact value: 30000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.89 million Calculation and evidence-3864000 − 30000 USD Exact free cash flow: -3894000 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.
27 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001084400, 1084400, edgar:1084400