Revenue
33 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 33037000 USD Source
23 filing records in this dataset, filed from 1999-09-13 to 2003-11-14. Explore the available filing history and original sources.
33 million USD
2003-09-30 · USD
-74.06%
2003-09-30 · %
681 thousand USD
2003-09-30 · USD
-1.73 million USD
2003-09-30 · USD
21495000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-116 million USD
2002-10-01 – 2003-09-30
22.6 million USD
2002-10-01 – 2003-09-30
9.96 million USD
2002-10-01 – 2003-09-30
12.6 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-14.
Financial data available through: 2002-12-31.
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 214.35 million
–
Current period
USD 187.96 million
–
187960000 − 214353000 = -26393000 USD
214353000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source187960000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 188.46 million
–
Current period
−USD 246.23 million
–
-246233000 − -188459000 = -57774000 USD
-188459000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-246233000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 62.71 million
–
Current period
USD 5.42 million
–
5417000 − -62705000 = 68122000 USD
-62705000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source5417000 USD · 2002-01-01 – 2002-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 98.2 million
–
Current period
USD 28.41 million
–
28405000 − 98201000 = -69796000 USD
98201000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source28405000 USD · 2002-01-01 – 2002-12-31
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 | 4420000 | 13486000 Derived | -9066000 | 0 Derived | -9066000 | -8176000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 22635000 | 39375000 Derived | -16740000 | -159000 Derived | -16581000 | -41899000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 59786000 | 131988000 Derived | -72202000 | -7203000 Derived | -64999000 | -190911000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 168085000 | 318698000 Derived | -150613000 | -7512000 Derived | -143101000 | -265124000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 214353000 | 400202000 Derived | -185849000 | 2610000 Derived | -188459000 | -160906000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 187960000 | 426063000 Derived | -238103000 | 8130000 Derived | -246233000 | -22988000 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 | 4420000 |
|
| 1998 | Revenue | 22635000 |
|
| 1999 | Revenue | 59786000 |
|
| 2000 | Revenue | 168085000 |
|
| 2001 | Revenue | 214353000 |
|
| 2002 | Revenue | 187960000 |
|
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 | 412.1% |
|
| 1999 | Year over year | 164.1% |
|
| 2000 | Year over year | 181.1% |
|
| 2001 | Year over year | 27.5% |
|
| 2002 | Year over year | -12.3% |
|
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 | -205.1% |
|
| 1998 | Operating margin | -74% |
|
| 1999 | Operating margin | -120.8% |
|
| 2000 | Operating margin | -89.6% |
|
| 2001 | Operating margin | -86.7% |
|
| 2002 | Operating margin | -126.7% |
|
| 1997 | Net margin | -205.1% |
|
| 1998 | Net margin | -73.3% |
|
| 1999 | Net margin | -108.7% |
|
| 2000 | Net margin | -85.1% |
|
| 2001 | Net margin | -87.9% |
|
| 2002 | Net margin | -131% |
|
| 1997 | Free cash flow margin | -185% |
|
| 1998 | Free cash flow margin | -185.1% |
|
| 1999 | Free cash flow margin | -319.3% |
|
| 2000 | Free cash flow margin | -157.7% |
|
| 2001 | Free cash flow margin | -75.1% |
|
| 2002 | Free cash flow margin | -12.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -7172000 |
|
| 1998 | Operating cash flow | -10930000 |
|
| 1999 | Operating cash flow | -20515000 |
|
| 2000 | Operating cash flow | -62520000 |
|
| 2001 | Operating cash flow | -62705000 |
|
| 2002 | Operating cash flow | 5417000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -8176000 |
|
| 1998 | Free cash flow | -41899000 |
|
| 1999 | Free cash flow | -190911000 |
|
| 2000 | Free cash flow | -265124000 |
|
| 2001 | Free cash flow | -160906000 |
|
| 2002 | Free cash flow | -22988000 |
|
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 | 8.9% |
|
| 1999 | Liabilities / assets | 15.7% |
|
| 2000 | Liabilities / assets | 20% |
|
| 2001 | Liabilities / assets | 44% |
|
| 2002 | Liabilities / assets | 98.7% |
|
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 | 1.21× |
|
| 1999 | Current assets / current liabilities | 3.08× |
|
| 2000 | Current assets / current liabilities | 2× |
|
| 2001 | Current assets / current liabilities | 1.15× |
|
| 2002 | Current assets / current liabilities | 0.47× |
|
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 9.07 million Exact valueExact value: -9066000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.17 million Exact valueExact value: -7172000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1 million Exact valueExact value: 1004000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.18 million Calculation and evidence-7172000 − 1004000 USD Exact free cash flow: -8176000 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 16.58 million Exact valueExact value: -16581000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.93 million Exact valueExact value: -10930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.97 million Exact valueExact value: 30969000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 41.9 million Calculation and evidence-10930000 − 30969000 USD Exact free cash flow: -41899000 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 65 million Exact valueExact value: -64999000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.52 million Exact valueExact value: -20515000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 170.4 million Exact valueExact value: 170396000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 190.91 million Calculation and evidence-20515000 − 170396000 USD Exact free cash flow: -190911000 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 143.1 million Exact valueExact value: -143101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 62.52 million Exact valueExact value: -62520000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 202.6 million Exact valueExact value: 202604000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 265.12 million Calculation and evidence-62520000 − 202604000 USD Exact free cash flow: -265124000 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 188.46 million Exact valueExact value: -188459000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 62.71 million Exact valueExact value: -62705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 98.2 million Exact valueExact value: 98201000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 160.91 million Calculation and evidence-62705000 − 98201000 USD Exact free cash flow: -160906000 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 246.23 million Exact valueExact value: -246233000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.42 million Exact valueExact value: 5417000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.41 million Exact valueExact value: 28405000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.99 million Calculation and evidence5417000 − 28405000 USD Exact free cash flow: -22988000 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.
23 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001085098, 1085098, edgar:1085098