Revenue
3.72 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 3720381 USD Source
17 filing records in this dataset, filed from 1999-08-26 to 2003-05-01. Explore the available filing history and original sources.
3.72 million USD
2003-03-31 · USD
-29.65%
2003-03-31 · %
-5.03 million USD
2003-03-31 · USD
-5.08 million USD
2003-03-31 · USD
35225652 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.7 million USD
2002-04-01 – 2003-03-31
-23.1 million USD
2002-04-01 – 2003-03-31
-19.6 million USD
2002-04-01 – 2003-03-31
736 thousand USD
2002-04-01 – 2003-03-31
-20.3 million USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-01.
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 50.61 million
–
Current period
USD 9.29 million
–
9289502 − 50609089 = -41319587 USD
50609089 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source9289502 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 18.16 million
–
Current period
−USD 30.88 million
–
-30879360 − -18160319 = -12719041 USD
-18160319 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-30879360 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 22.1 million
–
Current period
−USD 16.44 million
–
-16438010 − -22098091 = 5660081 USD
-22098091 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-16438010 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 2.7 million
–
Current period
USD 772,398
–
772398 − 2697128 = -1924730 USD
2697128 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source772398 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 | 26107306 | 26376666 Derived | -269360 | -342767 Derived | 73407 | -5684079 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 33288556 | 29904860 Derived | 3383696 | 1080725 Derived | 2302971 | 1200971 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 58463963 | 55980759 Derived | 2483204 | 34111 Derived | 2449093 | -4399849 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 90550529 | 100767132 Derived | -10216603 | -2303366 Derived | -7913237 | 855085 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 50609089 | 76299752 Derived | -25690663 | -7530344 Derived | -18160319 | -24795219 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 9289502 | 39801664 Derived | -30512162 | 367198 Derived | -30879360 | -17210408 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 | 26107306 |
|
| 1998 | Revenue | 33288556 |
|
| 1999 | Revenue | 58463963 |
|
| 2000 | Revenue | 90550529 |
|
| 2001 | Revenue | 50609089 |
|
| 2002 | Revenue | 9289502 |
|
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 | 27.5% |
|
| 1999 | Year over year | 75.6% |
|
| 2000 | Year over year | 54.9% |
|
| 2001 | Year over year | -44.1% |
|
| 2002 | Year over year | -81.6% |
|
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 | -1% |
|
| 1998 | Operating margin | 10.2% |
|
| 1999 | Operating margin | 4.2% |
|
| 2000 | Operating margin | -11.3% |
|
| 2001 | Operating margin | -50.8% |
|
| 2002 | Operating margin | -328.5% |
|
| 1997 | Net margin | 0.3% |
|
| 1998 | Net margin | 6.9% |
|
| 1999 | Net margin | 4.2% |
|
| 2000 | Net margin | -8.7% |
|
| 2001 | Net margin | -35.9% |
|
| 2002 | Net margin | -332.4% |
|
| 1997 | Free cash flow margin | -21.8% |
|
| 1998 | Free cash flow margin | 3.6% |
|
| 1999 | Free cash flow margin | -7.5% |
|
| 2000 | Free cash flow margin | 0.9% |
|
| 2001 | Free cash flow margin | -49% |
|
| 2002 | Free cash flow margin | -185.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -3785019 |
|
| 1998 | Operating cash flow | 2854994 |
|
| 1999 | Operating cash flow | -948986 |
|
| 2000 | Operating cash flow | 3710511 |
|
| 2001 | Operating cash flow | -22098091 |
|
| 2002 | Operating cash flow | -16438010 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -5684079 |
|
| 1998 | Free cash flow | 1200971 |
|
| 1999 | Free cash flow | -4399849 |
|
| 2000 | Free cash flow | 855085 |
|
| 2001 | Free cash flow | -24795219 |
|
| 2002 | Free cash flow | -17210408 |
|
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 | Liabilities / assets | 9.9% |
|
| 2002 | Liabilities / assets | 19.8% |
|
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 | 3.13× |
|
| 1999 | Current assets / current liabilities | 9.45× |
|
| 2000 | Current assets / current liabilities | 7.17× |
|
| 2001 | Current assets / current liabilities | 9.42× |
|
| 2002 | Current assets / current liabilities | 8.99× |
|
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 73,407 Exact valueExact value: 73407 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.79 million Exact valueExact value: -3785019 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.9 million Exact valueExact value: 1899060 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.68 million Calculation and evidence-3785019 − 1899060 USD Exact free cash flow: -5684079 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 2.3 million Exact valueExact value: 2302971 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.85 million Exact valueExact value: 2854994 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.65 million Exact valueExact value: 1654023 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Calculation and evidence2854994 − 1654023 USD Exact free cash flow: 1200971 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 2.45 million Exact valueExact value: 2449093 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 948,986 Exact valueExact value: -948986 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.45 million Exact valueExact value: 3450863 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.4 million Calculation and evidence-948986 − 3450863 USD Exact free cash flow: -4399849 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 7.91 million Exact valueExact value: -7913237 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.71 million Exact valueExact value: 3710511 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.86 million Exact valueExact value: 2855426 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 855,085 Calculation and evidence3710511 − 2855426 USD Exact free cash flow: 855085 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 18.16 million Exact valueExact value: -18160319 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.1 million Exact valueExact value: -22098091 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.7 million Exact valueExact value: 2697128 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.8 million Calculation and evidence-22098091 − 2697128 USD Exact free cash flow: -24795219 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 30.88 million Exact valueExact value: -30879360 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.44 million Exact valueExact value: -16438010 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 772,398 Exact valueExact value: 772398 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.21 million Calculation and evidence-16438010 − 772398 USD Exact free cash flow: -17210408 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.
17 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001086384, 1086384, edgar:1086384