Revenue
135 million USD
2003-06-30 · USD
24 filing records in this dataset, filed from 1999-12-23 to 2003-09-30. Explore the available filing history and original sources.
135 million USD
2003-06-30 · USD
10.05%
2003-06-30 · %
26306832 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-09-30.
Financial data available through: 2003-06-30.
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 465.06 million
–
Current period
USD 425.63 million
–
425627639 − 465058357 = -39430718 USD
465058357 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source425627639 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 86.04 million
–
Current period
−USD 25.03 million
–
-25027545 − -86039852 = 61012307 USD
-86039852 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source-25027545 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 23.71 million
–
Current period
USD 7.4 million
–
7404517 − -23706225 = 31110742 USD
-23706225 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source7404517 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 17.12 million
–
Current period
USD 12.71 million
–
12705352 − 17123302 = -4417950 USD
17123302 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source12705352 USD · 2002-07-01 – 2003-06-30
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 |
|---|---|---|---|---|---|---|---|
| 2000 1999-07-01 – 2000-06-30 | 208971421 | 260505718 Derived | -51534297 | -904454 Derived | -50629843 | -98891428 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 350507972 | 392436055 Derived | -41928083 | -3416359 Derived | -38511724 | -73660526 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 465058357 | 546580900 Derived | -81522543 | 4517309 Derived | -86039852 | -40829527 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 425627639 | 439379042 Derived | -13751403 | 11276142 Derived | -25027545 | -5300835 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 |
|---|---|---|---|
| 2000 | Revenue | 208971421 |
|
| 2001 | Revenue | 350507972 |
|
| 2002 | Revenue | 465058357 |
|
| 2003 | Revenue | 425627639 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 67.7% |
|
| 2002 | Year over year | 32.7% |
|
| 2003 | Year over year | -8.5% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | -24.7% |
|
| 2001 | Operating margin | -12% |
|
| 2002 | Operating margin | -17.5% |
|
| 2003 | Operating margin | -3.2% |
|
| 2000 | Net margin | -24.2% |
|
| 2001 | Net margin | -11% |
|
| 2002 | Net margin | -18.5% |
|
| 2003 | Net margin | -5.9% |
|
| 2000 | Free cash flow margin | -47.3% |
|
| 2001 | Free cash flow margin | -21% |
|
| 2002 | Free cash flow margin | -8.8% |
|
| 2003 | Free cash flow margin | -1.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -41429392 |
|
| 2001 | Operating cash flow | -26709608 |
|
| 2002 | Operating cash flow | -23706225 |
|
| 2003 | Operating cash flow | 7404517 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -98891428 |
|
| 2001 | Free cash flow | -73660526 |
|
| 2002 | Free cash flow | -40829527 |
|
| 2003 | Free cash flow | -5300835 |
|
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 |
|---|---|---|---|
| 2000 | Liabilities / assets | 28.8% |
|
| 2001 | Liabilities / assets | 24.2% |
|
| 2002 | Liabilities / assets | 38.4% |
|
| 2003 | Liabilities / assets | 38.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 2.22× |
|
| 2001 | Current assets / current liabilities | 2.67× |
|
| 2002 | Current assets / current liabilities | 1.1× |
|
| 2003 | Current assets / current liabilities | 1.23× |
|
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 |
|---|---|---|---|---|
| 1998 1997-07-01 – 1998-06-30 | −USD 21.91 million Exact valueExact value: -21914855 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.55 million Exact valueExact value: -10550304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.18 million Exact valueExact value: 21180550 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31.73 million Calculation and evidence-10550304 − 21180550 USD Exact free cash flow: -31730854 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-07-01 – 1999-06-30 | −USD 49.43 million Exact valueExact value: -49432791 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.62 million Exact valueExact value: -17623991 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.53 million Exact valueExact value: 25533246 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 43.16 million Calculation and evidence-17623991 − 25533246 USD Exact free cash flow: -43157237 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-01 – 2000-06-30 | −USD 50.63 million Exact valueExact value: -50629843 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 41.43 million Exact valueExact value: -41429392 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 57.46 million Exact valueExact value: 57462036 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 98.89 million Calculation and evidence-41429392 − 57462036 USD Exact free cash flow: -98891428 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | −USD 38.51 million Exact valueExact value: -38511724 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 26.71 million Exact valueExact value: -26709608 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.95 million Exact valueExact value: 46950918 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 73.66 million Calculation and evidence-26709608 − 46950918 USD Exact free cash flow: -73660526 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | −USD 86.04 million Exact valueExact value: -86039852 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.71 million Exact valueExact value: -23706225 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.12 million Exact valueExact value: 17123302 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40.83 million Calculation and evidence-23706225 − 17123302 USD Exact free cash flow: -40829527 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-07-01 – 2003-06-30 | −USD 25.03 million Exact valueExact value: -25027545 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.4 million Exact valueExact value: 7404517 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.71 million Exact valueExact value: 12705352 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.3 million Calculation and evidence7404517 − 12705352 USD Exact free cash flow: -5300835 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.
24 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001089567, 1089567, edgar:1089567