Revenue
81.8 million USD
2004-09-30 · USD
21 filing records in this dataset, filed from 2000-05-15 to 2004-11-18. Explore the available filing history and original sources.
81.8 million USD
2004-09-30 · USD
-29.52%
2004-09-30 · %
726 thousand USD
2004-09-30 · USD
-2.96 million USD
2004-09-30 · USD
10112000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-18.
Financial data available through: 2002-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 181.6 million
–
Current period
USD 290.78 million
–
290780000 − 181598000 = 109182000 USD
181598000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source290780000 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 248.77 million
–
Current period
−USD 479.46 million
–
-479459000 − -248771000 = -230688000 USD
-248771000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-479459000 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 126.64 million
–
Current period
−USD 55.11 million
–
-55110000 − -126635000 = 71525000 USD
-126635000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-55110000 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 85.05 million
–
Current period
USD 28.53 million
–
28526000 − 85051000 = -56525000 USD
85051000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source28526000 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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 4518000 | 35110000 Derived | -30592000 | 1883000 Derived | -32475000 | -80396000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 68082000 | 270382000 Derived | -202300000 | 14552000 Derived | -216852000 | -189004000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 181598000 | 379163000 Derived | -197565000 | 51206000 Derived | -248771000 | -211686000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 290780000 | 709067000 Derived | -418287000 | 61172000 Derived | -479459000 | -83636000 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 |
|---|---|---|---|
| 1999 | Revenue | 4518000 |
|
| 2000 | Revenue | 68082000 |
|
| 2001 | Revenue | 181598000 |
|
| 2002 | Revenue | 290780000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 1,406.9% |
|
| 2001 | Year over year | 166.7% |
|
| 2002 | Year over year | 60.1% |
|
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 |
|---|---|---|---|
| 1999 | Operating margin | -677.1% |
|
| 2000 | Operating margin | -297.1% |
|
| 2001 | Operating margin | -108.8% |
|
| 2002 | Operating margin | -143.8% |
|
| 1999 | Net margin | -718.8% |
|
| 2000 | Net margin | -318.5% |
|
| 2001 | Net margin | -137% |
|
| 2002 | Net margin | -164.9% |
|
| 1999 | Free cash flow margin | -1,779.5% |
|
| 2000 | Free cash flow margin | -277.6% |
|
| 2001 | Free cash flow margin | -116.6% |
|
| 2002 | Free cash flow margin | -28.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -24319000 |
|
| 2000 | Operating cash flow | -69604000 |
|
| 2001 | Operating cash flow | -126635000 |
|
| 2002 | Operating cash flow | -55110000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -80396000 |
|
| 2000 | Free cash flow | -189004000 |
|
| 2001 | Free cash flow | -211686000 |
|
| 2002 | Free cash flow | -83636000 |
|
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 |
|---|---|---|---|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.45× |
|
| 2000 | Current assets / current liabilities | 4.5× |
|
| 2001 | Current assets / current liabilities | 0.9× |
|
| 2002 | Current assets / current liabilities | 1.02× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 32.48 million Exact valueExact value: -32475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.32 million Exact valueExact value: -24319000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 56.08 million Exact valueExact value: 56077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 80.4 million Calculation and evidence-24319000 − 56077000 USD Exact free cash flow: -80396000 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 216.85 million Exact valueExact value: -216852000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69.6 million Exact valueExact value: -69604000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 119.4 million Exact valueExact value: 119400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 189 million Calculation and evidence-69604000 − 119400000 USD Exact free cash flow: -189004000 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 248.77 million Exact valueExact value: -248771000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 126.64 million Exact valueExact value: -126635000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 85.05 million Exact valueExact value: 85051000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 211.69 million Calculation and evidence-126635000 − 85051000 USD Exact free cash flow: -211686000 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 479.46 million Exact valueExact value: -479459000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 55.11 million Exact valueExact value: -55110000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.53 million Exact valueExact value: 28526000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 83.64 million Calculation and evidence-55110000 − 28526000 USD Exact free cash flow: -83636000 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: 0001091953, 1091953, edgar:1091953