Revenue
12.2 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 12204000 USD Source
13 filing records in this dataset, filed from 2000-05-15 to 2003-11-13. Explore the available filing history and original sources.
0 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
64.5 million USD
2000-07-01 – 2001-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-13.
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 52.51 million
–
Current period
USD 53.21 million
–
53211000 − 52512000 = 699000 USD
52512000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source53211000 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 4.91 million
–
Current period
−USD 6.5 million
–
-6499000 − 4914000 = -11413000 USD
4914000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-6499000 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 20.05 million
–
Current period
−USD 204,000
–
-204000 − 20051000 = -20255000 USD
20051000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-204000 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 0
–
Current period
USD 0
–
0 − 0 = 0 USD
0 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source0 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 20385000 | 12208000 Derived | 8177000 | 9030000 Derived | -853000 | -64543000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 52512000 | 23846000 Derived | 28666000 | 23752000 Derived | 4914000 | 20051000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 53211000 | 35425000 Derived | 17786000 | 24285000 Derived | -6499000 | -204000 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 | 20385000 |
|
| 2001 | Revenue | 52512000 |
|
| 2002 | Revenue | 53211000 |
|
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 | 157.6% |
|
| 2002 | Year over year | 1.3% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | 40.1% |
|
| 2001 | Operating margin | 54.6% |
|
| 2002 | Operating margin | 33.4% |
|
| 2000 | Net margin | -4.2% |
|
| 2001 | Net margin | 9.4% |
|
| 2002 | Net margin | -12.2% |
|
| 2000 | Free cash flow margin | -316.6% |
|
| 2001 | Free cash flow margin | 38.2% |
|
| 2002 | Free cash flow margin | -0.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -10733000 |
|
| 2001 | Operating cash flow | 20051000 |
|
| 2002 | Operating cash flow | -204000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -64543000 |
|
| 2001 | Free cash flow | 20051000 |
|
| 2002 | Free cash flow | -204000 |
|
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 | 88.9% |
|
| 2001 | Liabilities / assets | 87.8% |
|
| 2002 | Liabilities / assets | 89% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 1.31× |
|
| 2001 | Current assets / current liabilities | 2.36× |
|
| 2002 | Current assets / current liabilities | 2.3× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 853,000 Exact valueExact value: -853000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.73 million Exact valueExact value: -10733000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53.81 million Exact valueExact value: 53810000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 64.54 million Calculation and evidence-10733000 − 53810000 USD Exact free cash flow: -64543000 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 4.91 million Exact valueExact value: 4914000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.05 million Exact valueExact value: 20051000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.05 million Calculation and evidence20051000 − 0 USD Exact free cash flow: 20051000 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 6.5 million Exact valueExact value: -6499000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 204,000 Exact valueExact value: -204000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 204,000 Calculation and evidence-204000 − 0 USD Exact free cash flow: -204000 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.
13 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001092436, 1092436, edgar:1092436