Revenue
27.7 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 27716000 USD Source
14 filing records in this dataset, filed from 2000-08-22 to 2003-11-13. Explore the available filing history and original sources.
27.7 million USD
2003-09-30 · USD
-22.9%
2003-09-30 · %
-10.1 million USD
2003-09-30 · USD
-11.7 million USD
2003-09-30 · USD
61683000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
101 million USD
2002-10-01 – 2003-09-30
-51.3 million USD
2002-10-01 – 2003-09-30
-7.26 million USD
2002-10-01 – 2003-09-30
2.26 million USD
2002-10-01 – 2003-09-30
-9.52 million USD
2002-10-01 – 2003-09-30
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 240.58 million
–
Current period
USD 123.84 million
–
123842000 − 240578000 = -116736000 USD
240578000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source123842000 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 19.26 million
–
Current period
−USD 50.3 million
–
-50297000 − -19260000 = -31037000 USD
-19260000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-50297000 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 25.1 million
–
Current period
−USD 1.56 million
–
-1564000 − 25095000 = -26659000 USD
25095000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-1564000 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 6.26 million
–
Current period
USD 942,000
–
942000 − 6256000 = -5314000 USD
6256000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source942000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 70959000 | 64442000 Derived | 6517000 | 2689000 Derived | 3828000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 150862000 | 134648000 Derived | 16214000 | 8262000 Derived | 7952000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 295993000 | 275432000 Derived | 20561000 | 11985000 Derived | 8576000 | -26346000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 240578000 | 272949000 Derived | -32371000 | -13111000 Derived | -19260000 | 18839000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 123842000 | 165290000 Derived | -41448000 | 8849000 Derived | -50297000 | -2506000 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 |
|---|---|---|---|
| 1998 | Revenue | 70959000 |
|
| 1999 | Revenue | 150862000 |
|
| 2000 | Revenue | 295993000 |
|
| 2001 | Revenue | 240578000 |
|
| 2002 | Revenue | 123842000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 112.6% |
|
| 2000 | Year over year | 96.2% |
|
| 2001 | Year over year | -18.7% |
|
| 2002 | Year over year | -48.5% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 9.2% |
|
| 1999 | Operating margin | 10.7% |
|
| 2000 | Operating margin | 6.9% |
|
| 2001 | Operating margin | -13.5% |
|
| 2002 | Operating margin | -33.5% |
|
| 1998 | Net margin | 5.4% |
|
| 1999 | Net margin | 5.3% |
|
| 2000 | Net margin | 2.9% |
|
| 2001 | Net margin | -8% |
|
| 2002 | Net margin | -40.6% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | -8.9% |
|
| 2001 | Free cash flow margin | 7.8% |
|
| 2002 | Free cash flow margin | -2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -3413000 |
|
| 1999 | Operating cash flow | 6000 |
|
| 2000 | Operating cash flow | -15052000 |
|
| 2001 | Operating cash flow | 25095000 |
|
| 2002 | Operating cash flow | -1564000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | -26346000 |
|
| 2001 | Free cash flow | 18839000 |
|
| 2002 | Free cash flow | -2506000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999 | Liabilities / assets | 73.2% |
|
| 2000 | Liabilities / assets | 24.4% |
|
| 2001 | Liabilities / assets | 18.1% |
|
| 2002 | Liabilities / assets | 26.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 1.92× |
|
| 2000 | Current assets / current liabilities | 4.44× |
|
| 2001 | Current assets / current liabilities | 6.42× |
|
| 2002 | Current assets / current liabilities | 4.76× |
|
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 1998-01-01 – 1998-12-31 | USD 3.83 million Exact valueExact value: 3828000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.41 million Exact valueExact value: -3413000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | USD 7.95 million Exact valueExact value: 7952000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,000 Exact valueExact value: 6000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | USD 8.58 million Exact valueExact value: 8576000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.05 million Exact valueExact value: -15052000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.29 million Exact valueExact value: 11294000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 26.35 million Calculation and evidence-15052000 − 11294000 USD Exact free cash flow: -26346000 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 19.26 million Exact valueExact value: -19260000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.1 million Exact valueExact value: 25095000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.26 million Exact valueExact value: 6256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.84 million Calculation and evidence25095000 − 6256000 USD Exact free cash flow: 18839000 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 50.3 million Exact valueExact value: -50297000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.56 million Exact valueExact value: -1564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 942,000 Exact valueExact value: 942000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.51 million Calculation and evidence-1564000 − 942000 USD Exact free cash flow: -2506000 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.
14 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001105503, 1105503, edgar:1105503