Revenue
44.8 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 44788000 USD Source
21 filing records in this dataset, filed from 2000-05-25 to 2004-05-12. Explore the available filing history and original sources.
44.8 million USD
2004-03-31 · USD
5.58%
2004-03-31 · %
-5.61 million USD
2004-03-31 · USD
-6.09 million USD
2004-03-31 · USD
279000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-12.
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 307.95 million
–
Current period
USD 300.5 million
–
300495000 − 307947000 = -7452000 USD
307947000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source300495000 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 4.04 million
–
Current period
−USD 98.6 million
–
-98603000 − -4044000 = -94559000 USD
-4044000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-98603000 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 16.54 million
–
Current period
USD 9.21 million
–
9207000 − 16543000 = -7336000 USD
16543000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source9207000 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 13.74 million
–
Current period
USD 14 million
–
14003000 − 13738000 = 265000 USD
13738000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source14003000 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 | 169943000 | 177172000 Derived | -7229000 | 9540000 Derived | -16769000 | 5953000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 244802000 | 226295000 Derived | 18507000 | 17508000 Derived | 999000 | 14947000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 299335000 | 285190000 Derived | 14145000 | 23693000 Derived | -9548000 | -12621000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 307947000 | 285768000 Derived | 22179000 | 26223000 Derived | -4044000 | 2805000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 300495000 | 416905000 Derived | -116410000 | -17807000 Derived | -98603000 | -4796000 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 | 169943000 |
|
| 1999 | Revenue | 244802000 |
|
| 2000 | Revenue | 299335000 |
|
| 2001 | Revenue | 307947000 |
|
| 2002 | Revenue | 300495000 |
|
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 | 44% |
|
| 2000 | Year over year | 22.3% |
|
| 2001 | Year over year | 2.9% |
|
| 2002 | Year over year | -2.4% |
|
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 | -4.3% |
|
| 1999 | Operating margin | 7.6% |
|
| 2000 | Operating margin | 4.7% |
|
| 2001 | Operating margin | 7.2% |
|
| 2002 | Operating margin | -38.7% |
|
| 1998 | Net margin | -9.9% |
|
| 1999 | Net margin | 0.4% |
|
| 2000 | Net margin | -3.2% |
|
| 2001 | Net margin | -1.3% |
|
| 2002 | Net margin | -32.8% |
|
| 1998 | Free cash flow margin | 3.5% |
|
| 1999 | Free cash flow margin | 6.1% |
|
| 2000 | Free cash flow margin | -4.2% |
|
| 2001 | Free cash flow margin | 0.9% |
|
| 2002 | Free cash flow margin | -1.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 15352000 |
|
| 1999 | Operating cash flow | 29519000 |
|
| 2000 | Operating cash flow | 7698000 |
|
| 2001 | Operating cash flow | 16543000 |
|
| 2002 | Operating cash flow | 9207000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | 5953000 |
|
| 1999 | Free cash flow | 14947000 |
|
| 2000 | Free cash flow | -12621000 |
|
| 2001 | Free cash flow | 2805000 |
|
| 2002 | Free cash flow | -4796000 |
|
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 |
| 1999-12-31 | 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 |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2× |
|
| 2000 | Current assets / current liabilities | 1.7× |
|
| 2001 | Current assets / current liabilities | 1.64× |
|
| 2002 | Current assets / current liabilities | 1.8× |
|
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 16.77 million Exact valueExact value: -16769000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.35 million Exact valueExact value: 15352000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.4 million Exact valueExact value: 9399000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.95 million Calculation and evidence15352000 − 9399000 USD Exact free cash flow: 5953000 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 999,000 Exact valueExact value: 999000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.52 million Exact valueExact value: 29519000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.57 million Exact valueExact value: 14572000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.95 million Calculation and evidence29519000 − 14572000 USD Exact free cash flow: 14947000 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 9.55 million Exact valueExact value: -9548000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.7 million Exact valueExact value: 7698000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.32 million Exact valueExact value: 20319000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.62 million Calculation and evidence7698000 − 20319000 USD Exact free cash flow: -12621000 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 4.04 million Exact valueExact value: -4044000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.54 million Exact valueExact value: 16543000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.74 million Exact valueExact value: 13738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.81 million Calculation and evidence16543000 − 13738000 USD Exact free cash flow: 2805000 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 98.6 million Exact valueExact value: -98603000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.21 million Exact valueExact value: 9207000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14 million Exact valueExact value: 14003000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.8 million Calculation and evidence9207000 − 14003000 USD Exact free cash flow: -4796000 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: 0001108673, 1108673, edgar:1108673