Revenue
3.15 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 3152203 USD Source
14 filing records in this dataset, filed from 2000-08-08 to 2003-08-08. Explore the available filing history and original sources.
3.15 million USD
2003-06-30 · USD
-79%
2003-06-30 · %
-879 thousand USD
2003-06-30 · USD
-1.08 million USD
2003-06-30 · USD
8636209 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
13.4 million USD
2002-07-01 – 2003-06-30
-7.58 million USD
2002-07-01 – 2003-06-30
-3.12 million USD
2002-07-01 – 2003-06-30
969 thousand USD
2002-07-01 – 2003-06-30
-4.09 million USD
2002-07-01 – 2003-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-08.
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 12.63 million
–
Current period
USD 13.91 million
–
13907092 − 12631818 = 1275274 USD
12631818 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source13907092 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 8.6 million
–
Current period
−USD 5.78 million
–
-5781895 − -8595097 = 2813202 USD
-8595097 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-5781895 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 6.76 million
–
Current period
−USD 2.92 million
–
-2924836 − -6756739 = 3831903 USD
-6756739 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-2924836 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 942,951
–
Current period
USD 912,369
–
912369 − 942951 = -30582 USD
942951 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source912369 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 | 2551963 | 6741664 Derived | -4189701 | 418775 Derived | -4608476 | -2629616 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 4350688 | 8098464 Derived | -3747776 | -77539 Derived | -3670237 | -1594620 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 7918934 | 20310370 Derived | -12391436 | -1069866 Derived | -11321570 | -10229899 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 12631818 | 22158124 Derived | -9526306 | -931209 Derived | -8595097 | -7699690 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 13907092 | 20016427 Derived | -6109335 | -327440 Derived | -5781895 | -3837205 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 | 2551963 |
|
| 1999 | Revenue | 4350688 |
|
| 2000 | Revenue | 7918934 |
|
| 2001 | Revenue | 12631818 |
|
| 2002 | Revenue | 13907092 |
|
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 | 70.5% |
|
| 2000 | Year over year | 82% |
|
| 2001 | Year over year | 59.5% |
|
| 2002 | Year over year | 10.1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -164.2% |
|
| 1999 | Operating margin | -86.1% |
|
| 2000 | Operating margin | -156.5% |
|
| 2001 | Operating margin | -75.4% |
|
| 2002 | Operating margin | -43.9% |
|
| 1998 | Net margin | -180.6% |
|
| 1999 | Net margin | -84.4% |
|
| 2000 | Net margin | -143% |
|
| 2001 | Net margin | -68% |
|
| 2002 | Net margin | -41.6% |
|
| 1998 | Free cash flow margin | -103% |
|
| 1999 | Free cash flow margin | -36.7% |
|
| 2000 | Free cash flow margin | -129.2% |
|
| 2001 | Free cash flow margin | -61% |
|
| 2002 | Free cash flow margin | -27.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -2385667 |
|
| 1999 | Operating cash flow | -1399647 |
|
| 2000 | Operating cash flow | -7527428 |
|
| 2001 | Operating cash flow | -6756739 |
|
| 2002 | Operating cash flow | -2924836 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -2629616 |
|
| 1999 | Free cash flow | -1594620 |
|
| 2000 | Free cash flow | -10229899 |
|
| 2001 | Free cash flow | -7699690 |
|
| 2002 | Free cash flow | -3837205 |
|
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 | 1.12× |
|
| 2000 | Current assets / current liabilities | 5.61× |
|
| 2001 | Current assets / current liabilities | 4.14× |
|
| 2002 | Current assets / current liabilities | 3.45× |
|
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 4.61 million Exact valueExact value: -4608476 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.39 million Exact valueExact value: -2385667 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 243,949 Exact valueExact value: 243949 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.63 million Calculation and evidence-2385667 − 243949 USD Exact free cash flow: -2629616 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 3.67 million Exact valueExact value: -3670237 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.4 million Exact valueExact value: -1399647 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 194,973 Exact valueExact value: 194973 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.59 million Calculation and evidence-1399647 − 194973 USD Exact free cash flow: -1594620 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 11.32 million Exact valueExact value: -11321570 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.53 million Exact valueExact value: -7527428 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.7 million Exact valueExact value: 2702471 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.23 million Calculation and evidence-7527428 − 2702471 USD Exact free cash flow: -10229899 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 8.6 million Exact valueExact value: -8595097 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.76 million Exact valueExact value: -6756739 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 942,951 Exact valueExact value: 942951 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.7 million Calculation and evidence-6756739 − 942951 USD Exact free cash flow: -7699690 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 5.78 million Exact valueExact value: -5781895 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.92 million Exact valueExact value: -2924836 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 912,369 Exact valueExact value: 912369 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.84 million Calculation and evidence-2924836 − 912369 USD Exact free cash flow: -3837205 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: 0001108782, 1108782, edgar:1108782