Revenue
6.13 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 6126000 USD Source
13 filing records in this dataset, filed from 2001-05-15 to 2003-05-15. Explore the available filing history and original sources.
6.13 million USD
2003-03-31 · USD
-125.51%
2003-03-31 · %
-5.67 million USD
2003-03-31 · USD
-7.19 million USD
2003-03-31 · USD
20227000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
36 million USD
2002-04-01 – 2003-03-31
-32.8 million USD
2002-04-01 – 2003-03-31
-22.1 million USD
2002-04-01 – 2003-03-31
16 million USD
2002-04-01 – 2003-03-31
-38.1 million USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-15.
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 41.27 million
–
Current period
USD 36.88 million
–
36876000 − 41267000 = -4391000 USD
41267000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source36876000 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 74.38 million
–
Current period
−USD 35.09 million
–
-35088000 − -74375000 = 39287000 USD
-74375000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-35088000 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 45 million
–
Current period
−USD 10.98 million
–
-10979000 − -44996000 = 34017000 USD
-44996000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-10979000 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 19.89 million
–
Current period
USD 18.43 million
–
18430000 − 19894000 = -1464000 USD
19894000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source18430000 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 | 14339000 | 12714000 Derived | 1625000 | 1420000 Derived | 205000 | -6008000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 29448000 | 28766000 Derived | 682000 | 2481000 Derived | -1799000 | -22121000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 41267000 | 113080000 Derived | -71813000 | 2562000 Derived | -74375000 | -64890000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 36876000 | 74830000 Derived | -37954000 | -2866000 Derived | -35088000 | -29409000 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 | 14339000 |
|
| 2000 | Revenue | 29448000 |
|
| 2001 | Revenue | 41267000 |
|
| 2002 | Revenue | 36876000 |
|
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 | 105.4% |
|
| 2001 | Year over year | 40.1% |
|
| 2002 | Year over year | -10.6% |
|
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 | 11.3% |
|
| 2000 | Operating margin | 2.3% |
|
| 2001 | Operating margin | -174% |
|
| 2002 | Operating margin | -102.9% |
|
| 1999 | Net margin | 1.4% |
|
| 2000 | Net margin | -6.1% |
|
| 2001 | Net margin | -180.2% |
|
| 2002 | Net margin | -95.2% |
|
| 1999 | Free cash flow margin | -41.9% |
|
| 2000 | Free cash flow margin | -75.1% |
|
| 2001 | Free cash flow margin | -157.2% |
|
| 2002 | Free cash flow margin | -79.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -1924000 |
|
| 2000 | Operating cash flow | -17824000 |
|
| 2001 | Operating cash flow | -44996000 |
|
| 2002 | Operating cash flow | -10979000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -6008000 |
|
| 2000 | Free cash flow | -22121000 |
|
| 2001 | Free cash flow | -64890000 |
|
| 2002 | Free cash flow | -29409000 |
|
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 | No source recorded |
| 2000 | Liabilities / assets | 128% |
|
| 2001 | Liabilities / assets | 75.9% |
|
| 2002 | Liabilities / assets | 29.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 3.34× |
|
| 2001 | Current assets / current liabilities | 3.49× |
|
| 2002 | Current assets / current liabilities | 4.43× |
|
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 205,000 Exact valueExact value: 205000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.92 million Exact valueExact value: -1924000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.08 million Exact valueExact value: 4084000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.01 million Calculation and evidence-1924000 − 4084000 USD Exact free cash flow: -6008000 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 1.8 million Exact valueExact value: -1799000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.82 million Exact valueExact value: -17824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.3 million Exact valueExact value: 4297000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.12 million Calculation and evidence-17824000 − 4297000 USD Exact free cash flow: -22121000 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 74.38 million Exact valueExact value: -74375000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 45 million Exact valueExact value: -44996000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.89 million Exact valueExact value: 19894000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 64.89 million Calculation and evidence-44996000 − 19894000 USD Exact free cash flow: -64890000 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 35.09 million Exact valueExact value: -35088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.98 million Exact valueExact value: -10979000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.43 million Exact valueExact value: 18430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29.41 million Calculation and evidence-10979000 − 18430000 USD Exact free cash flow: -29409000 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: 0001121309, 1121309, edgar:1121309