Revenue
22.6 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 22572000 USD Source
15 filing records in this dataset, filed from 2001-08-14 to 2004-11-22. Explore the available filing history and original sources.
22.6 million USD
2004-09-30 · USD
-31.06%
2004-09-30 · %
-4.29 million USD
2004-09-30 · USD
-7.38 million USD
2004-09-30 · USD
617000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
72.8 million USD
2003-10-01 – 2004-09-30
-21.4 million USD
2003-10-01 – 2004-09-30
-4.85 million USD
2003-10-01 – 2004-09-30
41.7 million USD
2003-10-01 – 2004-09-30
-46.6 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-22.
Financial data available through: 2003-12-31.
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 67.99 million
–
Current period
USD 65.56 million
–
65557000 − 67990000 = -2433000 USD
67990000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source65557000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 395,000
–
Current period
−USD 9.23 million
–
-9226000 − 395000 = -9621000 USD
395000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-9226000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.28 million
–
Current period
USD 10.59 million
–
10594000 − -2279000 = 12873000 USD
-2279000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source10594000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 24.23 million
–
Current period
USD 72.75 million
–
72753000 − 24229000 = 48524000 USD
24229000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source72753000 USD · 2003-01-01 – 2003-12-31
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 | 21252000 | 29727000 Derived | -8475000 | 2093000 Derived | -10568000 | -15887000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 46205000 | 43665000 Derived | 2540000 | 3813000 Derived | -1273000 | -792000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 59052000 | 54498000 Derived | 4554000 | 5105000 Derived | -551000 | -11322000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 67990000 | 67614000 Derived | 376000 | -19000 Derived | 395000 | -26508000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 65557000 | 78592000 Derived | -13035000 | -3809000 Derived | -9226000 | -62159000 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 | 21252000 |
|
| 2000 | Revenue | 46205000 |
|
| 2001 | Revenue | 59052000 |
|
| 2002 | Revenue | 67990000 |
|
| 2003 | Revenue | 65557000 |
|
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 | 117.4% |
|
| 2001 | Year over year | 27.8% |
|
| 2002 | Year over year | 15.1% |
|
| 2003 | Year over year | -3.6% |
|
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 | -39.9% |
|
| 2000 | Operating margin | 5.5% |
|
| 2001 | Operating margin | 7.7% |
|
| 2002 | Operating margin | 0.6% |
|
| 2003 | Operating margin | -19.9% |
|
| 1999 | Net margin | -49.7% |
|
| 2000 | Net margin | -2.8% |
|
| 2001 | Net margin | -0.9% |
|
| 2002 | Net margin | 0.6% |
|
| 2003 | Net margin | -14.1% |
|
| 1999 | Free cash flow margin | -74.8% |
|
| 2000 | Free cash flow margin | -1.7% |
|
| 2001 | Free cash flow margin | -19.2% |
|
| 2002 | Free cash flow margin | -39% |
|
| 2003 | Free cash flow margin | -94.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -4206000 |
|
| 2000 | Operating cash flow | 1746000 |
|
| 2001 | Operating cash flow | 2419000 |
|
| 2002 | Operating cash flow | -2279000 |
|
| 2003 | Operating cash flow | 10594000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -15887000 |
|
| 2000 | Free cash flow | -792000 |
|
| 2001 | Free cash flow | -11322000 |
|
| 2002 | Free cash flow | -26508000 |
|
| 2003 | Free cash flow | -62159000 |
|
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 |
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
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 | 0.56× |
|
| 2001 | Current assets / current liabilities | 4.25× |
|
| 2002 | Current assets / current liabilities | 1.62× |
|
| 2003 | Current assets / current liabilities | 0.3× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 10.57 million Exact valueExact value: -10568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.21 million Exact valueExact value: -4206000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.68 million Exact valueExact value: 11681000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.89 million Calculation and evidence-4206000 − 11681000 USD Exact free cash flow: -15887000 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 1.27 million Exact valueExact value: -1273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.75 million Exact valueExact value: 1746000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.54 million Exact valueExact value: 2538000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 792,000 Calculation and evidence1746000 − 2538000 USD Exact free cash flow: -792000 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 551,000 Exact valueExact value: -551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.42 million Exact valueExact value: 2419000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.74 million Exact valueExact value: 13741000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.32 million Calculation and evidence2419000 − 13741000 USD Exact free cash flow: -11322000 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 395,000 Exact valueExact value: 395000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.28 million Exact valueExact value: -2279000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.23 million Exact valueExact value: 24229000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 26.51 million Calculation and evidence-2279000 − 24229000 USD Exact free cash flow: -26508000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 9.23 million Exact valueExact value: -9226000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.59 million Exact valueExact value: 10594000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 72.75 million Exact valueExact value: 72753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 62.16 million Calculation and evidence10594000 − 72753000 USD Exact free cash flow: -62159000 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.
15 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001129650, 1129650, edgar:1129650
Also known as 1