Revenue
89.1 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 89073000 USD Source
9 filing records in this dataset, filed from 2001-04-02 to 2003-05-14. Explore the available filing history and original sources.
89.1 million USD
2003-03-31 · USD
-1.22%
2003-03-31 · %
-14.7 million USD
2003-03-31 · USD
-21.3 million USD
2003-03-31 · USD
2069000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-14.
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 82.69 million
–
Current period
USD 351.92 million
–
351924000 − 82689000 = 269235000 USD
82689000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source351924000 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 45.63 million
–
Current period
−USD 8.94 million
–
-8935000 − -45625000 = 36690000 USD
-45625000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-8935000 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 10.55 million
–
Current period
−USD 5.27 million
–
-5272000 − -10553000 = 5281000 USD
-10553000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-5272000 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 2.28 million
–
Current period
USD 14.47 million
–
14468000 − 2281000 = 12187000 USD
2281000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source14468000 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 331972000 | 327127000 Derived | 4845000 | 16265000 Derived | -11420000 | -3784000 Derived | Source
|
| 2001 2000-10-06 – 2001-10-05 | 254250000 | 265534000 Derived | -11284000 | 15287000 Derived | -26571000 | -20258000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 82689000 | 122962000 Derived | -40273000 | 5352000 Derived | -45625000 | -12834000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 351924000 | 344401000 Derived | 7523000 | 16458000 Derived | -8935000 | -19740000 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 |
|---|---|---|---|
| 2000 | Revenue | 331972000 |
|
| 2001 | Revenue | 254250000 |
|
| 2001 | Revenue | 82689000 |
|
| 2002 | Revenue | 351924000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | No prior comparable period |
|
| 2001 | Year over year | -75.1% |
|
| 2002 | Year over year | 325.6% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | 1.5% |
|
| 2001 | Operating margin | -4.4% |
|
| 2001 | Operating margin | -48.7% |
|
| 2002 | Operating margin | 2.1% |
|
| 2000 | Net margin | -3.4% |
|
| 2001 | Net margin | -10.5% |
|
| 2001 | Net margin | -55.2% |
|
| 2002 | Net margin | -2.5% |
|
| 2000 | Free cash flow margin | -1.1% |
|
| 2001 | Free cash flow margin | -8% |
|
| 2001 | Free cash flow margin | -15.5% |
|
| 2002 | Free cash flow margin | -5.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 5273000 |
|
| 2001 | Operating cash flow | -6500000 |
|
| 2001 | Operating cash flow | -10553000 |
|
| 2002 | Operating cash flow | -5272000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -3784000 |
|
| 2001 | Free cash flow | -20258000 |
|
| 2001 | Free cash flow | -12834000 |
|
| 2002 | Free cash flow | -19740000 |
|
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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-10-05 | Liabilities / assets | Not reported | No source recorded |
| 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 |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 1.3× |
|
| 2001-10-05 | Current assets / current liabilities | Not reported | No source recorded |
| 2001 | Current assets / current liabilities | 0.64× |
|
| 2002 | Current assets / current liabilities | 1.16× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 11.42 million Exact valueExact value: -11420000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.27 million Exact valueExact value: 5273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.06 million Exact valueExact value: 9057000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.78 million Calculation and evidence5273000 − 9057000 USD Exact free cash flow: -3784000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-06 – 2001-10-05 | −USD 26.57 million Exact valueExact value: -26571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.5 million Exact valueExact value: -6500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.76 million Exact valueExact value: 13758000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.26 million Calculation and evidence-6500000 − 13758000 USD Exact free cash flow: -20258000 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 45.63 million Exact valueExact value: -45625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.55 million Exact valueExact value: -10553000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.28 million Exact valueExact value: 2281000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.83 million Calculation and evidence-10553000 − 2281000 USD Exact free cash flow: -12834000 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 8.94 million Exact valueExact value: -8935000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.27 million Exact valueExact value: -5272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.47 million Exact valueExact value: 14468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.74 million Calculation and evidence-5272000 − 14468000 USD Exact free cash flow: -19740000 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.
9 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001137445, 1137445, edgar:1137445