Revenue
5.4 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 5402000 USD Source
41 filing records in this dataset, filed from 1994-08-10 to 2003-12-30. Explore the available filing history and original sources.
177000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
22.9 million USD
2002-10-01 – 2003-09-30
-1.24 million USD
2002-10-01 – 2003-09-30
76 thousand USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-12-30.
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 30.93 million
–
Current period
USD 22.07 million
–
22071000 − 30933000 = -8862000 USD
30933000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source22071000 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 3.25 million
–
Current period
−USD 1.13 million
–
-1129000 − -3251000 = 2122000 USD
-3251000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-1129000 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 227,000
–
Current period
USD 950,000
–
950000 − 227000 = 723000 USD
227000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source950000 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 221,000
–
Current period
USD 60,000
–
60000 − 221000 = -161000 USD
221000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source60000 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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 60558000 | 59454000 Derived | 1104000 | 2080000 Derived | -976000 | -1594000 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 36719000 | 34620000 Derived | 2099000 | 767000 Derived | 1332000 | 1473000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 41322000 | 38745000 Derived | 2577000 | 125000 Derived | 2452000 | -1483000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 40754000 | 40695000 Derived | 59000 | 624000 Derived | -565000 | -3393000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 40529000 | Unavailable | Unavailable | Unavailable | -2080000 | -673000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 36782000 | Unavailable | Unavailable | Unavailable | -149000 | -398000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 37766000 | 38155000 Derived | -389000 | 537000 Derived | -926000 | -1448000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 30933000 | 33590000 Derived | -2657000 | 594000 Derived | -3251000 | 6000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 22071000 | 22979000 Derived | -908000 | 221000 Derived | -1129000 | 890000 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 |
|---|---|---|---|
| 1994 | Revenue | 60558000 |
|
| 1995 | Revenue | 36719000 |
|
| 1996 | Revenue | 41322000 |
|
| 1997 | Revenue | 40754000 |
|
| 1998 | Revenue | 40529000 |
|
| 1999 | Revenue | 36782000 |
|
| 2000 | Revenue | 37766000 |
|
| 2001 | Revenue | 30933000 |
|
| 2002 | Revenue | 22071000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | -39.4% |
|
| 1996 | Year over year | 12.5% |
|
| 1997 | Year over year | -1.4% |
|
| 1998 | Year over year | -0.6% |
|
| 1999 | Year over year | -9.2% |
|
| 2000 | Year over year | 2.7% |
|
| 2001 | Year over year | -18.1% |
|
| 2002 | Year over year | -28.6% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 1.8% |
|
| 1995 | Operating margin | 5.7% |
|
| 1996 | Operating margin | 6.2% |
|
| 1997 | Operating margin | 0.1% |
|
| 1998-12-31 | Operating margin | Not reported |
|
| 1999-12-31 | Operating margin | Not reported |
|
| 2000 | Operating margin | -1% |
|
| 2001 | Operating margin | -8.6% |
|
| 2002 | Operating margin | -4.1% |
|
| 1994 | Net margin | -1.6% |
|
| 1995 | Net margin | 3.6% |
|
| 1996 | Net margin | 5.9% |
|
| 1997 | Net margin | -1.4% |
|
| 1998 | Net margin | -5.1% |
|
| 1999 | Net margin | -0.4% |
|
| 2000 | Net margin | -2.5% |
|
| 2001 | Net margin | -10.5% |
|
| 2002 | Net margin | -5.1% |
|
| 1994 | Free cash flow margin | -2.6% |
|
| 1995 | Free cash flow margin | 4% |
|
| 1996 | Free cash flow margin | -3.6% |
|
| 1997 | Free cash flow margin | -8.3% |
|
| 1998 | Free cash flow margin | -1.7% |
|
| 1999 | Free cash flow margin | -1.1% |
|
| 2000 | Free cash flow margin | -3.8% |
|
| 2001 | Free cash flow margin | 0% |
|
| 2002 | Free cash flow margin | 4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -293000 |
|
| 1995 | Operating cash flow | 1914000 |
|
| 1996 | Operating cash flow | 93000 |
|
| 1997 | Operating cash flow | -1202000 |
|
| 1998 | Operating cash flow | -401000 |
|
| 1999 | Operating cash flow | -103000 |
|
| 2000 | Operating cash flow | -1066000 |
|
| 2001 | Operating cash flow | 227000 |
|
| 2002 | Operating cash flow | 950000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -1594000 |
|
| 1995 | Free cash flow | 1473000 |
|
| 1996 | Free cash flow | -1483000 |
|
| 1997 | Free cash flow | -3393000 |
|
| 1998 | Free cash flow | -673000 |
|
| 1999 | Free cash flow | -398000 |
|
| 2000 | Free cash flow | -1448000 |
|
| 2001 | Free cash flow | 6000 |
|
| 2002 | Free cash flow | 890000 |
|
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 |
|---|---|---|---|
| 1994-12-31 | Liabilities / assets | Not reported |
|
| 1995-12-31 | Liabilities / assets | Not reported |
|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | 114.4% |
|
| 2002 | Liabilities / assets | 122.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 1.32× |
|
| 1995 | Current assets / current liabilities | 1.43× |
|
| 1996 | Current assets / current liabilities | 1.47× |
|
| 1997 | Current assets / current liabilities | 1.37× |
|
| 1998 | Current assets / current liabilities | 1.17× |
|
| 1999 | Current assets / current liabilities | 1.13× |
|
| 2000 | Current assets / current liabilities | 1.03× |
|
| 2001 | Current assets / current liabilities | 0.71× |
|
| 2002 | Current assets / current liabilities | 0.63× |
|
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 |
|---|---|---|---|---|
| 1993 1993-01-01 – 1993-12-31 | −USD 1.99 million Exact valueExact value: -1992000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.97 million Exact valueExact value: 4968000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.67 million Exact valueExact value: 2668000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.3 million Calculation and evidence4968000 − 2668000 USD Exact free cash flow: 2300000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1994 1994-01-01 – 1994-12-31 | −USD 976,000 Exact valueExact value: -976000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 293,000 Exact valueExact value: -293000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.3 million Exact valueExact value: 1301000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.59 million Calculation and evidence-293000 − 1301000 USD Exact free cash flow: -1594000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | USD 1.33 million Exact valueExact value: 1332000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.91 million Exact valueExact value: 1914000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 441,000 Exact valueExact value: 441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Calculation and evidence1914000 − 441000 USD Exact free cash flow: 1473000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | USD 2.45 million Exact valueExact value: 2452000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 93,000 Exact valueExact value: 93000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.58 million Exact valueExact value: 1576000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Calculation and evidence93000 − 1576000 USD Exact free cash flow: -1483000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1997-01-01 – 1997-12-31 | −USD 565,000 Exact valueExact value: -565000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Exact valueExact value: -1202000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.19 million Exact valueExact value: 2191000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.39 million Calculation and evidence-1202000 − 2191000 USD Exact free cash flow: -3393000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | −USD 2.08 million Exact valueExact value: -2080000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 401,000 Exact valueExact value: -401000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 272,000 Exact valueExact value: 272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 673,000 Calculation and evidence-401000 − 272000 USD Exact free cash flow: -673000 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 149,000 Exact valueExact value: -149000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 103,000 Exact valueExact value: -103000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 295,000 Exact valueExact value: 295000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 398,000 Calculation and evidence-103000 − 295000 USD Exact free cash flow: -398000 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 926,000 Exact valueExact value: -926000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.07 million Exact valueExact value: -1066000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 382,000 Exact valueExact value: 382000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.45 million Calculation and evidence-1066000 − 382000 USD Exact free cash flow: -1448000 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 3.25 million Exact valueExact value: -3251000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 227,000 Exact valueExact value: 227000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 221,000 Exact valueExact value: 221000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,000 Calculation and evidence227000 − 221000 USD Exact free cash flow: 6000 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 1.13 million Exact valueExact value: -1129000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 950,000 Exact valueExact value: 950000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 60,000 Exact valueExact value: 60000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 890,000 Calculation and evidence950000 − 60000 USD Exact free cash flow: 890000 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000030197, 30197, edgar:30197