Revenue
18.7 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 18689000 USD Source
45 filing records in this dataset, filed from 1994-05-10 to 2003-11-14. Explore the available filing history and original sources.
40000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-14.
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 60.08 million
–
Current period
USD 70.08 million
–
70082000 − 60075000 = 10007000 USD
60075000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source70082000 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 1.53 million
–
Current period
USD 6.47 million
–
6466000 − -1533000 = 7999000 USD
-1533000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source6466000 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 16.96 million
–
16963000 − 8596000 = 8367000 USD
8596000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source16963000 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.
Comparable inputs unavailable for: Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 1993 1993-01-01 – 1993-12-31 | 1991000 | 14139000 Derived | -12148000 | -4870000 Derived | -7278000 | 3049000 Derived | Source
|
| 1994 1994-01-01 – 1994-12-31 | 10876000 | 10126000 Derived | 750000 | 300000 Derived | 450000 | -3196000 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 11628000 | 10948000 Derived | 680000 | 805000 Derived | -125000 | 4051000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 17523000 | Unavailable | Unavailable | Unavailable | 875000 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 24620000 | Unavailable | Unavailable | Unavailable | 1121000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 33963000 | Unavailable | Unavailable | Unavailable | 1976000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 40978000 | Unavailable | Unavailable | Unavailable | 2273000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 49909000 | Unavailable | Unavailable | Unavailable | -2371000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 60075000 | Unavailable | Unavailable | Unavailable | -1533000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 70082000 | Unavailable | Unavailable | Unavailable | 6466000 | Unavailable | 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 |
|---|---|---|---|
| 1993 | Revenue | 1991000 |
|
| 1994 | Revenue | 10876000 |
|
| 1995 | Revenue | 11628000 |
|
| 1996 | Revenue | 17523000 |
|
| 1997 | Revenue | 24620000 |
|
| 1998 | Revenue | 33963000 |
|
| 1999 | Revenue | 40978000 |
|
| 2000 | Revenue | 49909000 |
|
| 2001 | Revenue | 60075000 |
|
| 2002 | Revenue | 70082000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993 | Year over year | -88.6% |
|
| 1994 | Year over year | 446.3% |
|
| 1995 | Year over year | 6.9% |
|
| 1996 | Year over year | 50.7% |
|
| 1997 | Year over year | 40.5% |
|
| 1998 | Year over year | 37.9% |
|
| 1999 | Year over year | 20.7% |
|
| 2000 | Year over year | 21.8% |
|
| 2001 | Year over year | 20.4% |
|
| 2002 | Year over year | 16.7% |
|
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 |
|---|---|---|---|
| 1993 | Operating margin | -610.1% |
|
| 1994 | Operating margin | 6.9% |
|
| 1995 | Operating margin | 5.8% |
|
| 1996-12-31 | Operating margin | Not reported |
|
| 1997-12-31 | Operating margin | Not reported |
|
| 1998-12-31 | Operating margin | Not reported |
|
| 1999-12-31 | Operating margin | Not reported |
|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001-12-31 | Operating margin | Not reported |
|
| 2002-12-31 | Operating margin | Not reported |
|
| 1993 | Net margin | -365.5% |
|
| 1994 | Net margin | 4.1% |
|
| 1995 | Net margin | -1.1% |
|
| 1996 | Net margin | 5% |
|
| 1997 | Net margin | 4.6% |
|
| 1998 | Net margin | 5.8% |
|
| 1999 | Net margin | 5.5% |
|
| 2000 | Net margin | -4.8% |
|
| 2001 | Net margin | -2.6% |
|
| 2002 | Net margin | 9.2% |
|
| 1993 | Free cash flow margin | 153.1% |
|
| 1994 | Free cash flow margin | -29.4% |
|
| 1995 | Free cash flow margin | 34.8% |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Operating cash flow | 3203000 |
|
| 1994 | Operating cash flow | -2598000 |
|
| 1995 | Operating cash flow | 4514000 |
|
| 1996 | Operating cash flow | 6680000 |
|
| 1997 | Operating cash flow | 5428000 |
|
| 1998 | Operating cash flow | 8646000 |
|
| 1999 | Operating cash flow | 10185000 |
|
| 2000 | Operating cash flow | 12705000 |
|
| 2001 | Operating cash flow | 8596000 |
|
| 2002 | Operating cash flow | 16963000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Free cash flow | 3049000 |
|
| 1994 | Free cash flow | -3196000 |
|
| 1995 | Free cash flow | 4051000 |
|
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1993 | Liabilities / assets | 71.2% |
|
| 1994 | Liabilities / assets | 68.2% |
|
| 1995 | Liabilities / assets | 74.6% |
|
| 1996 | Liabilities / assets | 79% |
|
| 1997 | Liabilities / assets | 84.9% |
|
| 1998 | Liabilities / assets | 87.4% |
|
| 1999 | Liabilities / assets | 89.5% |
|
| 2000 | Liabilities / assets | 92.1% |
|
| 2001 | Liabilities / assets | 95.8% |
|
| 2002 | Liabilities / assets | 94.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1994-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
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 7.28 million Exact valueExact value: -7278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.2 million Exact valueExact value: 3203000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 154,000 Exact valueExact value: 154000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.05 million Calculation and evidence3203000 − 154000 USD Exact free cash flow: 3049000 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 450,000 Exact valueExact value: 450000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.6 million Exact valueExact value: -2598000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 598,000 Exact valueExact value: 598000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.2 million Calculation and evidence-2598000 − 598000 USD Exact free cash flow: -3196000 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 125,000 Exact valueExact value: -125000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.51 million Exact valueExact value: 4514000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 463,000 Exact valueExact value: 463000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.05 million Calculation and evidence4514000 − 463000 USD Exact free cash flow: 4051000 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 875,000 Exact valueExact value: 875000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.68 million Exact valueExact value: 6680000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1997 1997-01-01 – 1997-12-31 | USD 1.12 million Exact valueExact value: 1121000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.43 million Exact valueExact value: 5428000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | USD 1.98 million Exact valueExact value: 1976000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.65 million Exact valueExact value: 8646000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | USD 2.27 million Exact valueExact value: 2273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.19 million Exact valueExact value: 10185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | −USD 2.37 million Exact valueExact value: -2371000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.71 million Exact valueExact value: 12705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 1.53 million Exact valueExact value: -1533000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.6 million Exact valueExact value: 8596000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | USD 6.47 million Exact valueExact value: 6466000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.96 million Exact valueExact value: 16963000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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.
45 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000718909, 718909, edgar:718909