Revenue
1.74 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 1738925 USD Source
42 filing records in this dataset, filed from 1995-08-30 to 2003-11-19. Explore the available filing history and original sources.
1.74 million USD
2003-09-30 · USD
-13.85%
2003-09-30 · %
354 thousand USD
2003-09-30 · USD
344 thousand USD
2003-09-30 · USD
699857 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.92 million USD
2002-10-01 – 2003-09-30
-875 thousand USD
2002-10-01 – 2003-09-30
-69 thousand USD
2002-10-01 – 2003-09-30
27.8 thousand USD
2002-10-01 – 2003-09-30
-96.8 thousand USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-19.
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 6.89 million
–
Current period
USD 8.67 million
–
8665609 − 6885053 = 1780556 USD
6885053 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source8665609 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 285,532
–
Current period
USD 250,920
–
250920 − 285532 = -34612 USD
285532 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source250920 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 796,480
–
Current period
USD 517,531
–
517531 − 796480 = -278949 USD
796480 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source517531 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 70,429
–
Current period
USD 82,868
–
82868 − 70429 = 12439 USD
70429 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source82868 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 46695 | Unavailable | Unavailable | Unavailable | -82458 | -72764 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 441967 | Unavailable | Unavailable | Unavailable | -88524 | -69645 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 2174805 | Unavailable | Unavailable | Unavailable | 422852 | 375665 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3262930 | Unavailable | Unavailable | Unavailable | 210487 | 389251 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 5385731 | Unavailable | Unavailable | Unavailable | 366786 | 348757 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 6136893 | 6035998 Derived | 100895 | 104922 Derived | -4027 | 331675 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 6885053 | 6179475 Derived | 705578 | 420046 Derived | 285532 | 726051 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 8665609 | 8161155 Derived | 504454 | 253534 Derived | 250920 | 434663 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 |
|---|---|---|---|
| 1995 | Revenue | 46695 |
|
| 1996 | Revenue | 441967 |
|
| 1997 | Revenue | 2174805 |
|
| 1998 | Revenue | 3262930 |
|
| 1999 | Revenue | 5385731 |
|
| 2000 | Revenue | 6136893 |
|
| 2001 | Revenue | 6885053 |
|
| 2002 | Revenue | 8665609 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 846.5% |
|
| 1997 | Year over year | 392.1% |
|
| 1998 | Year over year | 50% |
|
| 1999 | Year over year | 65.1% |
|
| 2000 | Year over year | 13.9% |
|
| 2001 | Year over year | 12.2% |
|
| 2002 | Year over year | 25.9% |
|
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 |
|---|---|---|---|
| 1995-12-31 | Operating margin | Not reported |
|
| 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 | Operating margin | 1.6% |
|
| 2001 | Operating margin | 10.2% |
|
| 2002 | Operating margin | 5.8% |
|
| 1995 | Net margin | -176.6% |
|
| 1996 | Net margin | -20% |
|
| 1997 | Net margin | 19.4% |
|
| 1998 | Net margin | 6.5% |
|
| 1999 | Net margin | 6.8% |
|
| 2000 | Net margin | -0.1% |
|
| 2001 | Net margin | 4.1% |
|
| 2002 | Net margin | 2.9% |
|
| 1995 | Free cash flow margin | -155.8% |
|
| 1996 | Free cash flow margin | -15.8% |
|
| 1997 | Free cash flow margin | 17.3% |
|
| 1998 | Free cash flow margin | 11.9% |
|
| 1999 | Free cash flow margin | 6.5% |
|
| 2000 | Free cash flow margin | 5.4% |
|
| 2001 | Free cash flow margin | 10.5% |
|
| 2002 | Free cash flow margin | 5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -72764 |
|
| 1996 | Operating cash flow | -37160 |
|
| 1997 | Operating cash flow | 392506 |
|
| 1998 | Operating cash flow | 413923 |
|
| 1999 | Operating cash flow | 537966 |
|
| 2000 | Operating cash flow | 367107 |
|
| 2001 | Operating cash flow | 796480 |
|
| 2002 | Operating cash flow | 517531 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -72764 |
|
| 1996 | Free cash flow | -69645 |
|
| 1997 | Free cash flow | 375665 |
|
| 1998 | Free cash flow | 389251 |
|
| 1999 | Free cash flow | 348757 |
|
| 2000 | Free cash flow | 331675 |
|
| 2001 | Free cash flow | 726051 |
|
| 2002 | Free cash flow | 434663 |
|
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 |
|---|---|---|---|
| 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 |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 26.22× |
|
| 1996 | Current assets / current liabilities | 4.07× |
|
| 1997 | Current assets / current liabilities | 4.12× |
|
| 1998 | Current assets / current liabilities | 3.25× |
|
| 1999 | Current assets / current liabilities | 2.15× |
|
| 2000 | Current assets / current liabilities | 1.68× |
|
| 2001 | Current assets / current liabilities | 1.61× |
|
| 2002 | Current assets / current liabilities | 1.62× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | −USD 62,999 Exact valueExact value: -62999 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1995 1995-01-01 – 1995-12-31 | −USD 82,458 Exact valueExact value: -82458 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 72,764 Exact valueExact value: -72764 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 72,764 Calculation and evidence-72764 − 0 USD Exact free cash flow: -72764 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 88,524 Exact valueExact value: -88524 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 37,160 Exact valueExact value: -37160 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32,485 Exact valueExact value: 32485 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69,645 Calculation and evidence-37160 − 32485 USD Exact free cash flow: -69645 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 422,852 Exact valueExact value: 422852 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 392,506 Exact valueExact value: 392506 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,841 Exact valueExact value: 16841 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 375,665 Calculation and evidence392506 − 16841 USD Exact free cash flow: 375665 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 210,487 Exact valueExact value: 210487 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 413,923 Exact valueExact value: 413923 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24,672 Exact valueExact value: 24672 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 389,251 Calculation and evidence413923 − 24672 USD Exact free cash flow: 389251 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 366,786 Exact valueExact value: 366786 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 537,966 Exact valueExact value: 537966 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 189,209 Exact valueExact value: 189209 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 348,757 Calculation and evidence537966 − 189209 USD Exact free cash flow: 348757 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 4,027 Exact valueExact value: -4027 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 367,107 Exact valueExact value: 367107 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35,432 Exact valueExact value: 35432 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 331,675 Calculation and evidence367107 − 35432 USD Exact free cash flow: 331675 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 285,532 Exact valueExact value: 285532 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 796,480 Exact valueExact value: 796480 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 70,429 Exact valueExact value: 70429 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 726,051 Calculation and evidence796480 − 70429 USD Exact free cash flow: 726051 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 250,920 Exact valueExact value: 250920 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 517,531 Exact valueExact value: 517531 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 82,868 Exact valueExact value: 82868 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 434,663 Calculation and evidence517531 − 82868 USD Exact free cash flow: 434663 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000791298, 791298, edgar:791298