Revenue
7.59 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 7586265 USD Source
39 filing records in this dataset, filed from 1995-08-21 to 2003-11-14. Explore the available filing history and original sources.
7.59 million USD
2003-09-30 · USD
456 thousand USD
2003-09-30 · USD
328 thousand USD
2003-09-30 · USD
1711427 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
3.1 million USD
2002-10-01 – 2003-09-30
965 thousand USD
2002-10-01 – 2003-09-30
585 thousand USD
2002-10-01 – 2003-09-30
380 thousand USD
2002-10-01 – 2003-09-30
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 2.34 million
–
Current period
USD 2.95 million
–
2946416 − 2338278 = 608138 USD
2338278 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source2946416 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 1.01 million
–
Current period
USD 492,010
–
492010 − 1007388 = -515378 USD
1007388 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source492010 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 3.97 million
–
Current period
USD 1.01 million
–
1011941 − 3965023 = -2953082 USD
3965023 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1011941 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: Revenue.
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 | 9850992 | Unavailable | Unavailable | Unavailable | 1246821 | Unavailable | Source
|
| 1994 1994-01-01 – 1994-12-31 | 13508059 | Unavailable | Unavailable | Unavailable | 2103956 | Unavailable | Source
|
| 1995 1995-01-01 – 1995-12-31 | 13652246 | Unavailable | Unavailable | Unavailable | -1028504 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 14092943 | Unavailable | Unavailable | Unavailable | -441123 | -1803733 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 15431996 | 14385277 Derived | 1046719 | 299943 Derived | 746776 | -626026 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 14811180 | 16471182 Derived | -1660002 | -1713262 Derived | 53260 | -2452133 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 16424137 | 14037865 Derived | 2386272 | 851323 Derived | 1534949 | -836214 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 19217938 | Unavailable | Unavailable | Unavailable | 2053265 | -1002902 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 |
|---|---|---|---|
| 1993 | Revenue | 9850992 |
|
| 1994 | Revenue | 13508059 |
|
| 1995 | Revenue | 13652246 |
|
| 1996 | Revenue | 14092943 |
|
| 1997 | Revenue | 15431996 |
|
| 1998 | Revenue | 14811180 |
|
| 1999 | Revenue | 16424137 |
|
| 2000 | Revenue | 19217938 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993 | Year over year | No prior comparable period |
|
| 1994 | Year over year | 37.1% |
|
| 1995 | Year over year | 1.1% |
|
| 1996 | Year over year | 3.2% |
|
| 1997 | Year over year | 9.5% |
|
| 1998 | Year over year | -4% |
|
| 1999 | Year over year | 10.9% |
|
| 2000 | Year over year | 17% |
|
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 |
|---|---|---|---|
| 1993-12-31 | Operating margin | Not reported |
|
| 1994-12-31 | Operating margin | Not reported |
|
| 1995-12-31 | Operating margin | Not reported |
|
| 1996-12-31 | Operating margin | Not reported |
|
| 1997 | Operating margin | 6.8% |
|
| 1998 | Operating margin | -11.2% |
|
| 1999 | Operating margin | 14.5% |
|
| 2000-12-31 | Operating margin | Not reported |
|
| 1993 | Net margin | 12.7% |
|
| 1994 | Net margin | 15.6% |
|
| 1995 | Net margin | -7.5% |
|
| 1996 | Net margin | -3.1% |
|
| 1997 | Net margin | 4.8% |
|
| 1998 | Net margin | 0.4% |
|
| 1999 | Net margin | 9.3% |
|
| 2000 | Net margin | 10.7% |
|
| 1993 | Free cash flow margin | Not reported |
|
| 1994 | Free cash flow margin | Not reported |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | -12.8% |
|
| 1997 | Free cash flow margin | -4.1% |
|
| 1998 | Free cash flow margin | -16.6% |
|
| 1999 | Free cash flow margin | -5.1% |
|
| 2000 | Free cash flow margin | -5.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Operating cash flow | Not reported | No source recorded |
| 1994 | Operating cash flow | Not reported | No source recorded |
| 1995 | Operating cash flow | Not reported | No source recorded |
| 1996 | Operating cash flow | -1400226 |
|
| 1997 | Operating cash flow | -453235 |
|
| 1998 | Operating cash flow | -1991338 |
|
| 1999 | Operating cash flow | -530496 |
|
| 2000 | Operating cash flow | -677186 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Free cash flow | Unavailable | No source recorded |
| 1994 | Free cash flow | Unavailable | No source recorded |
| 1995 | Free cash flow | Unavailable | No source recorded |
| 1996 | Free cash flow | -1803733 |
|
| 1997 | Free cash flow | -626026 |
|
| 1998 | Free cash flow | -2452133 |
|
| 1999 | Free cash flow | -836214 |
|
| 2000 | Free cash flow | -1002902 |
|
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 |
|---|---|---|---|
| 1993-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1994 | Liabilities / assets | 33.1% |
|
| 1995 | Liabilities / assets | 34.1% |
|
| 1996 | Liabilities / assets | 33.9% |
|
| 1997 | Liabilities / assets | 26% |
|
| 1998 | Liabilities / assets | 32.6% |
|
| 1999 | Liabilities / assets | 29.1% |
|
| 2000 | Liabilities / assets | 32.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1994 | Current assets / current liabilities | 4.26× |
|
| 1995 | Current assets / current liabilities | 2.99× |
|
| 1996 | Current assets / current liabilities | 2.73× |
|
| 1997 | Current assets / current liabilities | 3.41× |
|
| 1998 | Current assets / current liabilities | 1.69× |
|
| 1999 | Current assets / current liabilities | 1.36× |
|
| 2000 | Current assets / current liabilities | 1.18× |
|
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 1.25 million Exact valueExact value: 1246821 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. |
| 1994 1994-01-01 – 1994-12-31 | USD 2.1 million Exact valueExact value: 2103956 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 1.03 million Exact valueExact value: -1028504 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. |
| 1996 1996-01-01 – 1996-12-31 | −USD 441,123 Exact valueExact value: -441123 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.4 million Exact valueExact value: -1400226 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 403,507 Exact valueExact value: 403507 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.8 million Calculation and evidence-1400226 − 403507 USD Exact free cash flow: -1803733 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 746,776 Exact valueExact value: 746776 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 453,235 Exact valueExact value: -453235 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 172,791 Exact valueExact value: 172791 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 626,026 Calculation and evidence-453235 − 172791 USD Exact free cash flow: -626026 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 53,260 Exact valueExact value: 53260 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.99 million Exact valueExact value: -1991338 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 460,795 Exact valueExact value: 460795 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.45 million Calculation and evidence-1991338 − 460795 USD Exact free cash flow: -2452133 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 1.53 million Exact valueExact value: 1534949 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 530,496 Exact valueExact value: -530496 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 305,718 Exact valueExact value: 305718 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 836,214 Calculation and evidence-530496 − 305718 USD Exact free cash flow: -836214 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 2.05 million Exact valueExact value: 2053265 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 677,186 Exact valueExact value: -677186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 325,716 Exact valueExact value: 325716 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1 million Calculation and evidence-677186 − 325716 USD Exact free cash flow: -1002902 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 2.34 million Exact valueExact value: 2338278 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.01 million Exact valueExact value: 1007388 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.97 million Exact valueExact value: 3965023 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.96 million Calculation and evidence1007388 − 3965023 USD Exact free cash flow: -2957635 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 2.95 million Exact valueExact value: 2946416 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 492,010 Exact valueExact value: 492010 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.01 million Exact valueExact value: 1011941 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 519,931 Calculation and evidence492010 − 1011941 USD Exact free cash flow: -519931 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.
39 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000797502, 797502, edgar:797502