Revenue
2.73 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 2732000 USD Source
39 filing records in this dataset, filed from 1995-08-14 to 2003-11-14. Explore the available filing history and original sources.
2.73 million USD
2003-09-30 · USD
6.11%
2003-09-30 · %
945 thousand USD
2003-09-30 · USD
884 thousand USD
2003-09-30 · USD
1410000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.4 million USD
2002-10-01 – 2003-09-30
-1.15 million USD
2002-10-01 – 2003-09-30
2.03 million USD
2002-10-01 – 2003-09-30
81 thousand USD
2002-10-01 – 2003-09-30
1.95 million 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 15.6 million
–
Current period
USD 11.58 million
–
11580000 − 15600000 = -4020000 USD
15600000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source11580000 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 1.81 million
–
Current period
−USD 2.71 million
–
-2712000 − -1808000 = -904000 USD
-1808000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-2712000 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 2.6 million
–
Current period
USD 290,000
–
290000 − 2601000 = -2311000 USD
2601000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source290000 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 171,000
–
Current period
USD 21,000
–
21000 − 171000 = -150000 USD
171000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source21000 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 | 12778000 | 13727000 Derived | -949000 | -350000 Derived | -599000 | 2965000 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 12538000 | 12775000 Derived | -237000 | 948000 Derived | -1185000 | 1945000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 11142000 | 11427000 Derived | -285000 | -32000 Derived | -253000 | 2306000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 14074000 | 17380000 Derived | -3306000 | 155000 Derived | -3461000 | -490000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 20678000 | 19270000 Derived | 1408000 | 292000 Derived | 1116000 | 920000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 18678000 | 18987000 Derived | -309000 | 135000 Derived | -444000 | 2737000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 14089000 | 17772000 Derived | -3683000 | 199000 Derived | -3882000 | -797000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 15600000 | 17232000 Derived | -1632000 | 176000 Derived | -1808000 | 2430000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 11580000 | 14112000 Derived | -2532000 | 180000 Derived | -2712000 | 269000 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 | 12778000 |
|
| 1995 | Revenue | 12538000 |
|
| 1996 | Revenue | 11142000 |
|
| 1997 | Revenue | 14074000 |
|
| 1998 | Revenue | 20678000 |
|
| 1999 | Revenue | 18678000 |
|
| 2000 | Revenue | 14089000 |
|
| 2001 | Revenue | 15600000 |
|
| 2002 | Revenue | 11580000 |
|
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 | -1.9% |
|
| 1996 | Year over year | -11.1% |
|
| 1997 | Year over year | 26.3% |
|
| 1998 | Year over year | 46.9% |
|
| 1999 | Year over year | -9.7% |
|
| 2000 | Year over year | -24.6% |
|
| 2001 | Year over year | 10.7% |
|
| 2002 | Year over year | -25.8% |
|
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 | -7.4% |
|
| 1995 | Operating margin | -1.9% |
|
| 1996 | Operating margin | -2.6% |
|
| 1997 | Operating margin | -23.5% |
|
| 1998 | Operating margin | 6.8% |
|
| 1999 | Operating margin | -1.7% |
|
| 2000 | Operating margin | -26.1% |
|
| 2001 | Operating margin | -10.5% |
|
| 2002 | Operating margin | -21.9% |
|
| 1994 | Net margin | -4.7% |
|
| 1995 | Net margin | -9.5% |
|
| 1996 | Net margin | -2.3% |
|
| 1997 | Net margin | -24.6% |
|
| 1998 | Net margin | 5.4% |
|
| 1999 | Net margin | -2.4% |
|
| 2000 | Net margin | -27.6% |
|
| 2001 | Net margin | -11.6% |
|
| 2002 | Net margin | -23.4% |
|
| 1994 | Free cash flow margin | 23.2% |
|
| 1995 | Free cash flow margin | 15.5% |
|
| 1996 | Free cash flow margin | 20.7% |
|
| 1997 | Free cash flow margin | -3.5% |
|
| 1998 | Free cash flow margin | 4.4% |
|
| 1999 | Free cash flow margin | 14.7% |
|
| 2000 | Free cash flow margin | -5.7% |
|
| 2001 | Free cash flow margin | 15.6% |
|
| 2002 | Free cash flow margin | 2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 3034000 |
|
| 1995 | Operating cash flow | 2123000 |
|
| 1996 | Operating cash flow | 2807000 |
|
| 1997 | Operating cash flow | 463000 |
|
| 1998 | Operating cash flow | 1403000 |
|
| 1999 | Operating cash flow | 2874000 |
|
| 2000 | Operating cash flow | -688000 |
|
| 2001 | Operating cash flow | 2601000 |
|
| 2002 | Operating cash flow | 290000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 2965000 |
|
| 1995 | Free cash flow | 1945000 |
|
| 1996 | Free cash flow | 2306000 |
|
| 1997 | Free cash flow | -490000 |
|
| 1998 | Free cash flow | 920000 |
|
| 1999 | Free cash flow | 2737000 |
|
| 2000 | Free cash flow | -797000 |
|
| 2001 | Free cash flow | 2430000 |
|
| 2002 | Free cash flow | 269000 |
|
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 |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 1× |
|
| 1995 | Current assets / current liabilities | 0.7× |
|
| 1996 | Current assets / current liabilities | 0.8× |
|
| 1997 | Current assets / current liabilities | 0.69× |
|
| 1998 | Current assets / current liabilities | 1.27× |
|
| 1999 | Current assets / current liabilities | 1.32× |
|
| 2000 | Current assets / current liabilities | 1.09× |
|
| 2001 | Current assets / current liabilities | 0.76× |
|
| 2002 | Current assets / current liabilities | 0.7× |
|
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 226,000 Exact valueExact value: -226000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.63 million Exact valueExact value: 4631000 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. |
| 1994 1994-01-01 – 1994-12-31 | −USD 599,000 Exact valueExact value: -599000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.03 million Exact valueExact value: 3034000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 69,000 Exact valueExact value: 69000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.97 million Calculation and evidence3034000 − 69000 USD Exact free cash flow: 2965000 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 1.19 million Exact valueExact value: -1185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.12 million Exact valueExact value: 2123000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 178,000 Exact valueExact value: 178000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Calculation and evidence2123000 − 178000 USD Exact free cash flow: 1945000 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 253,000 Exact valueExact value: -253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.81 million Exact valueExact value: 2807000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 501,000 Exact valueExact value: 501000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.31 million Calculation and evidence2807000 − 501000 USD Exact free cash flow: 2306000 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 3.46 million Exact valueExact value: -3461000 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 953,000 Exact valueExact value: 953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 490,000 Calculation and evidence463000 − 953000 USD Exact free cash flow: -490000 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 1.12 million Exact valueExact value: 1116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.4 million Exact valueExact value: 1403000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 483,000 Exact valueExact value: 483000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 920,000 Calculation and evidence1403000 − 483000 USD Exact free cash flow: 920000 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 444,000 Exact valueExact value: -444000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.87 million Exact valueExact value: 2874000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 137,000 Exact valueExact value: 137000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.74 million Calculation and evidence2874000 − 137000 USD Exact free cash flow: 2737000 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 3.88 million Exact valueExact value: -3882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 688,000 Exact valueExact value: -688000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 109,000 Exact valueExact value: 109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 797,000 Calculation and evidence-688000 − 109000 USD Exact free cash flow: -797000 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 1.81 million Exact valueExact value: -1808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.6 million Exact valueExact value: 2601000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 171,000 Exact valueExact value: 171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.43 million Calculation and evidence2601000 − 171000 USD Exact free cash flow: 2430000 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 2.71 million Exact valueExact value: -2712000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 290,000 Exact valueExact value: 290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,000 Exact valueExact value: 21000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 269,000 Calculation and evidence290000 − 21000 USD Exact free cash flow: 269000 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: 0000804121, 804121, edgar:804121