Revenue
3.11 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 3112373 USD Source
51 filing records in this dataset, filed from 1995-08-14 to 2004-08-16. Explore the available filing history and original sources.
3.11 million USD
2004-06-30 · USD
-12.65%
2004-06-30 · %
-162 thousand USD
2004-06-30 · USD
-162 thousand USD
2004-06-30 · USD
290456 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
12.1 million USD
2003-07-01 – 2004-06-30
-2.9 million USD
2003-07-01 – 2004-06-30
-2 million USD
2003-07-01 – 2004-06-30
17.1 thousand USD
2003-07-01 – 2004-06-30
-2.01 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-16.
Financial data available through: 2003-12-31.
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 15.79 million
–
Current period
USD 13.22 million
–
13224400 − 15793798 = -2569398 USD
15793798 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source13224400 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.2 million
–
Current period
−USD 2.74 million
–
-2740732 − -1197271 = -1543461 USD
-1197271 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-2740732 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 520,142
–
Current period
−USD 1.5 million
–
-1503243 − -520142 = -983101 USD
-520142 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-1503243 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 584,389
–
Current period
USD 45,269
–
45269 − 584389 = -539120 USD
584389 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source45269 USD · 2003-01-01 – 2003-12-31
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 | 32804887 | 36299971 Derived | -3495084 | -15587197 Derived | 12092113 | 778627 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 22079338 | 22030667 Derived | 48671 | 2103105 Derived | -2054434 | 368556 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 20581747 | 18989135 Derived | 1592612 | 1080806 Derived | 511806 | 1658692 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 21045778 | 19037649 Derived | 2008129 | -950727 Derived | 2958856 | -315569 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 18971332 | 18206613 Derived | 764719 | -1045569 Derived | 1810288 | -131032 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 17545382 | 16945712 Derived | 599670 | 2396072 Derived | -1796402 | -525075 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 17670808 | 17272850 Derived | 397958 | 894003 Derived | -496045 | -680744 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 16982785 | 16383308 Derived | 599477 | -827530 Derived | 1427007 | -264081 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 15793798 | 16522614 Derived | -728816 | 468455 Derived | -1197271 | -1104531 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 13224400 | 15484744 Derived | -2260344 | 480388 Derived | -2740732 | -1548512 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 | 32804887 |
|
| 1995 | Revenue | 22079338 |
|
| 1996 | Revenue | 20581747 |
|
| 1997 | Revenue | 21045778 |
|
| 1998 | Revenue | 18971332 |
|
| 1999 | Revenue | 17545382 |
|
| 2000 | Revenue | 17670808 |
|
| 2001 | Revenue | 16982785 |
|
| 2002 | Revenue | 15793798 |
|
| 2003 | Revenue | 13224400 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | -69.9% |
|
| 1995 | Year over year | -32.7% |
|
| 1996 | Year over year | -6.8% |
|
| 1997 | Year over year | 2.3% |
|
| 1998 | Year over year | -9.9% |
|
| 1999 | Year over year | -7.5% |
|
| 2000 | Year over year | 0.7% |
|
| 2001 | Year over year | -3.9% |
|
| 2002 | Year over year | -7% |
|
| 2003 | Year over year | -16.3% |
|
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 | -10.7% |
|
| 1995 | Operating margin | 0.2% |
|
| 1996 | Operating margin | 7.7% |
|
| 1997 | Operating margin | 9.5% |
|
| 1998 | Operating margin | 4% |
|
| 1999 | Operating margin | 3.4% |
|
| 2000 | Operating margin | 2.3% |
|
| 2001 | Operating margin | 3.5% |
|
| 2002 | Operating margin | -4.6% |
|
| 2003 | Operating margin | -17.1% |
|
| 1994 | Net margin | 36.9% |
|
| 1995 | Net margin | -9.3% |
|
| 1996 | Net margin | 2.5% |
|
| 1997 | Net margin | 14.1% |
|
| 1998 | Net margin | 9.5% |
|
| 1999 | Net margin | -10.2% |
|
| 2000 | Net margin | -2.8% |
|
| 2001 | Net margin | 8.4% |
|
| 2002 | Net margin | -7.6% |
|
| 2003 | Net margin | -20.7% |
|
| 1994 | Free cash flow margin | 2.4% |
|
| 1995 | Free cash flow margin | 1.7% |
|
| 1996 | Free cash flow margin | 8.1% |
|
| 1997 | Free cash flow margin | -1.5% |
|
| 1998 | Free cash flow margin | -0.7% |
|
| 1999 | Free cash flow margin | -3% |
|
| 2000 | Free cash flow margin | -3.9% |
|
| 2001 | Free cash flow margin | -1.6% |
|
| 2002 | Free cash flow margin | -7% |
|
| 2003 | Free cash flow margin | -11.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 1039347 |
|
| 1995 | Operating cash flow | 781656 |
|
| 1996 | Operating cash flow | 2335149 |
|
| 1997 | Operating cash flow | 440875 |
|
| 1998 | Operating cash flow | 563034 |
|
| 1999 | Operating cash flow | -396946 |
|
| 2000 | Operating cash flow | -592717 |
|
| 2001 | Operating cash flow | -143552 |
|
| 2002 | Operating cash flow | -520142 |
|
| 2003 | Operating cash flow | -1503243 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 778627 |
|
| 1995 | Free cash flow | 368556 |
|
| 1996 | Free cash flow | 1658692 |
|
| 1997 | Free cash flow | -315569 |
|
| 1998 | Free cash flow | -131032 |
|
| 1999 | Free cash flow | -525075 |
|
| 2000 | Free cash flow | -680744 |
|
| 2001 | Free cash flow | -264081 |
|
| 2002 | Free cash flow | -1104531 |
|
| 2003 | Free cash flow | -1548512 |
|
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 | Liabilities / assets | 110.6% |
|
| 1995 | Liabilities / assets | 119.2% |
|
| 1996 | Liabilities / assets | 121.4% |
|
| 1997 | Liabilities / assets | 111.4% |
|
| 1998 | Liabilities / assets | 96.5% |
|
| 1999 | Liabilities / assets | 113.4% |
|
| 2000 | Liabilities / assets | 122.8% |
|
| 2001 | Liabilities / assets | 105.9% |
|
| 2002 | Liabilities / assets | 125.9% |
|
| 2003 | Liabilities / assets | 187.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 0.17× |
|
| 1995 | Current assets / current liabilities | 0.12× |
|
| 1996 | Current assets / current liabilities | 0.14× |
|
| 1997 | Current assets / current liabilities | 0.16× |
|
| 1998 | Current assets / current liabilities | 0.17× |
|
| 1999 | Current assets / current liabilities | 0.57× |
|
| 2000 | Current assets / current liabilities | 0.36× |
|
| 2001 | Current assets / current liabilities | 0.5× |
|
| 2002 | Current assets / current liabilities | 0.85× |
|
| 2003 | Current assets / current liabilities | 0.26× |
|
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 12.09 million Exact valueExact value: 12092113 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1039347 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 260,720 Exact valueExact value: 260720 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 778,627 Calculation and evidence1039347 − 260720 USD Exact free cash flow: 778627 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 2.05 million Exact valueExact value: -2054434 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 781,656 Exact valueExact value: 781656 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 413,100 Exact valueExact value: 413100 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 368,556 Calculation and evidence781656 − 413100 USD Exact free cash flow: 368556 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 511,806 Exact valueExact value: 511806 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.34 million Exact valueExact value: 2335149 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 676,457 Exact valueExact value: 676457 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.66 million Calculation and evidence2335149 − 676457 USD Exact free cash flow: 1658692 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 2.96 million Exact valueExact value: 2958856 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 440,875 Exact valueExact value: 440875 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 756,444 Exact valueExact value: 756444 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 315,569 Calculation and evidence440875 − 756444 USD Exact free cash flow: -315569 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 1.81 million Exact valueExact value: 1810288 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 563,034 Exact valueExact value: 563034 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 694,066 Exact valueExact value: 694066 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 131,032 Calculation and evidence563034 − 694066 USD Exact free cash flow: -131032 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 1.8 million Exact valueExact value: -1796402 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 396,946 Exact valueExact value: -396946 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 128,129 Exact valueExact value: 128129 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 525,075 Calculation and evidence-396946 − 128129 USD Exact free cash flow: -525075 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 496,045 Exact valueExact value: -496045 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 592,717 Exact valueExact value: -592717 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 88,027 Exact valueExact value: 88027 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 680,744 Calculation and evidence-592717 − 88027 USD Exact free cash flow: -680744 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 1.43 million Exact valueExact value: 1427007 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 143,552 Exact valueExact value: -143552 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 120,529 Exact valueExact value: 120529 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 264,081 Calculation and evidence-143552 − 120529 USD Exact free cash flow: -264081 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 1.2 million Exact valueExact value: -1197271 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 520,142 Exact valueExact value: -520142 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 584,389 Exact valueExact value: 584389 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.1 million Calculation and evidence-520142 − 584389 USD Exact free cash flow: -1104531 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 2.74 million Exact valueExact value: -2740732 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.5 million Exact valueExact value: -1503243 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 45,269 Exact valueExact value: 45269 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.55 million Calculation and evidence-1503243 − 45269 USD Exact free cash flow: -1548512 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.
51 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000083530, 83530, edgar:83530