Revenue
6.14 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 6141642 USD Source
38 filing records in this dataset, filed from 1996-07-02 to 2003-11-14. Explore the available filing history and original sources.
6.14 million USD
2003-09-30 · USD
16.06%
2003-09-30 · %
1.39 million USD
2003-09-30 · USD
1.33 million USD
2003-09-30 · USD
1595676 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
13 million USD
2002-10-01 – 2003-09-30
-337 thousand USD
2002-10-01 – 2003-09-30
493 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 12.45 million
–
Current period
USD 12.01 million
–
12013543 − 12447540 = -433997 USD
12447540 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source12013543 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 533,258
–
Current period
−USD 529,802
–
-529802 − -533258 = 3456 USD
-533258 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-529802 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 139,089
–
Current period
USD 183,024
–
183024 − 139089 = 43935 USD
139089 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source183024 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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-04-01 – 1995-03-31 | 12539653 | 11782811 Derived | 756842 | 180418 Derived | 576424 | Unavailable | Source
|
| 1996 1995-04-01 – 1996-03-31 | 12810617 | 14285756 Derived | -1475139 | -201468 Derived | -1273671 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 14553577 | 16307073 Derived | -1753496 | 98229 Derived | -1851725 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 14158590 | 16446781 Derived | -2288191 | 278906 Derived | -2567097 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 15219412 | 15012266 Derived | 207146 | 410226 Derived | -203080 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 14467437 | 15310556 Derived | -843119 | 2608202 Derived | -3451321 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 12462816 | 11422088 Derived | 1040728 | 903755 Derived | 136973 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 12447540 | 12124470 Derived | 323070 | 856328 Derived | -533258 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 12013543 | 12128455 Derived | -114912 | 414890 Derived | -529802 | 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 |
|---|---|---|---|
| 1995 | Revenue | 12539653 |
|
| 1996 | Revenue | 12810617 |
|
| 1996 | Revenue | 14553577 |
|
| 1997 | Revenue | 14158590 |
|
| 1998 | Revenue | 15219412 |
|
| 1999 | Revenue | 14467437 |
|
| 2000 | Revenue | 12462816 |
|
| 2001 | Revenue | 12447540 |
|
| 2002 | Revenue | 12013543 |
|
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 | 2.2% |
|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | -2.7% |
|
| 1998 | Year over year | 7.5% |
|
| 1999 | Year over year | -4.9% |
|
| 2000 | Year over year | -13.9% |
|
| 2001 | Year over year | -0.1% |
|
| 2002 | Year over year | -3.5% |
|
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 | Operating margin | 6% |
|
| 1996 | Operating margin | -11.5% |
|
| 1996 | Operating margin | -12% |
|
| 1997 | Operating margin | -16.2% |
|
| 1998 | Operating margin | 1.4% |
|
| 1999 | Operating margin | -5.8% |
|
| 2000 | Operating margin | 8.4% |
|
| 2001 | Operating margin | 2.6% |
|
| 2002 | Operating margin | -1% |
|
| 1995 | Net margin | 4.6% |
|
| 1996 | Net margin | -9.9% |
|
| 1996 | Net margin | -12.7% |
|
| 1997 | Net margin | -18.1% |
|
| 1998 | Net margin | -1.3% |
|
| 1999 | Net margin | -23.9% |
|
| 2000 | Net margin | 1.1% |
|
| 2001 | Net margin | -4.3% |
|
| 2002 | Net margin | -4.4% |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | Not reported |
|
| 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 |
|---|---|---|---|
| 1995 | Operating cash flow | 821823 |
|
| 1996 | Operating cash flow | -847695 |
|
| 1996 | Operating cash flow | -399648 |
|
| 1997 | Operating cash flow | -2080481 |
|
| 1998 | Operating cash flow | 60399 |
|
| 1999 | Operating cash flow | -1723154 |
|
| 2000 | Operating cash flow | -276209 |
|
| 2001 | Operating cash flow | 139089 |
|
| 2002 | Operating cash flow | 183024 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | Unavailable |
|
| 1996 | Free cash flow | Unavailable |
|
| 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 |
|---|---|---|---|
| 1995-03-31 | Liabilities / assets | Not reported | No source recorded |
| 1996 | Liabilities / assets | 44.4% |
|
| 1996 | Liabilities / assets | 48.8% |
|
| 1997 | Liabilities / assets | 63.8% |
|
| 1998 | Liabilities / assets | 61.1% |
|
| 1999 | Liabilities / assets | 100.3% |
|
| 2000 | Liabilities / assets | 98.2% |
|
| 2001 | Liabilities / assets | 108.7% |
|
| 2002 | Liabilities / assets | 121.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.01× |
|
| 1996 | Current assets / current liabilities | 0.38× |
|
| 1997 | Current assets / current liabilities | 0.86× |
|
| 1998 | Current assets / current liabilities | 0.84× |
|
| 1999 | Current assets / current liabilities | 0.54× |
|
| 2000 | Current assets / current liabilities | 0.65× |
|
| 2001 | Current assets / current liabilities | 1.54× |
|
| 2002 | Current assets / current liabilities | 0.96× |
|
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 |
|---|---|---|---|---|
| 1995 1994-04-01 – 1995-03-31 | USD 576,424 Exact valueExact value: 576424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 821,823 Exact valueExact value: 821823 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. |
| 1996 1995-04-01 – 1996-03-31 | −USD 1.27 million Exact valueExact value: -1273671 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 847,695 Exact valueExact value: -847695 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. |
| 1996 1996-01-01 – 1996-12-31 | −USD 1.85 million Exact valueExact value: -1851725 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 399,648 Exact valueExact value: -399648 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 2.57 million Exact valueExact value: -2567097 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.08 million Exact valueExact value: -2080481 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 203,080 Exact valueExact value: -203080 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 60,399 Exact valueExact value: 60399 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 3.45 million Exact valueExact value: -3451321 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.72 million Exact valueExact value: -1723154 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 136,973 Exact valueExact value: 136973 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 276,209 Exact valueExact value: -276209 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 533,258 Exact valueExact value: -533258 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 139,089 Exact valueExact value: 139089 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 529,802 Exact valueExact value: -529802 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 183,024 Exact valueExact value: 183024 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.
38 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000838782, 838782, edgar:838782