Revenue
3.24 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 3236000 USD Source
42 filing records in this dataset, filed from 1995-05-11 to 2004-11-12. Explore the available filing history and original sources.
3.24 million USD
2004-09-30 · USD
9.55%
2004-09-30 · %
-408 thousand USD
2004-09-30 · USD
-408 thousand USD
2004-09-30 · USD
5321000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
13 million USD
2003-10-01 – 2004-09-30
7.17 million USD
2003-10-01 – 2004-09-30
1.59 million USD
2003-10-01 – 2004-09-30
14 thousand USD
2003-10-01 – 2004-09-30
1.58 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-12.
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 12.74 million
–
Current period
USD 11.54 million
–
11538000 − 12737000 = -1199000 USD
12737000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source11538000 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 1.67 million
–
Current period
USD 7.34 million
–
7341000 − 1669000 = 5672000 USD
1669000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source7341000 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 1.51 million
–
Current period
USD 0
–
0 − 1506000 = -1506000 USD
1506000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source0 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 22,000
–
Current period
USD 57,000
–
57000 − 22000 = 35000 USD
22000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source57000 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 | 4472983 | Unavailable | Unavailable | Unavailable | -12153718 | -15037338 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 1688152 | 16714991 Derived | -15026839 | -2631904 Derived | -12394935 | -7293574 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 1653013 | 12633076 Derived | -10980063 | -1622944 Derived | -9357119 | -15291092 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 949148 | 8305420 Derived | -7356272 | -907628 Derived | -6448644 | -7927655 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 2720444 | 7726233 Derived | -5005789 | -538842 Derived | -4466947 | -4211613 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 4694966 | 10259357 Derived | -5564391 | -248929 Derived | -5315462 | -2816730 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 6615383 | 8980386 Derived | -2365003 | -222251 Derived | -2142752 | -1148339 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 9712000 | 10772000 Derived | -1060000 | -153000 Derived | -907000 | 18000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 12737000 | 11267000 Derived | 1470000 | -199000 Derived | 1669000 | 1484000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 11538000 | 11473000 Derived | 65000 | -7276000 Derived | 7341000 | -57000 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 | 4472983 |
|
| 1995 | Revenue | 1688152 |
|
| 1996 | Revenue | 1653013 |
|
| 1997 | Revenue | 949148 |
|
| 1998 | Revenue | 2720444 |
|
| 1999 | Revenue | 4694966 |
|
| 2000 | Revenue | 6615383 |
|
| 2001 | Revenue | 9712000 |
|
| 2002 | Revenue | 12737000 |
|
| 2003 | Revenue | 11538000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 130.6% |
|
| 1995 | Year over year | -62.3% |
|
| 1996 | Year over year | -2.1% |
|
| 1997 | Year over year | -42.6% |
|
| 1998 | Year over year | 186.6% |
|
| 1999 | Year over year | 72.6% |
|
| 2000 | Year over year | 40.9% |
|
| 2001 | Year over year | 46.8% |
|
| 2002 | Year over year | 31.1% |
|
| 2003 | Year over year | -9.4% |
|
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 |
|---|---|---|---|
| 1994-12-31 | Operating margin | Not reported |
|
| 1995 | Operating margin | -890.1% |
|
| 1996 | Operating margin | -664.2% |
|
| 1997 | Operating margin | -775% |
|
| 1998 | Operating margin | -184% |
|
| 1999 | Operating margin | -118.5% |
|
| 2000 | Operating margin | -35.8% |
|
| 2001 | Operating margin | -10.9% |
|
| 2002 | Operating margin | 11.5% |
|
| 2003 | Operating margin | 0.6% |
|
| 1994 | Net margin | -271.7% |
|
| 1995 | Net margin | -734.2% |
|
| 1996 | Net margin | -566.1% |
|
| 1997 | Net margin | -679.4% |
|
| 1998 | Net margin | -164.2% |
|
| 1999 | Net margin | -113.2% |
|
| 2000 | Net margin | -32.4% |
|
| 2001 | Net margin | -9.3% |
|
| 2002 | Net margin | 13.1% |
|
| 2003 | Net margin | 63.6% |
|
| 1994 | Free cash flow margin | -336.2% |
|
| 1995 | Free cash flow margin | -432% |
|
| 1996 | Free cash flow margin | -925% |
|
| 1997 | Free cash flow margin | -835.2% |
|
| 1998 | Free cash flow margin | -154.8% |
|
| 1999 | Free cash flow margin | -60% |
|
| 2000 | Free cash flow margin | -17.4% |
|
| 2001 | Free cash flow margin | 0.2% |
|
| 2002 | Free cash flow margin | 11.7% |
|
| 2003 | Free cash flow margin | -0.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -11187671 |
|
| 1995 | Operating cash flow | -7293574 |
|
| 1996 | Operating cash flow | -13551217 |
|
| 1997 | Operating cash flow | -7340915 |
|
| 1998 | Operating cash flow | -4021059 |
|
| 1999 | Operating cash flow | -2750452 |
|
| 2000 | Operating cash flow | -1129535 |
|
| 2001 | Operating cash flow | 46000 |
|
| 2002 | Operating cash flow | 1506000 |
|
| 2003 | Operating cash flow | 0 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -15037338 |
|
| 1995 | Free cash flow | -7293574 |
|
| 1996 | Free cash flow | -15291092 |
|
| 1997 | Free cash flow | -7927655 |
|
| 1998 | Free cash flow | -4211613 |
|
| 1999 | Free cash flow | -2816730 |
|
| 2000 | Free cash flow | -1148339 |
|
| 2001 | Free cash flow | 18000 |
|
| 2002 | Free cash flow | 1484000 |
|
| 2003 | Free cash flow | -57000 |
|
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 | Liabilities / assets | 3.4% |
|
| 1999 | Liabilities / assets | 4.2% |
|
| 2000 | Liabilities / assets | 10.9% |
|
| 2001 | Liabilities / assets | 21.4% |
|
| 2002 | Liabilities / assets | 16.1% |
|
| 2003 | Liabilities / assets | 3.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 25.16× |
|
| 1995 | Current assets / current liabilities | 4.34× |
|
| 1996 | Current assets / current liabilities | 19.52× |
|
| 1997 | Current assets / current liabilities | 20.23× |
|
| 1998 | Current assets / current liabilities | 16.49× |
|
| 1999 | Current assets / current liabilities | 13.11× |
|
| 2000 | Current assets / current liabilities | 5.47× |
|
| 2001 | Current assets / current liabilities | 5.67× |
|
| 2002 | Current assets / current liabilities | 8.24× |
|
| 2003 | Current assets / current liabilities | 12.09× |
|
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 12.15 million Exact valueExact value: -12153718 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.19 million Exact valueExact value: -11187671 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.85 million Exact valueExact value: 3849667 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.04 million Calculation and evidence-11187671 − 3849667 USD Exact free cash flow: -15037338 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 12.39 million Exact valueExact value: -12394935 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.29 million Exact valueExact value: -7293574 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 7.29 million Calculation and evidence-7293574 − 0 USD Exact free cash flow: -7293574 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 9.36 million Exact valueExact value: -9357119 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.55 million Exact valueExact value: -13551217 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.74 million Exact valueExact value: 1739875 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.29 million Calculation and evidence-13551217 − 1739875 USD Exact free cash flow: -15291092 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 6.45 million Exact valueExact value: -6448644 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.34 million Exact valueExact value: -7340915 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 586,740 Exact valueExact value: 586740 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.93 million Calculation and evidence-7340915 − 586740 USD Exact free cash flow: -7927655 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 4.47 million Exact valueExact value: -4466947 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.02 million Exact valueExact value: -4021059 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 190,554 Exact valueExact value: 190554 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.21 million Calculation and evidence-4021059 − 190554 USD Exact free cash flow: -4211613 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 5.32 million Exact valueExact value: -5315462 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.75 million Exact valueExact value: -2750452 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 66,278 Exact valueExact value: 66278 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.82 million Calculation and evidence-2750452 − 66278 USD Exact free cash flow: -2816730 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 2.14 million Exact valueExact value: -2142752 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.13 million Exact valueExact value: -1129535 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18,804 Exact valueExact value: 18804 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.15 million Calculation and evidence-1129535 − 18804 USD Exact free cash flow: -1148339 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 907,000 Exact valueExact value: -907000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46,000 Exact valueExact value: 46000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28,000 Exact valueExact value: 28000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18,000 Calculation and evidence46000 − 28000 USD Exact free cash flow: 18000 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 1.67 million Exact valueExact value: 1669000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.51 million Exact valueExact value: 1506000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22,000 Exact valueExact value: 22000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.48 million Calculation and evidence1506000 − 22000 USD Exact free cash flow: 1484000 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 7.34 million Exact valueExact value: 7341000 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 57,000 Exact valueExact value: 57000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 57,000 Calculation and evidence0 − 57000 USD Exact free cash flow: -57000 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: 0000856072, 856072, edgar:856072