Revenue
488 thousand USD
2002-12-31 · USD
35 filing records in this dataset, filed from 1996-05-15 to 2003-11-18. Explore the available filing history and original sources.
488 thousand USD
2002-12-31 · USD
-31.84%
2002-12-31 · %
-247 thousand USD
2002-12-31 · USD
-247 thousand USD
2002-12-31 · USD
120074 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.61 million USD
2002-01-01 – 2002-12-31
-1.38 million USD
2002-01-01 – 2002-12-31
-647 thousand USD
2002-01-01 – 2002-12-31
0 USD
2002-01-01 – 2002-12-31
-647 thousand USD
2002-01-01 – 2002-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-11-18.
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 million
–
Current period
USD 1.61 million
–
1608101 − 2003262 = -395161 USD
2003262 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1608101 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 1.61 million
–
Current period
−USD 1.38 million
–
-1378215 − -1608775 = 230560 USD
-1608775 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-1378215 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 1.19 million
–
Current period
−USD 646,818
–
-646818 − -1188021 = 541203 USD
-1188021 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-646818 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 13,583
–
Current period
USD 0
–
0 − 13583 = -13583 USD
13583 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source0 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 1094735 | 1601986 Derived | -507251 | 61951 Derived | -569202 | -73383 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 2468073 | 2148879 Derived | 319194 | 75513 Derived | 243681 | -93062 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 2077896 | 3024832 Derived | -946936 | 7378 Derived | -954314 | -800804 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 2736986 | 4379913 Derived | -1642927 | 164155 Derived | -1807082 | -1353870 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 2413534 | 4982186 Derived | -2568652 | 267818 Derived | -2836470 | -2347910 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 2046007 | 4113583 Derived | -2067576 | 99459 Derived | -2167035 | -1126793 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 2003262 | 3342391 Derived | -1339129 | 269646 Derived | -1608775 | -1201604 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 1608101 | 2676391 Derived | -1068290 | 309925 Derived | -1378215 | -646818 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 |
|---|---|---|---|
| 1995 | Revenue | 1094735 |
|
| 1996 | Revenue | 2468073 |
|
| 1997 | Revenue | 2077896 |
|
| 1998 | Revenue | 2736986 |
|
| 1999 | Revenue | 2413534 |
|
| 2000 | Revenue | 2046007 |
|
| 2001 | Revenue | 2003262 |
|
| 2002 | Revenue | 1608101 |
|
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 | 125.4% |
|
| 1997 | Year over year | -15.8% |
|
| 1998 | Year over year | 31.7% |
|
| 1999 | Year over year | -11.8% |
|
| 2000 | Year over year | -15.2% |
|
| 2001 | Year over year | -2.1% |
|
| 2002 | Year over year | -19.7% |
|
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 | -46.3% |
|
| 1996 | Operating margin | 12.9% |
|
| 1997 | Operating margin | -45.6% |
|
| 1998 | Operating margin | -60% |
|
| 1999 | Operating margin | -106.4% |
|
| 2000 | Operating margin | -101.1% |
|
| 2001 | Operating margin | -66.8% |
|
| 2002 | Operating margin | -66.4% |
|
| 1995 | Net margin | -52% |
|
| 1996 | Net margin | 9.9% |
|
| 1997 | Net margin | -45.9% |
|
| 1998 | Net margin | -66% |
|
| 1999 | Net margin | -117.5% |
|
| 2000 | Net margin | -105.9% |
|
| 2001 | Net margin | -80.3% |
|
| 2002 | Net margin | -85.7% |
|
| 1995 | Free cash flow margin | -6.7% |
|
| 1996 | Free cash flow margin | -3.8% |
|
| 1997 | Free cash flow margin | -38.5% |
|
| 1998 | Free cash flow margin | -49.5% |
|
| 1999 | Free cash flow margin | -97.3% |
|
| 2000 | Free cash flow margin | -55.1% |
|
| 2001 | Free cash flow margin | -60% |
|
| 2002 | Free cash flow margin | -40.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -69288 |
|
| 1996 | Operating cash flow | -36253 |
|
| 1997 | Operating cash flow | -670969 |
|
| 1998 | Operating cash flow | -1262280 |
|
| 1999 | Operating cash flow | -2313996 |
|
| 2000 | Operating cash flow | -1080252 |
|
| 2001 | Operating cash flow | -1188021 |
|
| 2002 | Operating cash flow | -646818 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -73383 |
|
| 1996 | Free cash flow | -93062 |
|
| 1997 | Free cash flow | -800804 |
|
| 1998 | Free cash flow | -1353870 |
|
| 1999 | Free cash flow | -2347910 |
|
| 2000 | Free cash flow | -1126793 |
|
| 2001 | Free cash flow | -1201604 |
|
| 2002 | Free cash flow | -646818 |
|
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 |
|---|---|---|---|
| 1995-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999 | Liabilities / assets | 334.8% |
|
| 2000 | Liabilities / assets | 592% |
|
| 2001 | Liabilities / assets | 712.4% |
|
| 2002 | Liabilities / assets | 1,432.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 0.52× |
|
| 1996 | Current assets / current liabilities | 0.91× |
|
| 1997 | Current assets / current liabilities | 0.66× |
|
| 1998 | Current assets / current liabilities | Not reported |
|
| 1999 | Current assets / current liabilities | 0.35× |
|
| 2000 | Current assets / current liabilities | 0.12× |
|
| 2001 | Current assets / current liabilities | 0.16× |
|
| 2002 | Current assets / current liabilities | 0.13× |
|
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 111,224 Exact valueExact value: -111224 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 49,329 Exact valueExact value: 49329 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,263 Exact valueExact value: 26263 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,066 Calculation and evidence49329 − 26263 USD Exact free cash flow: 23066 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 569,202 Exact valueExact value: -569202 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69,288 Exact valueExact value: -69288 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,095 Exact valueExact value: 4095 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 73,383 Calculation and evidence-69288 − 4095 USD Exact free cash flow: -73383 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 243,681 Exact valueExact value: 243681 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36,253 Exact valueExact value: -36253 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 56,809 Exact valueExact value: 56809 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 93,062 Calculation and evidence-36253 − 56809 USD Exact free cash flow: -93062 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 954,314 Exact valueExact value: -954314 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 670,969 Exact valueExact value: -670969 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,835 Exact valueExact value: 129835 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 800,804 Calculation and evidence-670969 − 129835 USD Exact free cash flow: -800804 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: -1807082 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.26 million Exact valueExact value: -1262280 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 91,590 Exact valueExact value: 91590 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.35 million Calculation and evidence-1262280 − 91590 USD Exact free cash flow: -1353870 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 2.84 million Exact valueExact value: -2836470 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.31 million Exact valueExact value: -2313996 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33,914 Exact valueExact value: 33914 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.35 million Calculation and evidence-2313996 − 33914 USD Exact free cash flow: -2347910 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 2.17 million Exact valueExact value: -2167035 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.08 million Exact valueExact value: -1080252 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46,541 Exact valueExact value: 46541 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.13 million Calculation and evidence-1080252 − 46541 USD Exact free cash flow: -1126793 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 1.61 million Exact valueExact value: -1608775 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.19 million Exact valueExact value: -1188021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13,583 Exact valueExact value: 13583 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Calculation and evidence-1188021 − 13583 USD Exact free cash flow: -1201604 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 1.38 million Exact valueExact value: -1378215 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 646,818 Exact valueExact value: -646818 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 646,818 Calculation and evidence-646818 − 0 USD Exact free cash flow: -646818 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000868268, 868268, edgar:868268