Revenue
1.52 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 1524682 USD Source
31 filing records in this dataset, filed from 1997-03-26 to 2003-05-20. Explore the available filing history and original sources.
1.52 million USD
2003-03-31 · USD
2.42%
2003-03-31 · %
66.7 thousand USD
2003-03-31 · USD
53.6 thousand USD
2003-03-31 · USD
41791 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
5.72 million USD
2002-04-01 – 2003-03-31
-608 thousand USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-20.
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 6.05 million
–
Current period
USD 5.57 million
–
5572937 − 6047643 = -474706 USD
6047643 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source5572937 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 834,585
–
Current period
−USD 821,986
–
-821986 − -834585 = 12599 USD
-834585 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-821986 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: Operating cash flow, 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 3596282 | 3348657 Derived | 247625 | 183654 Derived | 63971 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 6137315 | 5915296 Derived | 222019 | 734340 Derived | -512321 | -1200545 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 9689207 | 9553042 Derived | 136165 | 216737 Derived | -80572 | -453657 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 7465231 | 8105931 Derived | -640700 | 247849 Derived | -888549 | 46903 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 6047643 | 6092929 Derived | -45286 | 789299 Derived | -834585 | 157778 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 6047643 | 6092929 Derived | -45286 | 789299 Derived | -834585 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 5572937 | 5875827 Derived | -302890 | 519096 Derived | -821986 | 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 |
|---|---|---|---|
| 1996 | Revenue | 3596282 |
|
| 1997 | Revenue | 6137315 |
|
| 1998 | Revenue | 9689207 |
|
| 1999 | Revenue | 7465231 |
|
| 2000 | Revenue | 6047643 |
|
| 2001 | Revenue | 6047643 |
|
| 2002 | Revenue | 5572937 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 70.7% |
|
| 1998 | Year over year | 57.9% |
|
| 1999 | Year over year | -23% |
|
| 2000 | Year over year | -19% |
|
| 2001 | Year over year | 0% |
|
| 2002 | Year over year | -7.8% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 6.9% |
|
| 1997 | Operating margin | 3.6% |
|
| 1998 | Operating margin | 1.4% |
|
| 1999 | Operating margin | -8.6% |
|
| 2000 | Operating margin | -0.7% |
|
| 2001 | Operating margin | -0.7% |
|
| 2002 | Operating margin | -5.4% |
|
| 1996 | Net margin | 1.8% |
|
| 1997 | Net margin | -8.3% |
|
| 1998 | Net margin | -0.8% |
|
| 1999 | Net margin | -11.9% |
|
| 2000 | Net margin | -13.8% |
|
| 2001 | Net margin | -13.8% |
|
| 2002 | Net margin | -14.7% |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | -19.6% |
|
| 1998 | Free cash flow margin | -4.7% |
|
| 1999 | Free cash flow margin | 0.6% |
|
| 2000 | Free cash flow margin | 2.6% |
|
| 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 |
|---|---|---|---|
| 1996 | Operating cash flow | Not reported | No source recorded |
| 1997 | Operating cash flow | 5146 |
|
| 1998 | Operating cash flow | 283921 |
|
| 1999 | Operating cash flow | 164832 |
|
| 2000 | Operating cash flow | 168303 |
|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | Unavailable | No source recorded |
| 1997 | Free cash flow | -1200545 |
|
| 1998 | Free cash flow | -453657 |
|
| 1999 | Free cash flow | 46903 |
|
| 2000 | Free cash flow | 157778 |
|
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2002 | Free cash flow | Unavailable | No source recorded |
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 |
|---|---|---|---|
| 1996 | Liabilities / assets | 77.9% |
|
| 1997 | Liabilities / assets | 109% |
|
| 1998 | Liabilities / assets | 111% |
|
| 1999 | Liabilities / assets | 167.2% |
|
| 2000 | Liabilities / assets | 133.2% |
|
| 2001 | Liabilities / assets | 133.2% |
|
| 2002 | Liabilities / assets | 241.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 0.82× |
|
| 1997 | Current assets / current liabilities | 0.41× |
|
| 1998 | Current assets / current liabilities | 0.24× |
|
| 1999 | Current assets / current liabilities | 0.08× |
|
| 2000 | Current assets / current liabilities | 0.12× |
|
| 2001 | Current assets / current liabilities | 0.12× |
|
| 2002 | Current assets / current liabilities | 0.05× |
|
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 |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | USD 63,971 Exact valueExact value: 63971 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1997 1997-01-01 – 1997-12-31 | −USD 512,321 Exact valueExact value: -512321 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,146 Exact valueExact value: 5146 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1205691 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Calculation and evidence5146 − 1205691 USD Exact free cash flow: -1200545 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 80,572 Exact valueExact value: -80572 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 283,921 Exact valueExact value: 283921 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 737,578 Exact valueExact value: 737578 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 453,657 Calculation and evidence283921 − 737578 USD Exact free cash flow: -453657 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 888,549 Exact valueExact value: -888549 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 164,832 Exact valueExact value: 164832 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 117,929 Exact valueExact value: 117929 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46,903 Calculation and evidence164832 − 117929 USD Exact free cash flow: 46903 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 834,585 Exact valueExact value: -834585 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 168,303 Exact valueExact value: 168303 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10,525 Exact valueExact value: 10525 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 157,778 Calculation and evidence168303 − 10525 USD Exact free cash flow: 157778 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 834,585 Exact valueExact value: -834585 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | −USD 821,986 Exact valueExact value: -821986 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + 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.
31 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000873086, 873086, edgar:873086