Revenue
10.9 million USD
2004-04-02 · USD
Exact inputs and evidence
- Revenue: 10919206 USD Source
40 filing records in this dataset, filed from 1996-05-23 to 2004-04-22. Explore the available filing history and original sources.
10.9 million USD
2004-04-02 · USD
16.39%
2004-04-02 · %
-125 thousand USD
2004-04-02 · USD
-1.93 million USD
2004-04-02 · USD
1980 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-04-22.
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 1.5 million
–
Current period
USD 7.02 million
–
7015237 − 1500056 = 5515181 USD
1500056 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source7015237 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 9,741
–
Current period
USD 2.88 million
–
2882130 − 9741 = 2872389 USD
9741 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source2882130 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 592,642
–
Current period
USD 1.7 million
–
1703820 − 592642 = 1111178 USD
592642 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1703820 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: Revenue.
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 | 2882504 | 5756842 Derived | -2874338 | 346745 Derived | -3221083 | -2787199 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 2937196 | 5650044 Derived | -2712848 | 325688 Derived | -3038536 | -2466751 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 3284685 | 4450167 Derived | -1165482 | 347278 Derived | -1512760 | -1733527 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3785909 | 6344299 Derived | -2558390 | 483840 Derived | -3042230 | -1173729 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 24881781 | 20517440 Derived | 4364341 | -2650896 Derived | 7015237 | 1178310 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 | 2882504 |
|
| 1996 | Revenue | 2937196 |
|
| 1997 | Revenue | 3284685 |
|
| 1998 | Revenue | 3785909 |
|
| 2002 | Revenue | 24881781 |
|
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 | 1.9% |
|
| 1997 | Year over year | 11.8% |
|
| 1998 | Year over year | 15.3% |
|
| 2002 | Year over year | No prior comparable period |
|
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 | -99.7% |
|
| 1996 | Operating margin | -92.4% |
|
| 1997 | Operating margin | -35.5% |
|
| 1998 | Operating margin | -67.6% |
|
| 2002 | Operating margin | 17.5% |
|
| 1995 | Net margin | -111.7% |
|
| 1996 | Net margin | -103.5% |
|
| 1997 | Net margin | -46.1% |
|
| 1998 | Net margin | -80.4% |
|
| 2002 | Net margin | 28.2% |
|
| 1995 | Free cash flow margin | -96.7% |
|
| 1996 | Free cash flow margin | -84% |
|
| 1997 | Free cash flow margin | -52.8% |
|
| 1998 | Free cash flow margin | -31% |
|
| 2002 | Free cash flow margin | 4.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -2505922 |
|
| 1996 | Operating cash flow | -2314394 |
|
| 1997 | Operating cash flow | -1691400 |
|
| 1998 | Operating cash flow | -1066116 |
|
| 2002 | Operating cash flow | 2882130 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -2787199 |
|
| 1996 | Free cash flow | -2466751 |
|
| 1997 | Free cash flow | -1733527 |
|
| 1998 | Free cash flow | -1173729 |
|
| 2002 | Free cash flow | 1178310 |
|
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 | No source recorded |
| 1997-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 0.89× |
|
| 1996 | Current assets / current liabilities | 0.66× |
|
| 1997 | Current assets / current liabilities | 0.43× |
|
| 1998 | Current assets / current liabilities | 0.41× |
|
| 2002 | Current assets / current liabilities | 1.58× |
|
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 1995-01-01 – 1995-12-31 | −USD 3.22 million Exact valueExact value: -3221083 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.51 million Exact valueExact value: -2505922 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 281,277 Exact valueExact value: 281277 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.79 million Calculation and evidence-2505922 − 281277 USD Exact free cash flow: -2787199 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 3.04 million Exact valueExact value: -3038536 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.31 million Exact valueExact value: -2314394 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 152,357 Exact valueExact value: 152357 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.47 million Calculation and evidence-2314394 − 152357 USD Exact free cash flow: -2466751 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 1.51 million Exact valueExact value: -1512760 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.69 million Exact valueExact value: -1691400 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42,127 Exact valueExact value: 42127 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.73 million Calculation and evidence-1691400 − 42127 USD Exact free cash flow: -1733527 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 3.04 million Exact valueExact value: -3042230 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.07 million Exact valueExact value: -1066116 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 107,613 Exact valueExact value: 107613 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.17 million Calculation and evidence-1066116 − 107613 USD Exact free cash flow: -1173729 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 1.5 million Exact valueExact value: 1500056 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,741 Exact valueExact value: 9741 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 592,642 Exact valueExact value: 592642 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 582,901 Calculation and evidence9741 − 592642 USD Exact free cash flow: -582901 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 7.02 million Exact valueExact value: 7015237 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.88 million Exact valueExact value: 2882130 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.7 million Exact valueExact value: 1703820 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.18 million Calculation and evidence2882130 − 1703820 USD Exact free cash flow: 1178310 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.
40 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000877542, 877542, edgar:877542