Revenue
6.08 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 6080016 USD Source
46 filing records in this dataset, filed from 1996-05-23 to 2003-08-26. Explore the available filing history and original sources.
983825 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
26.3 million USD
2002-04-01 – 2003-03-31
447 thousand USD
2002-04-01 – 2003-03-31
321 thousand USD
2002-01-01 – 2002-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-26.
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 13.9 million
–
Current period
USD 26.06 million
–
26064184 − 13895261 = 12168923 USD
13895261 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source26064184 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 2.57 million
–
Current period
USD 389,328
–
389328 − -2569204 = 2958532 USD
-2569204 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source389328 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 3.88 million
–
Current period
USD 321,455
–
321455 − -3877698 = 4199153 USD
-3877698 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source321455 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 29,603
–
Current period
USD 26,221
–
26221 − 29603 = -3382 USD
29603 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source26221 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 | 10332718 | 10168527 Derived | 164191 | 154524 Derived | 9667 | -835721 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 10417029 | 11320339 Derived | -903310 | 318100 Derived | -1221410 | -3710829 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 8171612 | 11077270 Derived | -2905658 | 7316 Derived | -2912974 | -2536563 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 10874234 | 17493218 Derived | -6618984 | 72181 Derived | -6691165 | -3594924 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 10406403 | 17112562 Derived | -6706159 | 200214 Derived | -6906373 | -3111457 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 6895829 | 19112706 Derived | -12216877 | 767309 Derived | -12984186 | -2424147 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 13895261 | 15781021 Derived | -1885760 | 683444 Derived | -2569204 | -3907301 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 26064184 | 25082907 Derived | 981277 | 591949 Derived | 389328 | 295234 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 | 10332718 |
|
| 1996 | Revenue | 10417029 |
|
| 1997 | Revenue | 8171612 |
|
| 1998 | Revenue | 10874234 |
|
| 1999 | Revenue | 10406403 |
|
| 2000 | Revenue | 6895829 |
|
| 2001 | Revenue | 13895261 |
|
| 2002 | Revenue | 26064184 |
|
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 | 0.8% |
|
| 1997 | Year over year | -21.6% |
|
| 1998 | Year over year | 33.1% |
|
| 1999 | Year over year | -4.3% |
|
| 2000 | Year over year | -33.7% |
|
| 2001 | Year over year | 101.5% |
|
| 2002 | Year over year | 87.6% |
|
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 | 1.6% |
|
| 1996 | Operating margin | -8.7% |
|
| 1997 | Operating margin | -35.6% |
|
| 1998 | Operating margin | -60.9% |
|
| 1999 | Operating margin | -64.4% |
|
| 2000 | Operating margin | -177.2% |
|
| 2001 | Operating margin | -13.6% |
|
| 2002 | Operating margin | 3.8% |
|
| 1995 | Net margin | 0.1% |
|
| 1996 | Net margin | -11.7% |
|
| 1997 | Net margin | -35.6% |
|
| 1998 | Net margin | -61.5% |
|
| 1999 | Net margin | -66.4% |
|
| 2000 | Net margin | -188.3% |
|
| 2001 | Net margin | -18.5% |
|
| 2002 | Net margin | 1.5% |
|
| 1995 | Free cash flow margin | -8.1% |
|
| 1996 | Free cash flow margin | -35.6% |
|
| 1997 | Free cash flow margin | -31% |
|
| 1998 | Free cash flow margin | -33.1% |
|
| 1999 | Free cash flow margin | -29.9% |
|
| 2000 | Free cash flow margin | -35.2% |
|
| 2001 | Free cash flow margin | -28.1% |
|
| 2002 | Free cash flow margin | 1.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -740808 |
|
| 1996 | Operating cash flow | -3483134 |
|
| 1997 | Operating cash flow | -2461754 |
|
| 1998 | Operating cash flow | -3572386 |
|
| 1999 | Operating cash flow | -2905477 |
|
| 2000 | Operating cash flow | -2306348 |
|
| 2001 | Operating cash flow | -3877698 |
|
| 2002 | Operating cash flow | 321455 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -835721 |
|
| 1996 | Free cash flow | -3710829 |
|
| 1997 | Free cash flow | -2536563 |
|
| 1998 | Free cash flow | -3594924 |
|
| 1999 | Free cash flow | -3111457 |
|
| 2000 | Free cash flow | -2424147 |
|
| 2001 | Free cash flow | -3907301 |
|
| 2002 | Free cash flow | 295234 |
|
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 | Liabilities / assets | 39.3% |
|
| 1996 | Liabilities / assets | 25% |
|
| 1997 | Liabilities / assets | 21.6% |
|
| 1998 | Liabilities / assets | 46.8% |
|
| 1999 | Liabilities / assets | 81.3% |
|
| 2000 | Liabilities / assets | 213% |
|
| 2001 | Liabilities / assets | 268.6% |
|
| 2002 | Liabilities / assets | 224.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 1.9× |
|
| 1996 | Current assets / current liabilities | 4.44× |
|
| 1997 | Current assets / current liabilities | 4.47× |
|
| 1998 | Current assets / current liabilities | 1.38× |
|
| 1999 | Current assets / current liabilities | 0.75× |
|
| 2000 | Current assets / current liabilities | 0.28× |
|
| 2001 | Current assets / current liabilities | 0.19× |
|
| 2002 | Current assets / current liabilities | 0.34× |
|
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 9,667 Exact valueExact value: 9667 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 740,808 Exact valueExact value: -740808 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 94,913 Exact valueExact value: 94913 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 835,721 Calculation and evidence-740808 − 94913 USD Exact free cash flow: -835721 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 1.22 million Exact valueExact value: -1221410 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.48 million Exact valueExact value: -3483134 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 227,695 Exact valueExact value: 227695 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.71 million Calculation and evidence-3483134 − 227695 USD Exact free cash flow: -3710829 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 2.91 million Exact valueExact value: -2912974 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.46 million Exact valueExact value: -2461754 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 74,809 Exact valueExact value: 74809 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.54 million Calculation and evidence-2461754 − 74809 USD Exact free cash flow: -2536563 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 6.69 million Exact valueExact value: -6691165 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.57 million Exact valueExact value: -3572386 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22,538 Exact valueExact value: 22538 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.59 million Calculation and evidence-3572386 − 22538 USD Exact free cash flow: -3594924 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 6.91 million Exact valueExact value: -6906373 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.91 million Exact valueExact value: -2905477 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 205,980 Exact valueExact value: 205980 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.11 million Calculation and evidence-2905477 − 205980 USD Exact free cash flow: -3111457 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 12.98 million Exact valueExact value: -12984186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.31 million Exact valueExact value: -2306348 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 117,799 Exact valueExact value: 117799 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.42 million Calculation and evidence-2306348 − 117799 USD Exact free cash flow: -2424147 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 2.57 million Exact valueExact value: -2569204 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.88 million Exact valueExact value: -3877698 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,603 Exact valueExact value: 29603 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.91 million Calculation and evidence-3877698 − 29603 USD Exact free cash flow: -3907301 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 389,328 Exact valueExact value: 389328 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 321,455 Exact valueExact value: 321455 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,221 Exact valueExact value: 26221 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 295,234 Calculation and evidence321455 − 26221 USD Exact free cash flow: 295234 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.
46 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000883296, 883296, edgar:883296