Revenue
15.4 million USD
2002-12-31 · USD
28 filing records in this dataset, filed from 1996-08-13 to 2003-04-30. Explore the available filing history and original sources.
15.4 million USD
2002-12-31 · USD
48.04%
2002-12-31 · %
1235000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
51.7 million USD
2002-01-01 – 2002-12-31
-3.12 million USD
2001-01-01 – 2001-12-31
581 thousand USD
2002-01-01 – 2002-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-04-30.
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 55.76 million
–
Current period
USD 51.69 million
–
51685000 − 55757000 = -4072000 USD
55757000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source51685000 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 3.12 million
–
Current period
−USD 6.87 million
–
-6872000 − -3119000 = -3753000 USD
-3119000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-6872000 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 263,000
–
Current period
USD 581,000
–
581000 − 263000 = 318000 USD
263000 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source581000 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.
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 | 20723829 | 19320564 Derived | 1403265 | -87195 Derived | 1490460 | 2025644 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 42146997 | 41508598 Derived | 638399 | -204266 Derived | 842665 | 95013 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 51125844 | 48563577 Derived | 2562267 | 625064 Derived | 1937203 | 3232361 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 78488903 | 76413628 Derived | 2075275 | 460386 Derived | 1614889 | -9612318 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 84773000 | 84773000 Derived | 0 | 0.28 Derived | -0.28 | -9108470 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 55475000 | 55978000 Derived | -503000 | 3125000 Derived | -3628000 | 406177 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 55453000 | 57806000 Derived | -2353000 | 381000 Derived | -2734000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 55757000 | 55757000 Derived | 0 | 3119000 Derived | -3119000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 51685000 | 51685000 Derived | 0 | 6872000 Derived | -6872000 | 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 |
|---|---|---|---|
| 1994 | Revenue | 20723829 |
|
| 1995 | Revenue | 42146997 |
|
| 1996 | Revenue | 51125844 |
|
| 1997 | Revenue | 78488903 |
|
| 1998 | Revenue | 84773000 |
|
| 1999 | Revenue | 55475000 |
|
| 2000 | Revenue | 55453000 |
|
| 2001 | Revenue | 55757000 |
|
| 2002 | Revenue | 51685000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 103.4% |
|
| 1996 | Year over year | 21.3% |
|
| 1997 | Year over year | 53.5% |
|
| 1998 | Year over year | 8% |
|
| 1999 | Year over year | -34.6% |
|
| 2000 | Year over year | -0% |
|
| 2001 | Year over year | 0.5% |
|
| 2002 | Year over year | -7.3% |
|
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 | Operating margin | 6.8% |
|
| 1995 | Operating margin | 1.5% |
|
| 1996 | Operating margin | 5% |
|
| 1997 | Operating margin | 2.6% |
|
| 1998 | Operating margin | 0% |
|
| 1999 | Operating margin | -0.9% |
|
| 2000 | Operating margin | -4.2% |
|
| 2001 | Operating margin | 0% |
|
| 2002 | Operating margin | 0% |
|
| 1994 | Net margin | 7.2% |
|
| 1995 | Net margin | 2% |
|
| 1996 | Net margin | 3.8% |
|
| 1997 | Net margin | 2.1% |
|
| 1998 | Net margin | -0% |
|
| 1999 | Net margin | -6.5% |
|
| 2000 | Net margin | -4.9% |
|
| 2001 | Net margin | -5.6% |
|
| 2002 | Net margin | -13.3% |
|
| 1994 | Free cash flow margin | 9.8% |
|
| 1995 | Free cash flow margin | 0.2% |
|
| 1996 | Free cash flow margin | 6.3% |
|
| 1997 | Free cash flow margin | -12.2% |
|
| 1998 | Free cash flow margin | -10.7% |
|
| 1999 | Free cash flow margin | 0.7% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 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 |
|---|---|---|---|
| 1994 | Operating cash flow | 2527830 |
|
| 1995 | Operating cash flow | 645341 |
|
| 1996 | Operating cash flow | 3609787 |
|
| 1997 | Operating cash flow | 2040304 |
|
| 1998 | Operating cash flow | -7857470 |
|
| 1999 | Operating cash flow | 3508177 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 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 |
|---|---|---|---|
| 1994 | Free cash flow | 2025644 |
|
| 1995 | Free cash flow | 95013 |
|
| 1996 | Free cash flow | 3232361 |
|
| 1997 | Free cash flow | -9612318 |
|
| 1998 | Free cash flow | -9108470 |
|
| 1999 | Free cash flow | 406177 |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
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 | No source recorded |
| 1995-12-31 | Liabilities / assets | Not reported |
|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | 57.6% |
|
| 2002 | Liabilities / assets | 85.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 1.8× |
|
| 1996 | Current assets / current liabilities | 1.79× |
|
| 1997 | Current assets / current liabilities | 1.87× |
|
| 1998 | Current assets / current liabilities | 2.25× |
|
| 1999 | Current assets / current liabilities | 1.38× |
|
| 2000 | Current assets / current liabilities | 2.17× |
|
| 2001 | Current assets / current liabilities | 1.87× |
|
| 2002 | Current assets / current liabilities | 1.51× |
|
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 1.49 million Exact valueExact value: 1490460 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.53 million Exact valueExact value: 2527830 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 502,186 Exact valueExact value: 502186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.03 million Calculation and evidence2527830 − 502186 USD Exact free cash flow: 2025644 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 842,665 Exact valueExact value: 842665 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 645,341 Exact valueExact value: 645341 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 550,328 Exact valueExact value: 550328 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 95,013 Calculation and evidence645341 − 550328 USD Exact free cash flow: 95013 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 1.94 million Exact valueExact value: 1937203 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.61 million Exact valueExact value: 3609787 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 377,426 Exact valueExact value: 377426 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.23 million Calculation and evidence3609787 − 377426 USD Exact free cash flow: 3232361 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 1.61 million Exact valueExact value: 1614889 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.04 million Exact valueExact value: 2040304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.65 million Exact valueExact value: 11652622 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.61 million Calculation and evidence2040304 − 11652622 USD Exact free cash flow: -9612318 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 0.28 Exact valueExact value: -0.28 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.86 million Exact valueExact value: -7857470 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.25 million Exact valueExact value: 1251000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.11 million Calculation and evidence-7857470 − 1251000 USD Exact free cash flow: -9108470 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 3.63 million Exact valueExact value: -3628000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.51 million Exact valueExact value: 3508177 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.1 million Exact valueExact value: 3102000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 406,177 Calculation and evidence3508177 − 3102000 USD Exact free cash flow: 406177 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 2.73 million Exact valueExact value: -2734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 1.3 million Exact valueExact value: 1300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 3.12 million Exact valueExact value: -3119000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 263,000 Exact valueExact value: 263000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | −USD 6.87 million Exact valueExact value: -6872000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 581,000 Exact valueExact value: 581000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000891035, 891035, edgar:891035