Revenue
20.9 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 20943000 USD Source
34 filing records in this dataset, filed from 1996-08-06 to 2004-11-09. Explore the available filing history and original sources.
90767000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
30 million USD
2003-10-01 – 2004-09-30
57.1 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-09.
Financial data available through: 2003-12-31.
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 100.03 million
–
Current period
USD 93.31 million
–
93307000 − 100031000 = -6724000 USD
100031000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source93307000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 61.58 million
–
Current period
USD 34.67 million
–
34669000 − 61583000 = -26914000 USD
61583000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source34669000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 67.85 million
–
Current period
USD 35.28 million
–
35278000 − 67854000 = -32576000 USD
67854000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source35278000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: 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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 35472000 | Unavailable | Unavailable | Unavailable | 15912000 | Unavailable | Source
|
| 1995 1995-01-01 – 1995-12-31 | 57000000 | Unavailable | Unavailable | Unavailable | 10673000 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 77068000 | Unavailable | Unavailable | Unavailable | 32629000 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 109292000 | Unavailable | Unavailable | Unavailable | 54332000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 161202000 | Unavailable | Unavailable | Unavailable | 62571000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 28892000 | Unavailable | Unavailable | Unavailable | 11655000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 150735000 | Unavailable | Unavailable | Unavailable | 83130000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 115742000 | Unavailable | Unavailable | Unavailable | 90486000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 100031000 | Unavailable | Unavailable | Unavailable | 61583000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 93307000 | Unavailable | Unavailable | Unavailable | 34669000 | 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 | 35472000 |
|
| 1995 | Revenue | 57000000 |
|
| 1996 | Revenue | 77068000 |
|
| 1997 | Revenue | 109292000 |
|
| 1998 | Revenue | 161202000 |
|
| 1999 | Revenue | 28892000 |
|
| 2000 | Revenue | 150735000 |
|
| 2001 | Revenue | 115742000 |
|
| 2002 | Revenue | 100031000 |
|
| 2003 | Revenue | 93307000 |
|
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 | 60.7% |
|
| 1996 | Year over year | 35.2% |
|
| 1997 | Year over year | 41.8% |
|
| 1998 | Year over year | 47.5% |
|
| 1999 | Year over year | -82.1% |
|
| 2000 | Year over year | 421.7% |
|
| 2001 | Year over year | -23.2% |
|
| 2002 | Year over year | -13.6% |
|
| 2003 | Year over year | -6.7% |
|
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 |
|---|---|---|---|
| 1994-12-31 | Operating margin | Not reported |
|
| 1995-12-31 | Operating margin | Not reported |
|
| 1996-12-31 | Operating margin | Not reported |
|
| 1997-12-31 | Operating margin | Not reported |
|
| 1998-12-31 | Operating margin | Not reported |
|
| 1999-12-31 | Operating margin | Not reported |
|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001-12-31 | Operating margin | Not reported |
|
| 2002-12-31 | Operating margin | Not reported |
|
| 2003-12-31 | Operating margin | Not reported |
|
| 1994 | Net margin | 44.9% |
|
| 1995 | Net margin | 18.7% |
|
| 1996 | Net margin | 42.3% |
|
| 1997 | Net margin | 49.7% |
|
| 1998 | Net margin | 38.8% |
|
| 1999 | Net margin | 40.3% |
|
| 2000 | Net margin | 55.1% |
|
| 2001 | Net margin | 78.2% |
|
| 2002 | Net margin | 61.6% |
|
| 2003 | Net margin | 37.2% |
|
| 1994 | Free cash flow margin | Not reported |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | 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 | 24531000 |
|
| 1995 | Operating cash flow | 38788000 |
|
| 1996 | Operating cash flow | 46683000 |
|
| 1997 | Operating cash flow | 71272000 |
|
| 1998 | Operating cash flow | 94797000 |
|
| 1999 | Operating cash flow | 15732000 |
|
| 2000 | Operating cash flow | 87345000 |
|
| 2001 | Operating cash flow | 107695000 |
|
| 2002 | Operating cash flow | 67854000 |
|
| 2003 | Operating cash flow | 35278000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | Unavailable |
|
| 1995 | Free cash flow | Unavailable |
|
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | 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 | Liabilities / assets | 48.3% |
|
| 1996 | Liabilities / assets | 48.3% |
|
| 1997 | Liabilities / assets | 41.5% |
|
| 1998 | Liabilities / assets | 47.2% |
|
| 1999 | Liabilities / assets | 46% |
|
| 2000 | Liabilities / assets | 43.7% |
|
| 2001 | Liabilities / assets | 46% |
|
| 2002 | Liabilities / assets | 57.9% |
|
| 2003 | Liabilities / assets | 53.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
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 15.91 million Exact valueExact value: 15912000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.53 million Exact valueExact value: 24531000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1995 1995-01-01 – 1995-12-31 | USD 10.67 million Exact valueExact value: 10673000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.79 million Exact valueExact value: 38788000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1996 1996-01-01 – 1996-12-31 | USD 32.63 million Exact valueExact value: 32629000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.68 million Exact valueExact value: 46683000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1997 1997-01-01 – 1997-12-31 | USD 54.33 million Exact valueExact value: 54332000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 71.27 million Exact valueExact value: 71272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1998 1998-01-01 – 1998-12-31 | USD 62.57 million Exact valueExact value: 62571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 94.8 million Exact valueExact value: 94797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | USD 11.66 million Exact valueExact value: 11655000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.73 million Exact valueExact value: 15732000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | USD 83.13 million Exact valueExact value: 83130000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 87.35 million Exact valueExact value: 87345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | USD 90.49 million Exact valueExact value: 90486000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 107.7 million Exact valueExact value: 107695000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | USD 61.58 million Exact valueExact value: 61583000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 67.85 million Exact valueExact value: 67854000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | USD 34.67 million Exact valueExact value: 34669000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.28 million Exact valueExact value: 35278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because 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.
34 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000899162, 899162, edgar:899162