Revenue
-954 thousand USD
2002-12-31 · USD
30 filing records in this dataset, filed from 1996-07-25 to 2003-04-15. Explore the available filing history and original sources.
-954 thousand USD
2002-12-31 · USD
82.35%
2002-12-31 · %
1.07 million USD
2002-12-31 · USD
318986 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
36.5 million USD
2002-01-01 – 2002-12-31
-33.5 million USD
2002-01-01 – 2002-12-31
4.41 million USD
2002-01-01 – 2002-12-31
513 thousand USD
2001-10-01 – 2002-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-04-15.
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 43.41 million
–
Current period
USD 36.45 million
–
36454255 − 43406770 = -6952515 USD
43406770 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source36454255 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 1.99 million
–
Current period
−USD 33.55 million
–
-33548770 − -1990073 = -31558697 USD
-1990073 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-33548770 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 2.66 million
–
Current period
USD 4.41 million
–
4409363 − 2664483 = 1744880 USD
2664483 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source4409363 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 692,247
–
Current period
USD 421,350
–
421350 − 692247 = -270897 USD
692247 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source421350 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 8938282 | 6133423 Derived | 2804859 | 909319 Derived | 1895540 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 13621292 | 9960391 Derived | 3660901 | 1224989 Derived | 2435912 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 19100765 | 14410777 Derived | 4689988 | 1590332 Derived | 3099656 | 1165702 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 37863770 | 29247380 Derived | 8616390 | 3525266 Derived | 5091124 | 2610868 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 46566956 | 38939528 Derived | 7627428 | 3595024 Derived | 4032404 | -968278 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 43406770 | 43463805 Derived | -57035 | 1933038 Derived | -1990073 | 1972236 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 36454255 | 40409385 Derived | -3955130 | 29593640 Derived | -33548770 | 3988013 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 |
|---|---|---|---|
| 1996 | Revenue | 8938282 |
|
| 1997 | Revenue | 13621292 |
|
| 1998 | Revenue | 19100765 |
|
| 1999 | Revenue | 37863770 |
|
| 2000 | Revenue | 46566956 |
|
| 2001 | Revenue | 43406770 |
|
| 2002 | Revenue | 36454255 |
|
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 | 52.4% |
|
| 1998 | Year over year | 40.2% |
|
| 1999 | Year over year | 98.2% |
|
| 2000 | Year over year | 23% |
|
| 2001 | Year over year | -6.8% |
|
| 2002 | Year over year | -16% |
|
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 | 31.4% |
|
| 1997 | Operating margin | 26.9% |
|
| 1998 | Operating margin | 24.6% |
|
| 1999 | Operating margin | 22.8% |
|
| 2000 | Operating margin | 16.4% |
|
| 2001 | Operating margin | -0.1% |
|
| 2002 | Operating margin | -10.8% |
|
| 1996 | Net margin | 21.2% |
|
| 1997 | Net margin | 17.9% |
|
| 1998 | Net margin | 16.2% |
|
| 1999 | Net margin | 13.4% |
|
| 2000 | Net margin | 8.7% |
|
| 2001 | Net margin | -4.6% |
|
| 2002 | Net margin | -92% |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | 6.1% |
|
| 1999 | Free cash flow margin | 6.9% |
|
| 2000 | Free cash flow margin | -2.1% |
|
| 2001 | Free cash flow margin | 4.5% |
|
| 2002 | Free cash flow margin | 10.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 1323426 |
|
| 1997 | Operating cash flow | 3535712 |
|
| 1998 | Operating cash flow | 1685620 |
|
| 1999 | Operating cash flow | 3717604 |
|
| 2000 | Operating cash flow | -381836 |
|
| 2001 | Operating cash flow | 2664483 |
|
| 2002 | Operating cash flow | 4409363 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | 1165702 |
|
| 1999 | Free cash flow | 2610868 |
|
| 2000 | Free cash flow | -968278 |
|
| 2001 | Free cash flow | 1972236 |
|
| 2002 | Free cash flow | 3988013 |
|
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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997 | Liabilities / assets | 14.1% |
|
| 1998 | Liabilities / assets | 48.3% |
|
| 1999 | Liabilities / assets | 37.5% |
|
| 2000 | Liabilities / assets | 56.5% |
|
| 2001 | Liabilities / assets | 54.7% |
|
| 2002 | Liabilities / assets | 90.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 18.08× |
|
| 1997 | Current assets / current liabilities | 3.31× |
|
| 1998 | Current assets / current liabilities | 2.1× |
|
| 1999 | Current assets / current liabilities | 4.99× |
|
| 2000 | Current assets / current liabilities | 2.72× |
|
| 2001 | Current assets / current liabilities | 2.27× |
|
| 2002 | Current assets / current liabilities | 0.35× |
|
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 1.9 million Exact valueExact value: 1895540 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.32 million Exact valueExact value: 1323426 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 2.44 million Exact valueExact value: 2435912 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.54 million Exact valueExact value: 3535712 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 3.1 million Exact valueExact value: 3099656 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.69 million Exact valueExact value: 1685620 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 519,918 Exact valueExact value: 519918 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Calculation and evidence1685620 − 519918 USD Exact free cash flow: 1165702 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 5.09 million Exact valueExact value: 5091124 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.72 million Exact valueExact value: 3717604 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.11 million Exact valueExact value: 1106736 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.61 million Calculation and evidence3717604 − 1106736 USD Exact free cash flow: 2610868 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 4.03 million Exact valueExact value: 4032404 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 381,836 Exact valueExact value: -381836 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 586,442 Exact valueExact value: 586442 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 968,278 Calculation and evidence-381836 − 586442 USD Exact free cash flow: -968278 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 1.99 million Exact valueExact value: -1990073 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.66 million Exact valueExact value: 2664483 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 692,247 Exact valueExact value: 692247 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.97 million Calculation and evidence2664483 − 692247 USD Exact free cash flow: 1972236 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 33.55 million Exact valueExact value: -33548770 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.41 million Exact valueExact value: 4409363 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 421,350 Exact valueExact value: 421350 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.99 million Calculation and evidence4409363 − 421350 USD Exact free cash flow: 3988013 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.
30 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000913285, 913285, edgar:913285