Revenue
8.69 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 8692000 USD Source
37 filing records in this dataset, filed from 1996-05-09 to 2004-09-01. Explore the available filing history and original sources.
8.69 million USD
2004-06-30 · USD
-17.22%
2004-06-30 · %
-2.7 million USD
2004-06-30 · USD
-2.86 million USD
2004-06-30 · USD
1840000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-09-01.
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 32.27 million
–
Current period
USD 30.97 million
–
30968030 − 32270193 = -1302163 USD
32270193 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source30968030 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 5.42 million
–
Current period
−USD 4.98 million
–
-4980820 − -5416675 = 435855 USD
-5416675 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-4980820 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 3.7 million
–
Current period
USD 493,925
–
493925 − -3704025 = 4197950 USD
-3704025 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source493925 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 257,441
–
Current period
USD 440,224
–
440224 − 257441 = 182783 USD
257441 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source440224 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.
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 | 16178414 | 14918283 Derived | 1260131 | 186777 Derived | 1073354 | -3496601 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 20657997 | 18512330 Derived | 2145667 | 140249 Derived | 2005418 | -252624 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 21166722 | 29094704 Derived | -7927982 | -866875 Derived | -7061107 | -5404017 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 22525128 | 27031807 Derived | -4506679 | -307385 Derived | -4199294 | -3948262 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 33912601 | 30949857 Derived | 2962744 | -117255 Derived | 3079999 | 4539175 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 40560160 | 46746566 Derived | -6186406 | -573075 Derived | -5613331 | 472555 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 42010458 | 41138850 Derived | 871608 | -891538 Derived | 1763146 | 1629600 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 32503870 | 51938371 Derived | -19434501 | -508078 Derived | -18926423 | -5035713 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 32270193 | 40547156 Derived | -8276963 | -2860288 Derived | -5416675 | -3961466 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 30968030 | 35728985 Derived | -4760955 | 219865 Derived | -4980820 | 53701 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 |
|---|---|---|---|
| 1994 | Revenue | 16178414 |
|
| 1995 | Revenue | 20657997 |
|
| 1996 | Revenue | 21166722 |
|
| 1997 | Revenue | 22525128 |
|
| 1998 | Revenue | 33912601 |
|
| 1999 | Revenue | 40560160 |
|
| 2000 | Revenue | 42010458 |
|
| 2001 | Revenue | 32503870 |
|
| 2002 | Revenue | 32270193 |
|
| 2003 | Revenue | 30968030 |
|
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 | 27.7% |
|
| 1996 | Year over year | 2.5% |
|
| 1997 | Year over year | 6.4% |
|
| 1998 | Year over year | 50.6% |
|
| 1999 | Year over year | 19.6% |
|
| 2000 | Year over year | 3.6% |
|
| 2001 | Year over year | -22.6% |
|
| 2002 | Year over year | -0.7% |
|
| 2003 | Year over year | -4% |
|
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 | 7.8% |
|
| 1995 | Operating margin | 10.4% |
|
| 1996 | Operating margin | -37.5% |
|
| 1997 | Operating margin | -20% |
|
| 1998 | Operating margin | 8.7% |
|
| 1999 | Operating margin | -15.3% |
|
| 2000 | Operating margin | 2.1% |
|
| 2001 | Operating margin | -59.8% |
|
| 2002 | Operating margin | -25.6% |
|
| 2003 | Operating margin | -15.4% |
|
| 1994 | Net margin | 6.6% |
|
| 1995 | Net margin | 9.7% |
|
| 1996 | Net margin | -33.4% |
|
| 1997 | Net margin | -18.6% |
|
| 1998 | Net margin | 9.1% |
|
| 1999 | Net margin | -13.8% |
|
| 2000 | Net margin | 4.2% |
|
| 2001 | Net margin | -58.2% |
|
| 2002 | Net margin | -16.8% |
|
| 2003 | Net margin | -16.1% |
|
| 1994 | Free cash flow margin | -21.6% |
|
| 1995 | Free cash flow margin | -1.2% |
|
| 1996 | Free cash flow margin | -25.5% |
|
| 1997 | Free cash flow margin | -17.5% |
|
| 1998 | Free cash flow margin | 13.4% |
|
| 1999 | Free cash flow margin | 1.2% |
|
| 2000 | Free cash flow margin | 3.9% |
|
| 2001 | Free cash flow margin | -15.5% |
|
| 2002 | Free cash flow margin | -12.3% |
|
| 2003 | Free cash flow margin | 0.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -2185998 |
|
| 1995 | Operating cash flow | 1318909 |
|
| 1996 | Operating cash flow | -3309236 |
|
| 1997 | Operating cash flow | -3178376 |
|
| 1998 | Operating cash flow | 5044126 |
|
| 1999 | Operating cash flow | 1310001 |
|
| 2000 | Operating cash flow | 4344396 |
|
| 2001 | Operating cash flow | -3901412 |
|
| 2002 | Operating cash flow | -3704025 |
|
| 2003 | Operating cash flow | 493925 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -3496601 |
|
| 1995 | Free cash flow | -252624 |
|
| 1996 | Free cash flow | -5404017 |
|
| 1997 | Free cash flow | -3948262 |
|
| 1998 | Free cash flow | 4539175 |
|
| 1999 | Free cash flow | 472555 |
|
| 2000 | Free cash flow | 1629600 |
|
| 2001 | Free cash flow | -5035713 |
|
| 2002 | Free cash flow | -3961466 |
|
| 2003 | Free cash flow | 53701 |
|
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 | 14.2% |
|
| 1996 | Liabilities / assets | 30% |
|
| 1997 | Liabilities / assets | 43.5% |
|
| 1998 | Liabilities / assets | 39.7% |
|
| 1999 | Liabilities / assets | 34.5% |
|
| 2000 | Liabilities / assets | 33.6% |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
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 | 8.17× |
|
| 1996 | Current assets / current liabilities | 2.91× |
|
| 1997 | Current assets / current liabilities | 2.01× |
|
| 1998 | Current assets / current liabilities | 2.03× |
|
| 1999 | Current assets / current liabilities | 2.75× |
|
| 2000 | Current assets / current liabilities | 2.58× |
|
| 2001 | Current assets / current liabilities | 1.1× |
|
| 2002 | Current assets / current liabilities | 0.77× |
|
| 2003 | Current assets / current liabilities | 0.77× |
|
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 1.07 million Exact valueExact value: 1073354 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.19 million Exact valueExact value: -2185998 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.31 million Exact valueExact value: 1310603 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.5 million Calculation and evidence-2185998 − 1310603 USD Exact free cash flow: -3496601 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 2.01 million Exact valueExact value: 2005418 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.32 million Exact valueExact value: 1318909 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1571533 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 252,624 Calculation and evidence1318909 − 1571533 USD Exact free cash flow: -252624 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 7.06 million Exact valueExact value: -7061107 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.31 million Exact valueExact value: -3309236 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2094781 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.4 million Calculation and evidence-3309236 − 2094781 USD Exact free cash flow: -5404017 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 4.2 million Exact valueExact value: -4199294 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.18 million Exact valueExact value: -3178376 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 769,886 Exact valueExact value: 769886 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.95 million Calculation and evidence-3178376 − 769886 USD Exact free cash flow: -3948262 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 3.08 million Exact valueExact value: 3079999 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.04 million Exact valueExact value: 5044126 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 504,951 Exact valueExact value: 504951 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.54 million Calculation and evidence5044126 − 504951 USD Exact free cash flow: 4539175 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 5.61 million Exact valueExact value: -5613331 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.31 million Exact valueExact value: 1310001 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 837,446 Exact valueExact value: 837446 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 472,555 Calculation and evidence1310001 − 837446 USD Exact free cash flow: 472555 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 1.76 million Exact valueExact value: 1763146 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.34 million Exact valueExact value: 4344396 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.71 million Exact valueExact value: 2714796 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.63 million Calculation and evidence4344396 − 2714796 USD Exact free cash flow: 1629600 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 18.93 million Exact valueExact value: -18926423 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.9 million Exact valueExact value: -3901412 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.13 million Exact valueExact value: 1134301 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.04 million Calculation and evidence-3901412 − 1134301 USD Exact free cash flow: -5035713 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 5.42 million Exact valueExact value: -5416675 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.7 million Exact valueExact value: -3704025 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 257,441 Exact valueExact value: 257441 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.96 million Calculation and evidence-3704025 − 257441 USD Exact free cash flow: -3961466 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 4.98 million Exact valueExact value: -4980820 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 493,925 Exact valueExact value: 493925 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 440,224 Exact valueExact value: 440224 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53,701 Calculation and evidence493925 − 440224 USD Exact free cash flow: 53701 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.
37 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000915508, 915508, edgar:915508