Revenue
1.04 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 1037587 USD Source
32 filing records in this dataset, filed from 1996-05-15 to 2003-08-19. Explore the available filing history and original sources.
1.04 million USD
2003-06-30 · USD
0.46%
2003-06-30 · %
-173 thousand USD
2003-06-30 · USD
-204 thousand USD
2003-06-30 · USD
1056 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-19.
Financial data available through: 2002-09-30.
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 2.92 million
–
Current period
USD 2.95 million
–
2949299 − 2919573 = 29726 USD
2919573 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source2949299 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.47 million
–
Current period
−USD 787,632
–
-787632 − -1473462 = 685830 USD
-1473462 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-787632 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 325,819
–
Current period
−USD 339,209
–
-339209 − -325819 = -13390 USD
-325819 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source-339209 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 357,217
–
Current period
USD 125,284
–
125284 − 357217 = -231933 USD
357217 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source125284 USD · 2001-10-01 – 2002-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | 3480425 | 4088877 Derived | -608452 | 219348 Derived | -827800 | -2512813 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 4817594 | 6252710 Derived | -1435116 | 791373 Derived | -2226489 | -727132 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 2919573 | 3308478 Derived | -388905 | 1084557 Derived | -1473462 | -683036 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 2949299 | 3154515 Derived | -205216 | 582416 Derived | -787632 | -464493 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 |
|---|---|---|---|
| 1998 | Revenue | 3480425 |
|
| 2000 | Revenue | 4817594 |
|
| 2001 | Revenue | 2919573 |
|
| 2002 | Revenue | 2949299 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | -39.4% |
|
| 2002 | Year over year | 1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -17.5% |
|
| 2000 | Operating margin | -29.8% |
|
| 2001 | Operating margin | -13.3% |
|
| 2002 | Operating margin | -7% |
|
| 1998 | Net margin | -23.8% |
|
| 2000 | Net margin | -46.2% |
|
| 2001 | Net margin | -50.5% |
|
| 2002 | Net margin | -26.7% |
|
| 1998 | Free cash flow margin | -72.2% |
|
| 2000 | Free cash flow margin | -15.1% |
|
| 2001 | Free cash flow margin | -23.4% |
|
| 2002 | Free cash flow margin | -15.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -160021 |
|
| 2000 | Operating cash flow | -403055 |
|
| 2001 | Operating cash flow | -325819 |
|
| 2002 | Operating cash flow | -339209 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -2512813 |
|
| 2000 | Free cash flow | -727132 |
|
| 2001 | Free cash flow | -683036 |
|
| 2002 | Free cash flow | -464493 |
|
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 |
|---|---|---|---|
| 1998 | Liabilities / assets | 49.5% |
|
| 2000 | Liabilities / assets | 143.8% |
|
| 2001 | Liabilities / assets | 197.3% |
|
| 2002 | Liabilities / assets | 146.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 3.53× |
|
| 2000 | Current assets / current liabilities | 0.08× |
|
| 2001 | Current assets / current liabilities | 0.17× |
|
| 2002 | Current assets / current liabilities | 0.3× |
|
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 81,699 Exact valueExact value: -81699 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 208,561 Exact valueExact value: 208561 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 739,032 Exact valueExact value: 739032 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 530,471 Calculation and evidence208561 − 739032 USD Exact free cash flow: -530471 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 1.28 billion Exact valueExact value: -1276782000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 141.8 million Exact valueExact value: 141795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 670.65 million Exact valueExact value: 670651000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 528.86 million Calculation and evidence141795000 − 670651000 USD Exact free cash flow: -528856000 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 251.44 million Exact valueExact value: -251439000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 81.62 million Exact valueExact value: 81615000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 410.29 million Exact valueExact value: 410290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 328.68 million Calculation and evidence81615000 − 410290000 USD Exact free cash flow: -328675000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | −USD 827,800 Exact valueExact value: -827800 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 160,021 Exact valueExact value: -160021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.35 million Exact valueExact value: 2352792 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.51 million Calculation and evidence-160021 − 2352792 USD Exact free cash flow: -2512813 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 2.23 million Exact valueExact value: -2226489 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 403,055 Exact valueExact value: -403055 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 324,077 Exact valueExact value: 324077 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 727,132 Calculation and evidence-403055 − 324077 USD Exact free cash flow: -727132 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 1.47 million Exact valueExact value: -1473462 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 325,819 Exact valueExact value: -325819 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 357,217 Exact valueExact value: 357217 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 683,036 Calculation and evidence-325819 − 357217 USD Exact free cash flow: -683036 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 787,632 Exact valueExact value: -787632 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 339,209 Exact valueExact value: -339209 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 125,284 Exact valueExact value: 125284 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 464,493 Calculation and evidence-339209 − 125284 USD Exact free cash flow: -464493 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.
32 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000922257, 922257, edgar:922257