Revenue
6.03 million USD
2003-06-30 · USD
Exact inputs and evidence
- Revenue: 6032033 USD Source
32 filing records in this dataset, filed from 1996-05-10 to 2003-08-14. Explore the available filing history and original sources.
6.03 million USD
2003-06-30 · USD
-24.57%
2003-06-30 · %
-651 thousand USD
2003-06-30 · USD
-670 thousand USD
2003-06-30 · USD
1841181 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
25.4 million USD
2002-07-01 – 2003-06-30
-947 thousand USD
2002-07-01 – 2003-06-30
362 thousand USD
2002-07-01 – 2003-06-30
77.7 thousand USD
2002-07-01 – 2003-06-30
285 thousand USD
2002-07-01 – 2003-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-14.
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 32.67 million
–
Current period
USD 27.87 million
–
27869471 − 32671898 = -4802427 USD
32671898 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source27869471 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 1.5 million
–
Current period
−USD 1.67 million
–
-1668762 − -1503813 = -164949 USD
-1503813 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source-1668762 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 1.7 million
–
Current period
USD 1.05 million
–
1047548 − 1695322 = -647774 USD
1695322 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source1047548 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 235,481
–
Current period
USD 77,141
–
77141 − 235481 = -158340 USD
235481 USD · 2001-01-01 – 2001-12-31
Inspect prior input Prior source77141 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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 20292426 | 18629056 Derived | 1663370 | 367195 Derived | 1296175 | -2395084 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 29717901 | 30828488 Derived | -1110587 | -433442 Derived | -677145 | -7587352 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 31501236 | 31614391 Derived | -113155 | 105259 Derived | -218414 | 1656305 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 33701832 | 32251893 Derived | 1449939 | 627344 Derived | 822595 | -150702 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 36625661 | 34871443 Derived | 1754218 | 740888 Derived | 1013330 | 5284077 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 38863425 | 40342967 Derived | -1479542 | 14929 Derived | -1494471 | -3244269 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 37153075 | 38667235 Derived | -1514160 | -1043498 Derived | -470662 | -1762649 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 32671898 | 33642301 Derived | -970403 | 533410 Derived | -1503813 | 1459841 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 27869471 | 30193108 Derived | -2323637 | -654875 Derived | -1668762 | 970407 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 | 20292426 |
|
| 1995 | Revenue | 29717901 |
|
| 1996 | Revenue | 31501236 |
|
| 1997 | Revenue | 33701832 |
|
| 1998 | Revenue | 36625661 |
|
| 1999 | Revenue | 38863425 |
|
| 2000 | Revenue | 37153075 |
|
| 2001 | Revenue | 32671898 |
|
| 2002 | Revenue | 27869471 |
|
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 | 46.4% |
|
| 1996 | Year over year | 6% |
|
| 1997 | Year over year | 7% |
|
| 1998 | Year over year | 8.7% |
|
| 1999 | Year over year | 6.1% |
|
| 2000 | Year over year | -4.4% |
|
| 2001 | Year over year | -12.1% |
|
| 2002 | Year over year | -14.7% |
|
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 | Operating margin | 8.2% |
|
| 1995 | Operating margin | -3.7% |
|
| 1996 | Operating margin | -0.4% |
|
| 1997 | Operating margin | 4.3% |
|
| 1998 | Operating margin | 4.8% |
|
| 1999 | Operating margin | -3.8% |
|
| 2000 | Operating margin | -4.1% |
|
| 2001 | Operating margin | -3% |
|
| 2002 | Operating margin | -8.3% |
|
| 1994 | Net margin | 6.4% |
|
| 1995 | Net margin | -2.3% |
|
| 1996 | Net margin | -0.7% |
|
| 1997 | Net margin | 2.4% |
|
| 1998 | Net margin | 2.8% |
|
| 1999 | Net margin | -3.8% |
|
| 2000 | Net margin | -1.3% |
|
| 2001 | Net margin | -4.6% |
|
| 2002 | Net margin | -6% |
|
| 1994 | Free cash flow margin | -11.8% |
|
| 1995 | Free cash flow margin | -25.5% |
|
| 1996 | Free cash flow margin | 5.3% |
|
| 1997 | Free cash flow margin | -0.4% |
|
| 1998 | Free cash flow margin | 14.4% |
|
| 1999 | Free cash flow margin | -8.3% |
|
| 2000 | Free cash flow margin | -4.7% |
|
| 2001 | Free cash flow margin | 4.5% |
|
| 2002 | Free cash flow margin | 3.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -1886978 |
|
| 1995 | Operating cash flow | -6572202 |
|
| 1996 | Operating cash flow | 2432125 |
|
| 1997 | Operating cash flow | 42067 |
|
| 1998 | Operating cash flow | 5396117 |
|
| 1999 | Operating cash flow | -2449533 |
|
| 2000 | Operating cash flow | -1537245 |
|
| 2001 | Operating cash flow | 1695322 |
|
| 2002 | Operating cash flow | 1047548 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -2395084 |
|
| 1995 | Free cash flow | -7587352 |
|
| 1996 | Free cash flow | 1656305 |
|
| 1997 | Free cash flow | -150702 |
|
| 1998 | Free cash flow | 5284077 |
|
| 1999 | Free cash flow | -3244269 |
|
| 2000 | Free cash flow | -1762649 |
|
| 2001 | Free cash flow | 1459841 |
|
| 2002 | Free cash flow | 970407 |
|
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 |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | 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 | 2.32× |
|
| 1996 | Current assets / current liabilities | 3.65× |
|
| 1997 | Current assets / current liabilities | 2.77× |
|
| 1998 | Current assets / current liabilities | 2.84× |
|
| 1999 | Current assets / current liabilities | 2.72× |
|
| 2000 | Current assets / current liabilities | 2.1× |
|
| 2001 | Current assets / current liabilities | 2.23× |
|
| 2002 | Current assets / current liabilities | 2.58× |
|
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 1.3 million Exact valueExact value: 1296175 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.89 million Exact valueExact value: -1886978 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 508,106 Exact valueExact value: 508106 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.4 million Calculation and evidence-1886978 − 508106 USD Exact free cash flow: -2395084 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 677,145 Exact valueExact value: -677145 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.57 million Exact valueExact value: -6572202 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.02 million Exact valueExact value: 1015150 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.59 million Calculation and evidence-6572202 − 1015150 USD Exact free cash flow: -7587352 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 218,414 Exact valueExact value: -218414 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.43 million Exact valueExact value: 2432125 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 775,820 Exact valueExact value: 775820 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.66 million Calculation and evidence2432125 − 775820 USD Exact free cash flow: 1656305 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 822,595 Exact valueExact value: 822595 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42,067 Exact valueExact value: 42067 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,769 Exact valueExact value: 192769 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 150,702 Calculation and evidence42067 − 192769 USD Exact free cash flow: -150702 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 1.01 million Exact valueExact value: 1013330 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.4 million Exact valueExact value: 5396117 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 112,040 Exact valueExact value: 112040 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.28 million Calculation and evidence5396117 − 112040 USD Exact free cash flow: 5284077 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 1.49 million Exact valueExact value: -1494471 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.45 million Exact valueExact value: -2449533 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 794,736 Exact valueExact value: 794736 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.24 million Calculation and evidence-2449533 − 794736 USD Exact free cash flow: -3244269 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 470,662 Exact valueExact value: -470662 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.54 million Exact valueExact value: -1537245 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 225,404 Exact valueExact value: 225404 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.76 million Calculation and evidence-1537245 − 225404 USD Exact free cash flow: -1762649 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 1.5 million Exact valueExact value: -1503813 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.7 million Exact valueExact value: 1695322 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 235,481 Exact valueExact value: 235481 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.46 million Calculation and evidence1695322 − 235481 USD Exact free cash flow: 1459841 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 1.67 million Exact valueExact value: -1668762 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.05 million Exact valueExact value: 1047548 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 77,141 Exact valueExact value: 77141 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 970,407 Calculation and evidence1047548 − 77141 USD Exact free cash flow: 970407 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: 0000922810, 922810, edgar:922810