Revenue
1.6 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 1603868 USD Source
37 filing records in this dataset, filed from 1996-08-12 to 2004-05-13. Explore the available filing history and original sources.
509421 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.07 million USD
2003-04-01 – 2004-03-31
132 thousand USD
2003-04-01 – 2004-03-31
259 thousand USD
2003-04-01 – 2004-03-31
118 thousand USD
2003-04-01 – 2004-03-31
140 thousand USD
2003-04-01 – 2004-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-13.
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 5.93 million
–
Current period
USD 6.01 million
–
6008045 − 5930466 = 77579 USD
5930466 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source6008045 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 39,167
–
Current period
USD 118,850
–
118850 − 39167 = 79683 USD
39167 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source118850 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 104,081
–
Current period
USD 155,320
–
155320 − 104081 = 51239 USD
104081 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source155320 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 56,306
–
Current period
USD 86,552
–
86552 − 56306 = 30246 USD
56306 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source86552 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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 3956349 | 4051770 Derived | -95421 | 149178 Derived | -244599 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 4959002 | 5825512 Derived | -866510 | -109889 Derived | -756621 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 5459846 | 6106609 Derived | -646763 | -74755 Derived | -572008 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 5877974 | 5873668 Derived | 4306 | -63197 Derived | 67503 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 5759850 | 5935090 Derived | -175240 | 195492 Derived | -370732 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 5893392 | 6032068 Derived | -138676 | -24605 Derived | -114071 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 5605067 | 5886527 Derived | -281460 | -12816 Derived | -268644 | -71364 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 5930466 | 5897267 Derived | 33199 | -5968 Derived | 39167 | 47775 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 6008045 | 5892426 Derived | 115619 | -3231 Derived | 118850 | 68768 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 |
|---|---|---|---|
| 1995 | Revenue | 3956349 |
|
| 1996 | Revenue | 4959002 |
|
| 1997 | Revenue | 5459846 |
|
| 1998 | Revenue | 5877974 |
|
| 1999 | Revenue | 5759850 |
|
| 2000 | Revenue | 5893392 |
|
| 2001 | Revenue | 5605067 |
|
| 2002 | Revenue | 5930466 |
|
| 2003 | Revenue | 6008045 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 25.3% |
|
| 1997 | Year over year | 10.1% |
|
| 1998 | Year over year | 7.7% |
|
| 1999 | Year over year | -2% |
|
| 2000 | Year over year | 2.3% |
|
| 2001 | Year over year | -4.9% |
|
| 2002 | Year over year | 5.8% |
|
| 2003 | Year over year | 1.3% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | -2.4% |
|
| 1996 | Operating margin | -17.5% |
|
| 1997 | Operating margin | -11.8% |
|
| 1998 | Operating margin | 0.1% |
|
| 1999 | Operating margin | -3% |
|
| 2000 | Operating margin | -2.4% |
|
| 2001 | Operating margin | -5% |
|
| 2002 | Operating margin | 0.6% |
|
| 2003 | Operating margin | 1.9% |
|
| 1995 | Net margin | -6.2% |
|
| 1996 | Net margin | -15.3% |
|
| 1997 | Net margin | -10.5% |
|
| 1998 | Net margin | 1.1% |
|
| 1999 | Net margin | -6.4% |
|
| 2000 | Net margin | -1.9% |
|
| 2001 | Net margin | -4.8% |
|
| 2002 | Net margin | 0.7% |
|
| 2003 | Net margin | 2% |
|
| 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 | -1.3% |
|
| 2002 | Free cash flow margin | 0.8% |
|
| 2003 | Free cash flow margin | 1.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -668338 |
|
| 1996 | Operating cash flow | -625072 |
|
| 1997 | Operating cash flow | -326144 |
|
| 1998 | Operating cash flow | 48379 |
|
| 1999 | Operating cash flow | 191030 |
|
| 2000 | Operating cash flow | -52622 |
|
| 2001 | Operating cash flow | -25184 |
|
| 2002 | Operating cash flow | 104081 |
|
| 2003 | Operating cash flow | 155320 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 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 | -71364 |
|
| 2002 | Free cash flow | 47775 |
|
| 2003 | Free cash flow | 68768 |
|
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 |
|---|---|---|---|
| 1995 | Liabilities / assets | 12.1% |
|
| 1996 | Liabilities / assets | 13.4% |
|
| 1997 | Liabilities / assets | 24.7% |
|
| 1998 | Liabilities / assets | 16.9% |
|
| 1999 | Liabilities / assets | 19.2% |
|
| 2000 | Liabilities / assets | 22.8% |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | 19.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 6.79× |
|
| 1996 | Current assets / current liabilities | 5.35× |
|
| 1997 | Current assets / current liabilities | 2.71× |
|
| 1998 | Current assets / current liabilities | 3.46× |
|
| 1999 | Current assets / current liabilities | 3.46× |
|
| 2000 | Current assets / current liabilities | 3.13× |
|
| 2001 | Current assets / current liabilities | 2.95× |
|
| 2002 | Current assets / current liabilities | 3.66× |
|
| 2003 | Current assets / current liabilities | 4.15× |
|
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 244,599 Exact valueExact value: -244599 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 668,338 Exact valueExact value: -668338 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 756,621 Exact valueExact value: -756621 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 625,072 Exact valueExact value: -625072 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 572,008 Exact valueExact value: -572008 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 326,144 Exact valueExact value: -326144 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 67,503 Exact valueExact value: 67503 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48,379 Exact valueExact value: 48379 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 370,732 Exact valueExact value: -370732 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 191,030 Exact valueExact value: 191030 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 114,071 Exact valueExact value: -114071 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 52,622 Exact valueExact value: -52622 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 268,644 Exact valueExact value: -268644 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25,184 Exact valueExact value: -25184 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46,180 Exact valueExact value: 46180 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 71,364 Calculation and evidence-25184 − 46180 USD Exact free cash flow: -71364 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 39,167 Exact valueExact value: 39167 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 104,081 Exact valueExact value: 104081 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 56,306 Exact valueExact value: 56306 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47,775 Calculation and evidence104081 − 56306 USD Exact free cash flow: 47775 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 118,850 Exact valueExact value: 118850 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 155,320 Exact valueExact value: 155320 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 86,552 Exact valueExact value: 86552 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 68,768 Calculation and evidence155320 − 86552 USD Exact free cash flow: 68768 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: 0000944727, 944727, edgar:944727