Revenue
47.2 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 47214000 USD Source
51 filing records in this dataset, filed from 1996-08-14 to 2005-01-20. Explore the available filing history and original sources.
47.2 million USD
2004-06-30 · USD
4.24%
2004-06-30 · %
1.12 million USD
2004-06-30 · USD
786 thousand USD
2004-06-30 · USD
3244000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
124 million USD
2003-07-01 – 2004-06-30
-8.89 million USD
2003-07-01 – 2004-06-30
-6.8 million USD
2003-07-01 – 2004-06-30
1.21 million USD
2003-07-01 – 2004-06-30
-8.01 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-01-20.
Financial data available through: 2003-09-30.
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 176.52 million
–
Current period
USD 140.72 million
–
140715000 − 176523000 = -35808000 USD
176523000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source140715000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 16.79 million
–
Current period
−USD 8.9 million
–
-8899000 − -16792000 = 7893000 USD
-16792000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source-8899000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.87 million
–
Current period
USD 23.43 million
–
23434000 − 3867000 = 19567000 USD
3867000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source23434000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.06 million
–
Current period
USD 480,000
–
480000 − 1063000 = -583000 USD
1063000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source480000 USD · 2002-10-01 – 2003-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-10-01 – 1994-09-30 | 37224643 | 35089398 Derived | 2135245 | 1111776 Derived | 1023469 | -1744913 Derived | Source
|
| 1995 1994-10-01 – 1995-09-30 | 41442349 | 37706364 Derived | 3735985 | 1685792 Derived | 2050193 | 839182 Derived | Source
|
| 1996 1995-10-01 – 1996-09-30 | 64555000 | 59494000 Derived | 5061000 | 2678000 Derived | 2383000 | -3215000 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 91309000 | 83829000 Derived | 7480000 | 3498000 Derived | 3982000 | -3064000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 131740000 | 120729000 Derived | 11011000 | 5448000 Derived | 5563000 | -1439000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 182259000 | 168570000 Derived | 13689000 | 7116000 Derived | 6573000 | -21012000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 217718000 | 209380000 Derived | 8338000 | 7441000 Derived | 897000 | -7549000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 198539000 | 196879000 Derived | 1660000 | 4941000 Derived | -3281000 | 11996000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 176523000 | 180909000 Derived | -4386000 | 12406000 Derived | -16792000 | 2804000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 140715000 | 148969000 Derived | -8254000 | 645000 Derived | -8899000 | 22954000 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 | 37224643 |
|
| 1995 | Revenue | 41442349 |
|
| 1996 | Revenue | 64555000 |
|
| 1997 | Revenue | 91309000 |
|
| 1998 | Revenue | 131740000 |
|
| 1999 | Revenue | 182259000 |
|
| 2000 | Revenue | 217718000 |
|
| 2001 | Revenue | 198539000 |
|
| 2002 | Revenue | 176523000 |
|
| 2003 | Revenue | 140715000 |
|
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 | 11.3% |
|
| 1996 | Year over year | 55.8% |
|
| 1997 | Year over year | 41.4% |
|
| 1998 | Year over year | 44.3% |
|
| 1999 | Year over year | 38.3% |
|
| 2000 | Year over year | 19.5% |
|
| 2001 | Year over year | -8.8% |
|
| 2002 | Year over year | -11.1% |
|
| 2003 | Year over year | -20.3% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 5.7% |
|
| 1995 | Operating margin | 9% |
|
| 1996 | Operating margin | 7.8% |
|
| 1997 | Operating margin | 8.2% |
|
| 1998 | Operating margin | 8.4% |
|
| 1999 | Operating margin | 7.5% |
|
| 2000 | Operating margin | 3.8% |
|
| 2001 | Operating margin | 0.8% |
|
| 2002 | Operating margin | -2.5% |
|
| 2003 | Operating margin | -5.9% |
|
| 1994 | Net margin | 2.7% |
|
| 1995 | Net margin | 4.9% |
|
| 1996 | Net margin | 3.7% |
|
| 1997 | Net margin | 4.4% |
|
| 1998 | Net margin | 4.2% |
|
| 1999 | Net margin | 3.6% |
|
| 2000 | Net margin | 0.4% |
|
| 2001 | Net margin | -1.7% |
|
| 2002 | Net margin | -9.5% |
|
| 2003 | Net margin | -6.3% |
|
| 1994 | Free cash flow margin | -4.7% |
|
| 1995 | Free cash flow margin | 2% |
|
| 1996 | Free cash flow margin | -5% |
|
| 1997 | Free cash flow margin | -3.4% |
|
| 1998 | Free cash flow margin | -1.1% |
|
| 1999 | Free cash flow margin | -11.5% |
|
| 2000 | Free cash flow margin | -3.5% |
|
| 2001 | Free cash flow margin | 6% |
|
| 2002 | Free cash flow margin | 1.6% |
|
| 2003 | Free cash flow margin | 16.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -807909 |
|
| 1995 | Operating cash flow | 2724527 |
|
| 1996 | Operating cash flow | -2080000 |
|
| 1997 | Operating cash flow | -808000 |
|
| 1998 | Operating cash flow | 2862000 |
|
| 1999 | Operating cash flow | -13287000 |
|
| 2000 | Operating cash flow | -2787000 |
|
| 2001 | Operating cash flow | 13491000 |
|
| 2002 | Operating cash flow | 3867000 |
|
| 2003 | Operating cash flow | 23434000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -1744913 |
|
| 1995 | Free cash flow | 839182 |
|
| 1996 | Free cash flow | -3215000 |
|
| 1997 | Free cash flow | -3064000 |
|
| 1998 | Free cash flow | -1439000 |
|
| 1999 | Free cash flow | -21012000 |
|
| 2000 | Free cash flow | -7549000 |
|
| 2001 | Free cash flow | 11996000 |
|
| 2002 | Free cash flow | 2804000 |
|
| 2003 | Free cash flow | 22954000 |
|
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 |
|---|---|---|---|
| 1994-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1995-09-30 | Liabilities / assets | Not reported |
|
| 1996-09-30 | Liabilities / assets | Not reported |
|
| 1997-09-30 | Liabilities / assets | Not reported |
|
| 1998-09-30 | Liabilities / assets | Not reported |
|
| 1999-09-30 | Liabilities / assets | Not reported |
|
| 2000-09-30 | Liabilities / assets | Not reported |
|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002-09-30 | Liabilities / assets | Not reported |
|
| 2003-09-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 1.21× |
|
| 1996 | Current assets / current liabilities | 1.49× |
|
| 1997 | Current assets / current liabilities | 1.49× |
|
| 1998 | Current assets / current liabilities | 1.49× |
|
| 1999 | Current assets / current liabilities | 1.15× |
|
| 2000 | Current assets / current liabilities | 1.13× |
|
| 2001 | Current assets / current liabilities | 1.18× |
|
| 2002 | Current assets / current liabilities | 1.13× |
|
| 2003 | Current assets / current liabilities | 1.09× |
|
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 1993-10-01 – 1994-09-30 | USD 1.02 million Exact valueExact value: 1023469 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 807,909 Exact valueExact value: -807909 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 937,004 Exact valueExact value: 937004 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.74 million Calculation and evidence-807909 − 937004 USD Exact free cash flow: -1744913 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-10-01 – 1995-09-30 | USD 2.05 million Exact valueExact value: 2050193 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.72 million Exact valueExact value: 2724527 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.89 million Exact valueExact value: 1885345 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 839,182 Calculation and evidence2724527 − 1885345 USD Exact free cash flow: 839182 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-10-01 – 1996-09-30 | USD 2.38 million Exact valueExact value: 2383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.08 million Exact valueExact value: -2080000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.14 million Exact valueExact value: 1135000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.22 million Calculation and evidence-2080000 − 1135000 USD Exact free cash flow: -3215000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-01 – 1997-09-30 | USD 3.98 million Exact valueExact value: 3982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 808,000 Exact valueExact value: -808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.26 million Exact valueExact value: 2256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.06 million Calculation and evidence-808000 − 2256000 USD Exact free cash flow: -3064000 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 5.56 million Exact valueExact value: 5563000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.86 million Exact valueExact value: 2862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.3 million Exact valueExact value: 4301000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.44 million Calculation and evidence2862000 − 4301000 USD Exact free cash flow: -1439000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | USD 6.57 million Exact valueExact value: 6573000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.29 million Exact valueExact value: -13287000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.73 million Exact valueExact value: 7725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.01 million Calculation and evidence-13287000 − 7725000 USD Exact free cash flow: -21012000 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 897,000 Exact valueExact value: 897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.79 million Exact valueExact value: -2787000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.76 million Exact valueExact value: 4762000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.55 million Calculation and evidence-2787000 − 4762000 USD Exact free cash flow: -7549000 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 3.28 million Exact valueExact value: -3281000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.49 million Exact valueExact value: 13491000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.5 million Exact valueExact value: 1495000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12 million Calculation and evidence13491000 − 1495000 USD Exact free cash flow: 11996000 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 16.79 million Exact valueExact value: -16792000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.87 million Exact valueExact value: 3867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.06 million Exact valueExact value: 1063000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.8 million Calculation and evidence3867000 − 1063000 USD Exact free cash flow: 2804000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 8.9 million Exact valueExact value: -8899000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.43 million Exact valueExact value: 23434000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 480,000 Exact valueExact value: 480000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.95 million Calculation and evidence23434000 − 480000 USD Exact free cash flow: 22954000 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.
51 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001012734, 1012734, edgar:1012734