Revenue
13.7 million USD
1997-12-26 · USD
8 filing records in this dataset, filed from 1996-11-21 to 1998-03-25. Explore the available filing history and original sources.
13.7 million USD
1997-12-26 · USD
-41.26%
1997-12-26 · %
-7.3 million USD
1997-12-26 · USD
-7.97 million USD
1997-12-26 · USD
1290075 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 1998-03-25.
Financial data available through: 1997-12-26.
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 27.38 million
–
Current period
USD 42.22 million
–
42222683 − 27375268 = 14847415 USD
27375268 USD · 1995-12-28 – 1996-12-27
Inspect prior input Prior source42222683 USD · 1996-12-27 – 1997-12-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.21 million
–
Current period
−USD 8.56 million
–
-8564170 − -3211121 = -5353049 USD
-3211121 USD · 1995-12-28 – 1996-12-27
Inspect prior input Prior source-8564170 USD · 1996-12-27 – 1997-12-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 4.27 million
–
Current period
−USD 12.06 million
–
-12055815 − -4268107 = -7787708 USD
-4268107 USD · 1995-12-28 – 1996-12-27
Inspect prior input Prior source-12055815 USD · 1996-12-27 – 1997-12-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.46 million
–
Current period
USD 2.31 million
–
2311308 − 3457150 = -1145842 USD
3457150 USD · 1995-12-28 – 1996-12-27
Inspect prior input Prior source2311308 USD · 1996-12-27 – 1997-12-26
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 1993-12-28 – 1994-12-27 | 13117152 | 11846464 Derived | 1270688 | 595247 Derived | 675441 | 1087340 Derived | Source
|
| 1995 1994-12-28 – 1995-12-27 | 18090087 | 15737385 Derived | 2352702 | 1008639 Derived | 1344063 | -1888412 Derived | Source
|
| 1996 1995-12-28 – 1996-12-27 | 27375268 | 32086060 Derived | -4710792 | -1499671 Derived | -3211121 | -7725257 Derived | Source
|
| 1997 1996-12-27 – 1997-12-26 | 42222683 | 53744756 Derived | -11522073 | -2957903 Derived | -8564170 | -14367123 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 | 13117152 |
|
| 1995 | Revenue | 18090087 |
|
| 1996 | Revenue | 27375268 |
|
| 1997 | Revenue | 42222683 |
|
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 | 37.9% |
|
| 1996 | Year over year | 51.3% |
|
| 1997 | Year over year | 54.2% |
|
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 | 9.7% |
|
| 1995 | Operating margin | 13% |
|
| 1996 | Operating margin | -17.2% |
|
| 1997 | Operating margin | -27.3% |
|
| 1994 | Net margin | 5.1% |
|
| 1995 | Net margin | 7.4% |
|
| 1996 | Net margin | -11.7% |
|
| 1997 | Net margin | -20.3% |
|
| 1994 | Free cash flow margin | 8.3% |
|
| 1995 | Free cash flow margin | -10.4% |
|
| 1996 | Free cash flow margin | -28.2% |
|
| 1997 | Free cash flow margin | -34% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 1279505 |
|
| 1995 | Operating cash flow | 207417 |
|
| 1996 | Operating cash flow | -4268107 |
|
| 1997 | Operating cash flow | -12055815 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 1087340 |
|
| 1995 | Free cash flow | -1888412 |
|
| 1996 | Free cash flow | -7725257 |
|
| 1997 | Free cash flow | -14367123 |
|
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 |
|---|---|---|---|
| 1994-12-27 | Liabilities / assets | Not reported | No source recorded |
| 1995-12-27 | Liabilities / assets | Not reported | No source recorded |
| 1996 | Liabilities / assets | 18.1% |
|
| 1997 | Liabilities / assets | 24.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-27 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-12-27 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 6.29× |
|
| 1997 | Current assets / current liabilities | 4.21× |
|
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 1993-12-28 – 1994-12-27 | USD 675,441 Exact valueExact value: 675441 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.28 million Exact valueExact value: 1279505 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,165 Exact valueExact value: 192165 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.09 million Calculation and evidence1279505 − 192165 USD Exact free cash flow: 1087340 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-12-28 – 1995-12-27 | USD 1.34 million Exact valueExact value: 1344063 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207,417 Exact valueExact value: 207417 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.1 million Exact valueExact value: 2095829 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.89 million Calculation and evidence207417 − 2095829 USD Exact free cash flow: -1888412 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-12-28 – 1996-12-27 | −USD 3.21 million Exact valueExact value: -3211121 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.27 million Exact valueExact value: -4268107 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.46 million Exact valueExact value: 3457150 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.73 million Calculation and evidence-4268107 − 3457150 USD Exact free cash flow: -7725257 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-12-27 – 1997-12-26 | −USD 8.56 million Exact valueExact value: -8564170 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.06 million Exact valueExact value: -12055815 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.31 million Exact valueExact value: 2311308 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.37 million Calculation and evidence-12055815 − 2311308 USD Exact free cash flow: -14367123 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.
8 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001013355, 1013355, edgar:1013355