Revenue
63.9 million USD
2003-12-31 · USD
Exact inputs and evidence
- Revenue: 63865000 USD Source
34 filing records in this dataset, filed from 1996-12-23 to 2004-02-23. Explore the available filing history and original sources.
63.9 million USD
2003-12-31 · USD
-9.82%
2003-12-31 · %
-4.18 million USD
2003-12-31 · USD
-7.51 million USD
2003-12-31 · USD
383000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
270 million USD
2003-01-01 – 2003-12-31
-23.9 million USD
2003-01-01 – 2003-12-31
12.9 million USD
2003-01-01 – 2003-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-02-23.
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 239.19 million
–
Current period
USD 283.92 million
–
283923000 − 239192000 = 44731000 USD
239192000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source283923000 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 17.49 million
–
Current period
−USD 12.3 million
–
-12298000 − -17491000 = 5193000 USD
-17491000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source-12298000 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 17.07 million
–
Current period
USD 18.01 million
–
18012000 − 17065000 = 947000 USD
17065000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source18012000 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 13.59 million
–
Current period
USD 11.6 million
–
11597000 − 13589000 = -1992000 USD
13589000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source11597000 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 | 17105333 | 16293361 Derived | 811972 | 209641 Derived | 602331 | 320825 Derived | Source
|
| 1995 1994-10-01 – 1995-09-30 | 25545000 | 23522000 Derived | 2023000 | 282000 Derived | 1741000 | -475000 Derived | Source
|
| 1996 1995-10-01 – 1996-09-30 | 32316000 | 34968000 Derived | -2652000 | 1253000 Derived | -3905000 | -4452000 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 45937000 | 41218000 Derived | 4719000 | 1352000 Derived | 3367000 | 1352000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 52434000 | 52107000 Derived | 327000 | -177000 Derived | 504000 | -1051000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 80318000 | 78020000 Derived | 2298000 | 739000 Derived | 1559000 | Unavailable | Source
|
| 2000 1999-10-01 – 2000-09-30 | 130939000 | 124871000 Derived | 6068000 | 3347000 Derived | 2721000 | 11876000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 173983000 | 188568000 Derived | -14585000 | 3045000 Derived | -17630000 | -27853000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 239192000 | 253282000 Derived | -14090000 | 3401000 Derived | -17491000 | 3476000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 283923000 | 292543000 Derived | -8620000 | 3678000 Derived | -12298000 | 6415000 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 | 17105333 |
|
| 1995 | Revenue | 25545000 |
|
| 1996 | Revenue | 32316000 |
|
| 1997 | Revenue | 45937000 |
|
| 1998 | Revenue | 52434000 |
|
| 1999 | Revenue | 80318000 |
|
| 2000 | Revenue | 130939000 |
|
| 2001 | Revenue | 173983000 |
|
| 2002 | Revenue | 239192000 |
|
| 2003 | Revenue | 283923000 |
|
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 | 49.3% |
|
| 1996 | Year over year | 26.5% |
|
| 1997 | Year over year | 42.1% |
|
| 1998 | Year over year | 14.1% |
|
| 1999 | Year over year | 53.2% |
|
| 2000 | Year over year | 63% |
|
| 2001 | Year over year | 32.9% |
|
| 2002 | Year over year | 37.5% |
|
| 2003 | Year over year | 18.7% |
|
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 | 4.7% |
|
| 1995 | Operating margin | 7.9% |
|
| 1996 | Operating margin | -8.2% |
|
| 1997 | Operating margin | 10.3% |
|
| 1998 | Operating margin | 0.6% |
|
| 1999 | Operating margin | 2.9% |
|
| 2000 | Operating margin | 4.6% |
|
| 2001 | Operating margin | -8.4% |
|
| 2002 | Operating margin | -5.9% |
|
| 2003 | Operating margin | -3% |
|
| 1994 | Net margin | 3.5% |
|
| 1995 | Net margin | 6.8% |
|
| 1996 | Net margin | -12.1% |
|
| 1997 | Net margin | 7.3% |
|
| 1998 | Net margin | 1% |
|
| 1999 | Net margin | 1.9% |
|
| 2000 | Net margin | 2.1% |
|
| 2001 | Net margin | -10.1% |
|
| 2002 | Net margin | -7.3% |
|
| 2003 | Net margin | -4.3% |
|
| 1994 | Free cash flow margin | 1.9% |
|
| 1995 | Free cash flow margin | -1.9% |
|
| 1996 | Free cash flow margin | -13.8% |
|
| 1997 | Free cash flow margin | 2.9% |
|
| 1998 | Free cash flow margin | -2% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | 9.1% |
|
| 2001 | Free cash flow margin | -16% |
|
| 2002 | Free cash flow margin | 1.5% |
|
| 2003 | Free cash flow margin | 2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 659389 |
|
| 1995 | Operating cash flow | 1722000 |
|
| 1996 | Operating cash flow | -1677000 |
|
| 1997 | Operating cash flow | 2470000 |
|
| 1998 | Operating cash flow | 144000 |
|
| 1999 | Operating cash flow | -11725000 |
|
| 2000 | Operating cash flow | 15513000 |
|
| 2001 | Operating cash flow | -12937000 |
|
| 2002 | Operating cash flow | 17065000 |
|
| 2003 | Operating cash flow | 18012000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 320825 |
|
| 1995 | Free cash flow | -475000 |
|
| 1996 | Free cash flow | -4452000 |
|
| 1997 | Free cash flow | 1352000 |
|
| 1998 | Free cash flow | -1051000 |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | 11876000 |
|
| 2001 | Free cash flow | -27853000 |
|
| 2002 | Free cash flow | 3476000 |
|
| 2003 | Free cash flow | 6415000 |
|
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 | No source recorded |
| 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 | Liabilities / assets | 32.9% |
|
| 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 |
| 1995-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 4.12× |
|
| 1997 | Current assets / current liabilities | 6.25× |
|
| 1998 | Current assets / current liabilities | 4.63× |
|
| 1999 | Current assets / current liabilities | 2.06× |
|
| 2000 | Current assets / current liabilities | 2.45× |
|
| 2001 | Current assets / current liabilities | 1.47× |
|
| 2002 | Current assets / current liabilities | 0.95× |
|
| 2003 | Current assets / current liabilities | 0.66× |
|
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 602,331 Exact valueExact value: 602331 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 659,389 Exact valueExact value: 659389 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 338,564 Exact valueExact value: 338564 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 320,825 Calculation and evidence659389 − 338564 USD Exact free cash flow: 320825 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 1.74 million Exact valueExact value: 1741000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.72 million Exact valueExact value: 1722000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.2 million Exact valueExact value: 2197000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 475,000 Calculation and evidence1722000 − 2197000 USD Exact free cash flow: -475000 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 3.91 million Exact valueExact value: -3905000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.68 million Exact valueExact value: -1677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.78 million Exact valueExact value: 2775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.45 million Calculation and evidence-1677000 − 2775000 USD Exact free cash flow: -4452000 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 3.37 million Exact valueExact value: 3367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.47 million Exact valueExact value: 2470000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1118000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.35 million Calculation and evidence2470000 − 1118000 USD Exact free cash flow: 1352000 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 504,000 Exact valueExact value: 504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 144,000 Exact valueExact value: 144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Exact valueExact value: 1195000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Calculation and evidence144000 − 1195000 USD Exact free cash flow: -1051000 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 1.56 million Exact valueExact value: 1559000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.73 million Exact valueExact value: -11725000 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 1999-10-01 – 2000-09-30 | USD 2.72 million Exact valueExact value: 2721000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.51 million Exact valueExact value: 15513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.64 million Exact valueExact value: 3637000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.88 million Calculation and evidence15513000 − 3637000 USD Exact free cash flow: 11876000 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 17.63 million Exact valueExact value: -17630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.94 million Exact valueExact value: -12937000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.92 million Exact valueExact value: 14916000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.85 million Calculation and evidence-12937000 − 14916000 USD Exact free cash flow: -27853000 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 17.49 million Exact valueExact value: -17491000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.07 million Exact valueExact value: 17065000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.59 million Exact valueExact value: 13589000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.48 million Calculation and evidence17065000 − 13589000 USD Exact free cash flow: 3476000 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 12.3 million Exact valueExact value: -12298000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.01 million Exact valueExact value: 18012000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.6 million Exact valueExact value: 11597000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.42 million Calculation and evidence18012000 − 11597000 USD Exact free cash flow: 6415000 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.
34 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001017958, 1017958, edgar:1017958