Revenue
4.31 million USD
2006-11-30 · USD
Exact inputs and evidence
- Revenue: 4307796 USD Source
44 filing records in this dataset, filed from 1997-04-17 to 2007-01-23. Explore the available filing history and original sources.
509551 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
22.3 million USD
2005-12-01 – 2006-11-30
-1.56 million USD
2005-12-01 – 2006-11-30
480 thousand USD
2005-12-01 – 2006-11-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-01-23.
Financial data available through: 2006-08-31.
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 19.27 million
–
Current period
USD 24.04 million
–
24041337 − 19273505 = 4767832 USD
19273505 USD · 2004-09-01 – 2005-08-31
Inspect prior input Prior source24041337 USD · 2005-09-01 – 2006-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.5 million
–
Current period
−USD 1.64 million
–
-1639218 − -2502248 = 863030 USD
-2502248 USD · 2004-09-01 – 2005-08-31
Inspect prior input Prior source-1639218 USD · 2005-09-01 – 2006-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.48 million
–
Current period
−USD 734,785
–
-734785 − 3484815 = -4219600 USD
3484815 USD · 2004-09-01 – 2005-08-31
Inspect prior input Prior source-734785 USD · 2005-09-01 – 2006-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 247,569
–
Current period
USD 126,662
–
126662 − 247569 = -120907 USD
247569 USD · 2004-09-01 – 2005-08-31
Inspect prior input Prior source126662 USD · 2005-09-01 – 2006-08-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-09-01 – 1997-08-31 | 21960174 | 18535789 Derived | 3424385 | 2239604 Derived | 1184781 | -487626 Derived | Source
|
| 1998 1997-09-01 – 1998-08-31 | 22581188 | 18760307 Derived | 3820881 | 1415776 Derived | 2405105 | -5978984 Derived | Source
|
| 1999 1998-09-01 – 1999-08-31 | 22820998 | 18965271 Derived | 3855727 | 1425719 Derived | 2430008 | -2158529 Derived | Source
|
| 2000 1999-09-01 – 2000-08-31 | 25187327 | 23532457 Derived | 1654870 | 1251245 Derived | 403625 | -1151094 Derived | Source
|
| 2001 2000-09-01 – 2001-08-31 | 12047039 | 16758623 Derived | -4711584 | -807927 Derived | -3903657 | 3978823 Derived | Source
|
| 2002 2001-09-01 – 2002-08-31 | 14050133 | 16339247 Derived | -2289114 | 712443 Derived | -3001557 | 270173 Derived | Source
|
| 2003 2002-09-01 – 2003-08-31 | 34084111 | 32396639 Derived | 1687472 | 787422 Derived | 900050 | -1000195 Derived | Source
|
| 2004 2003-09-01 – 2004-08-31 | 24689221 | 32052248 Derived | -7363027 | 878451 Derived | -8241478 | -7753058 Derived | Source
|
| 2005 2004-09-01 – 2005-08-31 | 19273505 | 19771787 Derived | -498282 | 2003966 Derived | -2502248 | 3237246 Derived | Source
|
| 2006 2005-09-01 – 2006-08-31 | 24041337 | 23763072 Derived | 278265 | 1917483 Derived | -1639218 | -861447 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 |
|---|---|---|---|
| 1997 | Revenue | 21960174 |
|
| 1998 | Revenue | 22581188 |
|
| 1999 | Revenue | 22820998 |
|
| 2000 | Revenue | 25187327 |
|
| 2001 | Revenue | 12047039 |
|
| 2002 | Revenue | 14050133 |
|
| 2003 | Revenue | 34084111 |
|
| 2004 | Revenue | 24689221 |
|
| 2005 | Revenue | 19273505 |
|
| 2006 | Revenue | 24041337 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | 19.8% |
|
| 1998 | Year over year | 2.8% |
|
| 1999 | Year over year | 1.1% |
|
| 2000 | Year over year | 10.4% |
|
| 2001 | Year over year | -52.2% |
|
| 2002 | Year over year | 16.6% |
|
| 2003 | Year over year | 142.6% |
|
| 2004 | Year over year | -27.6% |
|
| 2005 | Year over year | -21.9% |
|
| 2006 | Year over year | 24.7% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 15.6% |
|
| 1998 | Operating margin | 16.9% |
|
| 1999 | Operating margin | 16.9% |
|
| 2000 | Operating margin | 6.6% |
|
| 2001 | Operating margin | -39.1% |
|
| 2002 | Operating margin | -16.3% |
|
| 2003 | Operating margin | 5% |
|
| 2004 | Operating margin | -29.8% |
|
| 2005 | Operating margin | -2.6% |
|
| 2006 | Operating margin | 1.2% |
|
| 1997 | Net margin | 5.4% |
|
| 1998 | Net margin | 10.7% |
|
| 1999 | Net margin | 10.6% |
|
| 2000 | Net margin | 1.6% |
|
| 2001 | Net margin | -32.4% |
|
| 2002 | Net margin | -21.4% |
|
| 2003 | Net margin | 2.6% |
|
| 2004 | Net margin | -33.4% |
|
| 2005 | Net margin | -13% |
|
| 2006 | Net margin | -6.8% |
|
| 1997 | Free cash flow margin | -2.2% |
|
| 1998 | Free cash flow margin | -26.5% |
|
| 1999 | Free cash flow margin | -9.5% |
|
| 2000 | Free cash flow margin | -4.6% |
|
| 2001 | Free cash flow margin | 33% |
|
| 2002 | Free cash flow margin | 1.9% |
|
| 2003 | Free cash flow margin | -2.9% |
|
| 2004 | Free cash flow margin | -31.4% |
|
| 2005 | Free cash flow margin | 16.8% |
|
| 2006 | Free cash flow margin | -3.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 304954 |
|
| 1998 | Operating cash flow | -20022 |
|
| 1999 | Operating cash flow | 4244465 |
|
| 2000 | Operating cash flow | 491080 |
|
| 2001 | Operating cash flow | 4631913 |
|
| 2002 | Operating cash flow | 568990 |
|
| 2003 | Operating cash flow | -585984 |
|
| 2004 | Operating cash flow | -6712739 |
|
| 2005 | Operating cash flow | 3484815 |
|
| 2006 | Operating cash flow | -734785 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -487626 |
|
| 1998 | Free cash flow | -5978984 |
|
| 1999 | Free cash flow | -2158529 |
|
| 2000 | Free cash flow | -1151094 |
|
| 2001 | Free cash flow | 3978823 |
|
| 2002 | Free cash flow | 270173 |
|
| 2003 | Free cash flow | -1000195 |
|
| 2004 | Free cash flow | -7753058 |
|
| 2005 | Free cash flow | 3237246 |
|
| 2006 | Free cash flow | -861447 |
|
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 |
|---|---|---|---|
| 1997-08-31 | Liabilities / assets | Not reported |
|
| 1998 | Liabilities / assets | 42.7% |
|
| 1999 | Liabilities / assets | 46% |
|
| 2000 | Liabilities / assets | 46.6% |
|
| 2001 | Liabilities / assets | 41.1% |
|
| 2002 | Liabilities / assets | 52.7% |
|
| 2003 | Liabilities / assets | 62.3% |
|
| 2004 | Liabilities / assets | 79.3% |
|
| 2005 | Liabilities / assets | 81.2% |
|
| 2006 | Liabilities / assets | 88.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 3.76× |
|
| 1998 | Current assets / current liabilities | 6.15× |
|
| 1999 | Current assets / current liabilities | 3.54× |
|
| 2000 | Current assets / current liabilities | 4.41× |
|
| 2001 | Current assets / current liabilities | 2.66× |
|
| 2002 | Current assets / current liabilities | 0.77× |
|
| 2003 | Current assets / current liabilities | 1.65× |
|
| 2004 | Current assets / current liabilities | 0.67× |
|
| 2005 | Current assets / current liabilities | 1.21× |
|
| 2006 | Current assets / current liabilities | 1.58× |
|
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 |
|---|---|---|---|---|
| 1997 1996-09-01 – 1997-08-31 | USD 1.18 million Exact valueExact value: 1184781 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 304,954 Exact valueExact value: 304954 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 792,580 Exact valueExact value: 792580 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 487,626 Calculation and evidence304954 − 792580 USD Exact free cash flow: -487626 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-09-01 – 1998-08-31 | USD 2.41 million Exact valueExact value: 2405105 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20,022 Exact valueExact value: -20022 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.96 million Exact valueExact value: 5958962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.98 million Calculation and evidence-20022 − 5958962 USD Exact free cash flow: -5978984 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-09-01 – 1999-08-31 | USD 2.43 million Exact valueExact value: 2430008 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.24 million Exact valueExact value: 4244465 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.4 million Exact valueExact value: 6402994 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.16 million Calculation and evidence4244465 − 6402994 USD Exact free cash flow: -2158529 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-09-01 – 2000-08-31 | USD 403,625 Exact valueExact value: 403625 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 491,080 Exact valueExact value: 491080 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Exact valueExact value: 1642174 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.15 million Calculation and evidence491080 − 1642174 USD Exact free cash flow: -1151094 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-09-01 – 2001-08-31 | −USD 3.9 million Exact valueExact value: -3903657 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.63 million Exact valueExact value: 4631913 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 653,090 Exact valueExact value: 653090 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.98 million Calculation and evidence4631913 − 653090 USD Exact free cash flow: 3978823 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-09-01 – 2002-08-31 | −USD 3 million Exact valueExact value: -3001557 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 568,990 Exact valueExact value: 568990 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 298,817 Exact valueExact value: 298817 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 270,173 Calculation and evidence568990 − 298817 USD Exact free cash flow: 270173 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-09-01 – 2003-08-31 | USD 900,050 Exact valueExact value: 900050 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 585,984 Exact valueExact value: -585984 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 414,211 Exact valueExact value: 414211 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1 million Calculation and evidence-585984 − 414211 USD Exact free cash flow: -1000195 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-09-01 – 2004-08-31 | −USD 8.24 million Exact valueExact value: -8241478 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.71 million Exact valueExact value: -6712739 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1040319 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.75 million Calculation and evidence-6712739 − 1040319 USD Exact free cash flow: -7753058 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-09-01 – 2005-08-31 | −USD 2.5 million Exact valueExact value: -2502248 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.48 million Exact valueExact value: 3484815 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 247,569 Exact valueExact value: 247569 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.24 million Calculation and evidence3484815 − 247569 USD Exact free cash flow: 3237246 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-09-01 – 2006-08-31 | −USD 1.64 million Exact valueExact value: -1639218 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 734,785 Exact valueExact value: -734785 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 126,662 Exact valueExact value: 126662 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 861,447 Calculation and evidence-734785 − 126662 USD Exact free cash flow: -861447 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.
44 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001018349, 1018349, edgar:1018349