Revenue
7.74 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 7744000 USD Source
37 filing records in this dataset, filed from 1997-11-13 to 2005-01-28. Explore the available filing history and original sources.
7.74 million USD
2004-09-30 · USD
-10.25%
2004-09-30 · %
5.25 million USD
2004-09-30 · USD
122000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-11.8 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-01-28.
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 33.29 million
–
Current period
USD 55.77 million
–
55774000 − 33286000 = 22488000 USD
33286000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source55774000 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 20.52 million
–
Current period
−USD 11.84 million
–
-11835000 − -20517000 = 8682000 USD
-20517000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-11835000 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 2.68 million
–
Current period
−USD 10.63 million
–
-10625000 − -2676000 = -7949000 USD
-2676000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-10625000 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 1.19 million
–
Current period
USD 1.31 million
–
1306000 − 1194000 = 112000 USD
1194000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source1306000 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 |
|---|---|---|---|---|---|---|---|
| 1996 1995-04-01 – 1996-03-31 | 51807144 | 41781392 Derived | 10025752 | 3573065 Derived | 6452687 | 3882615 Derived | Source
|
| 1997 1996-04-01 – 1997-03-31 | 92310000 | 84470000 Derived | 7840000 | 3528000 Derived | 4312000 | 1507094 Derived | Source
|
| 1998 1997-04-01 – 1998-03-31 | 109170000 | 98584000 Derived | 10586000 | 3366000 Derived | 7220000 | 302153 Derived | Source
|
| 1999 1998-04-01 – 1999-03-31 | 103866000 | 94369000 Derived | 9497000 | 3154000 Derived | 6343000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 103866000 | 94369000 Derived | 9497000 | 3154000 Derived | 6343000 | Unavailable | Source
|
| 2000 1999-04-01 – 2000-03-31 | 73124000 | 74591000 Derived | -1467000 | 604000 Derived | -2071000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 60385000 | 70072000 Derived | -9687000 | -2421000 Derived | -7266000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 81733000 | 106937000 Derived | -25204000 | 4077000 Derived | -29281000 | -2387000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 33286000 | 51927000 Derived | -18641000 | 1876000 Derived | -20517000 | -3870000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 55774000 | 65759000 Derived | -9985000 | 1850000 Derived | -11835000 | -11931000 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 |
|---|---|---|---|
| 1996 | Revenue | 51807144 |
|
| 1997 | Revenue | 92310000 |
|
| 1998 | Revenue | 109170000 |
|
| 1999 | Revenue | 103866000 |
|
| 1999 | Revenue | 103866000 |
|
| 2000 | Revenue | 73124000 |
|
| 2000 | Revenue | 60385000 |
|
| 2001 | Revenue | 81733000 |
|
| 2002 | Revenue | 33286000 |
|
| 2003 | Revenue | 55774000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 78.2% |
|
| 1998 | Year over year | 18.3% |
|
| 1999 | Year over year | -4.9% |
|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | -29.6% |
|
| 2000 | Year over year | -41.9% |
|
| 2001 | Year over year | 35.4% |
|
| 2002 | Year over year | -59.3% |
|
| 2003 | Year over year | 67.6% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 19.4% |
|
| 1997 | Operating margin | 8.5% |
|
| 1998 | Operating margin | 9.7% |
|
| 1999 | Operating margin | 9.1% |
|
| 1999 | Operating margin | 9.1% |
|
| 2000 | Operating margin | -2% |
|
| 2000 | Operating margin | -16% |
|
| 2001 | Operating margin | -30.8% |
|
| 2002 | Operating margin | -56% |
|
| 2003 | Operating margin | -17.9% |
|
| 1996 | Net margin | 12.5% |
|
| 1997 | Net margin | 4.7% |
|
| 1998 | Net margin | 6.6% |
|
| 1999 | Net margin | 6.1% |
|
| 1999 | Net margin | 6.1% |
|
| 2000 | Net margin | -2.8% |
|
| 2000 | Net margin | -12% |
|
| 2001 | Net margin | -35.8% |
|
| 2002 | Net margin | -61.6% |
|
| 2003 | Net margin | -21.2% |
|
| 1996 | Free cash flow margin | 7.5% |
|
| 1997 | Free cash flow margin | 1.6% |
|
| 1998 | Free cash flow margin | 0.3% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | -2.9% |
|
| 2002 | Free cash flow margin | -11.6% |
|
| 2003 | Free cash flow margin | -21.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 4285020 |
|
| 1997 | Operating cash flow | 2327713 |
|
| 1998 | Operating cash flow | 5310343 |
|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -94000 |
|
| 2002 | Operating cash flow | -2676000 |
|
| 2003 | Operating cash flow | -10625000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 3882615 |
|
| 1997 | Free cash flow | 1507094 |
|
| 1998 | Free cash flow | 302153 |
|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | -2387000 |
|
| 2002 | Free cash flow | -3870000 |
|
| 2003 | Free cash flow | -11931000 |
|
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 |
|---|---|---|---|
| 1996-03-31 | Liabilities / assets | Not reported | No source recorded |
| 1997-03-31 | Liabilities / assets | Not reported |
|
| 1998-03-31 | Liabilities / assets | Not reported |
|
| 1999-03-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-03-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | 69.7% |
|
| 2002 | Liabilities / assets | 64.6% |
|
| 2003 | Liabilities / assets | 94.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 1.65× |
|
| 1998 | Current assets / current liabilities | 1.52× |
|
| 1999 | Current assets / current liabilities | 1.51× |
|
| 1999 | Current assets / current liabilities | 2.75× |
|
| 2000 | Current assets / current liabilities | 0.9× |
|
| 2000 | Current assets / current liabilities | 1.71× |
|
| 2001 | Current assets / current liabilities | 0.65× |
|
| 2002 | Current assets / current liabilities | 1.31× |
|
| 2003 | Current assets / current liabilities | 0.91× |
|
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 |
|---|---|---|---|---|
| 1996 1995-04-01 – 1996-03-31 | USD 6.45 million Exact valueExact value: 6452687 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.29 million Exact valueExact value: 4285020 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 402,405 Exact valueExact value: 402405 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.88 million Calculation and evidence4285020 − 402405 USD Exact free cash flow: 3882615 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-04-01 – 1997-03-31 | USD 4.31 million Exact valueExact value: 4312000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.33 million Exact valueExact value: 2327713 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 820,619 Exact valueExact value: 820619 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.51 million Calculation and evidence2327713 − 820619 USD Exact free cash flow: 1507094 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-01 – 1998-03-31 | USD 7.22 million Exact valueExact value: 7220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.31 million Exact valueExact value: 5310343 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.01 million Exact valueExact value: 5008190 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 302,153 Calculation and evidence5310343 − 5008190 USD Exact free cash flow: 302153 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-01 – 1999-03-31 | USD 6.34 million Exact valueExact value: 6343000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1999 1999-01-01 – 1999-12-31 | USD 6.34 million Exact valueExact value: 6343000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2000 1999-04-01 – 2000-03-31 | −USD 2.07 million Exact valueExact value: -2071000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2000 2000-01-01 – 2000-12-31 | −USD 7.27 million Exact valueExact value: -7266000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 29.28 million Exact valueExact value: -29281000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 94,000 Exact valueExact value: -94000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2293000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.39 million Calculation and evidence-94000 − 2293000 USD Exact free cash flow: -2387000 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 20.52 million Exact valueExact value: -20517000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.68 million Exact valueExact value: -2676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Exact valueExact value: 1194000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.87 million Calculation and evidence-2676000 − 1194000 USD Exact free cash flow: -3870000 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 11.84 million Exact valueExact value: -11835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.63 million Exact valueExact value: -10625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.31 million Exact valueExact value: 1306000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.93 million Calculation and evidence-10625000 − 1306000 USD Exact free cash flow: -11931000 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: 0000101990, 101990, edgar:101990