Revenue
136 million USD
2003-04-30 · USD
Exact inputs and evidence
- Revenue: 136368000 USD Source
28 filing records in this dataset, filed from 1997-04-29 to 2003-06-16. Explore the available filing history and original sources.
619000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
523 million USD
2002-05-01 – 2003-04-30
3.19 million USD
2002-05-01 – 2003-04-30
533 thousand USD
2002-05-01 – 2003-04-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-06-16.
Financial data available through: 2003-01-31.
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 549.92 million
–
Current period
USD 534.46 million
–
534464000 − 549920000 = -15456000 USD
549920000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source534464000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.43 million
–
Current period
USD 3.01 million
–
3007000 − -2430000 = 5437000 USD
-2430000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source3007000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.77 million
–
Current period
USD 20.38 million
–
20383000 − 5773000 = 14610000 USD
5773000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source20383000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
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 1993-02-01 – 1994-01-31 | 144112000 | 136946000 Derived | 7166000 | Unavailable | Unavailable | Unavailable | Source
|
| 1995 1994-02-01 – 1995-01-31 | 183910000 | 173004000 Derived | 10906000 | 1093000 Derived | 9813000 | 2008000 Derived | Source
|
| 1996 1995-02-01 – 1996-01-31 | 223557000 | 212494000 Derived | 11063000 | 2994000 Derived | 8069000 | 2107000 Derived | Source
|
| 1997 1996-02-01 – 1997-01-31 | 302413000 | 286562000 Derived | 15851000 | 4746000 Derived | 11105000 | -35571000 Derived | Source
|
| 1998 1997-02-01 – 1998-01-31 | 429403000 | 401369000 Derived | 28034000 | 14783000 Derived | 13251000 | Unavailable | Source
|
| 1999 1998-02-01 – 1999-01-31 | 578624000 | 563157000 Derived | 15467000 | 13799000 Derived | 1668000 | Unavailable | Source
|
| 2000 1999-02-01 – 2000-01-31 | 688970000 | 664308000 Derived | 24662000 | 18125000 Derived | 6537000 | Unavailable | Source
|
| 2001 2000-02-01 – 2001-01-31 | 680378000 | 699701000 Derived | -19323000 | -761000 Derived | -18562000 | Unavailable | Source
|
| 2002 2001-02-01 – 2002-01-31 | 549920000 | 548018000 Derived | 1902000 | 4332000 Derived | -2430000 | Unavailable | Source
|
| 2003 2002-02-01 – 2003-01-31 | 534464000 | 528218000 Derived | 6246000 | 3239000 Derived | 3007000 | Unavailable | 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 | 144112000 |
|
| 1995 | Revenue | 183910000 |
|
| 1996 | Revenue | 223557000 |
|
| 1997 | Revenue | 302413000 |
|
| 1998 | Revenue | 429403000 |
|
| 1999 | Revenue | 578624000 |
|
| 2000 | Revenue | 688970000 |
|
| 2001 | Revenue | 680378000 |
|
| 2002 | Revenue | 549920000 |
|
| 2003 | Revenue | 534464000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 36.8% |
|
| 1995 | Year over year | 27.6% |
|
| 1996 | Year over year | 21.6% |
|
| 1997 | Year over year | 35.3% |
|
| 1998 | Year over year | 42% |
|
| 1999 | Year over year | 34.8% |
|
| 2000 | Year over year | 19.1% |
|
| 2001 | Year over year | -1.2% |
|
| 2002 | Year over year | -19.2% |
|
| 2003 | Year over year | -2.8% |
|
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% |
|
| 1995 | Operating margin | 5.9% |
|
| 1996 | Operating margin | 4.9% |
|
| 1997 | Operating margin | 5.2% |
|
| 1998 | Operating margin | 6.5% |
|
| 1999 | Operating margin | 2.7% |
|
| 2000 | Operating margin | 3.6% |
|
| 2001 | Operating margin | -2.8% |
|
| 2002 | Operating margin | 0.3% |
|
| 2003 | Operating margin | 1.2% |
|
| 1994-01-31 | Net margin | Not reported |
|
| 1995 | Net margin | 5.3% |
|
| 1996 | Net margin | 3.6% |
|
| 1997 | Net margin | 3.7% |
|
| 1998 | Net margin | 3.1% |
|
| 1999 | Net margin | 0.3% |
|
| 2000 | Net margin | 0.9% |
|
| 2001 | Net margin | -2.7% |
|
| 2002 | Net margin | -0.4% |
|
| 2003 | Net margin | 0.6% |
|
| 1994 | Free cash flow margin | Not reported |
|
| 1995 | Free cash flow margin | 1.1% |
|
| 1996 | Free cash flow margin | 0.9% |
|
| 1997 | Free cash flow margin | -11.8% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | Not reported | No source recorded |
| 1995 | Operating cash flow | 3216000 |
|
| 1996 | Operating cash flow | 12100000 |
|
| 1997 | Operating cash flow | -31915000 |
|
| 1998 | Operating cash flow | 38160000 |
|
| 1999 | Operating cash flow | 37687000 |
|
| 2000 | Operating cash flow | 20176000 |
|
| 2001 | Operating cash flow | 10569000 |
|
| 2002 | Operating cash flow | 5773000 |
|
| 2003 | Operating cash flow | 20383000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | Unavailable | No source recorded |
| 1995 | Free cash flow | 2008000 |
|
| 1996 | Free cash flow | 2107000 |
|
| 1997 | Free cash flow | -35571000 |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1994-01-31 | Liabilities / assets | Not reported | No source recorded |
| 1995-01-31 | Liabilities / assets | Not reported | No source recorded |
| 1996 | Liabilities / assets | 76.8% |
|
| 1997 | Liabilities / assets | 51.6% |
|
| 1998 | Liabilities / assets | 68.1% |
|
| 1999 | Liabilities / assets | 72.4% |
|
| 2000 | Liabilities / assets | 69.5% |
|
| 2001 | Liabilities / assets | 70.2% |
|
| 2002 | Liabilities / assets | 59.4% |
|
| 2003 | Liabilities / assets | 56.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.25× |
|
| 1997 | Current assets / current liabilities | 1.86× |
|
| 1998 | Current assets / current liabilities | 1.36× |
|
| 1999 | Current assets / current liabilities | 1.15× |
|
| 2000 | Current assets / current liabilities | 1.27× |
|
| 2001 | Current assets / current liabilities | 1.24× |
|
| 2002 | Current assets / current liabilities | 1.38× |
|
| 2003 | Current assets / current liabilities | 1.41× |
|
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 |
|---|---|---|---|---|
| 1995 1994-02-01 – 1995-01-31 | USD 9.81 million Exact valueExact value: 9813000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Exact valueExact value: 3216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1208000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.01 million Calculation and evidence3216000 − 1208000 USD Exact free cash flow: 2008000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-02-01 – 1996-01-31 | USD 8.07 million Exact valueExact value: 8069000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.1 million Exact valueExact value: 12100000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.99 million Exact valueExact value: 9993000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.11 million Calculation and evidence12100000 − 9993000 USD Exact free cash flow: 2107000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-02-01 – 1997-01-31 | USD 11.11 million Exact valueExact value: 11105000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31.92 million Exact valueExact value: -31915000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.66 million Exact valueExact value: 3656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 35.57 million Calculation and evidence-31915000 − 3656000 USD Exact free cash flow: -35571000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-02-01 – 1998-01-31 | USD 13.25 million Exact valueExact value: 13251000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.16 million Exact valueExact value: 38160000 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. |
| 1999 1998-02-01 – 1999-01-31 | USD 1.67 million Exact valueExact value: 1668000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37.69 million Exact valueExact value: 37687000 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 1999-02-01 – 2000-01-31 | USD 6.54 million Exact valueExact value: 6537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.18 million Exact valueExact value: 20176000 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. |
| 2001 2000-02-01 – 2001-01-31 | −USD 18.56 million Exact valueExact value: -18562000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.57 million Exact valueExact value: 10569000 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. |
| 2002 2001-02-01 – 2002-01-31 | −USD 2.43 million Exact valueExact value: -2430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.77 million Exact valueExact value: 5773000 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. |
| 2003 2002-02-01 – 2003-01-31 | USD 3.01 million Exact valueExact value: 3007000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.38 million Exact valueExact value: 20383000 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. |
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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001023902, 1023902, edgar:1023902