Revenue
45.4 million USD
2003-03-31 · USD
Exact inputs and evidence
- Revenue: 45352000 USD Source
26 filing records in this dataset, filed from 1997-11-14 to 2003-05-12. Explore the available filing history and original sources.
45.4 million USD
2003-03-31 · USD
-10.45%
2003-03-31 · %
6.16 million USD
2003-03-31 · USD
23571000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
168 million USD
2002-04-01 – 2003-03-31
-14.3 million USD
2002-04-01 – 2003-03-31
4.57 million USD
2002-04-01 – 2003-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-05-12.
Financial data available through: 2002-06-30.
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 149.86 million
–
Current period
USD 168.64 million
–
168640000 − 149861000 = 18779000 USD
149861000 USD · 2000-07-01 – 2001-06-30
Inspect prior input Prior source168640000 USD · 2001-07-01 – 2002-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 33.19 million
–
Current period
−USD 27.46 million
–
-27459000 − -33191000 = 5732000 USD
-33191000 USD · 2000-07-01 – 2001-06-30
Inspect prior input Prior source-27459000 USD · 2001-07-01 – 2002-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.54 million
–
Current period
−USD 6.75 million
–
-6750000 − -2544000 = -4206000 USD
-2544000 USD · 2000-07-01 – 2001-06-30
Inspect prior input Prior source-6750000 USD · 2001-07-01 – 2002-06-30
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-08-29 – 1997-08-28 | 27675000 | 35170000 Derived | -7495000 | 1148000 Derived | -8643000 | Unavailable | Source
|
| 1998 1997-07-01 – 1998-06-30 | 46534000 | 56518000 Derived | -9984000 | -144000 Derived | -9840000 | Unavailable | Source
|
| 1998 1997-08-29 – 1998-08-28 | 46534000 | 56518000 Derived | -9984000 | -144000 Derived | -9840000 | Unavailable | Source
|
| 1999 1998-07-01 – 1999-06-30 | 70145000 | 88538000 Derived | -18393000 | -2284000 Derived | -16109000 | Unavailable | Source
|
| 1999 1998-08-29 – 1999-08-28 | 70145000 | 88538000 Derived | -18393000 | -2284000 Derived | -16109000 | Unavailable | Source
|
| 2000 1999-07-01 – 2000-06-30 | 104072000 | 120904000 Derived | -16832000 | -2915000 Derived | -13917000 | Unavailable | Source
|
| 2001 2000-07-01 – 2001-06-30 | 149861000 | 186408000 Derived | -36547000 | -3356000 Derived | -33191000 | Unavailable | Source
|
| 2002 2001-07-01 – 2002-06-30 | 168640000 | 198010000 Derived | -29370000 | -1911000 Derived | -27459000 | 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 |
|---|---|---|---|
| 1997 | Revenue | 27675000 |
|
| 1998 | Revenue | 46534000 |
|
| 1998 | Revenue | 46534000 |
|
| 1999 | Revenue | 70145000 |
|
| 1999 | Revenue | 70145000 |
|
| 2000 | Revenue | 104072000 |
|
| 2001 | Revenue | 149861000 |
|
| 2002 | Revenue | 168640000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 68.1% |
|
| 1999 | Year over year | 50.7% |
|
| 1999 | Year over year | 50.7% |
|
| 2000 | Year over year | 48.4% |
|
| 2001 | Year over year | 44% |
|
| 2002 | Year over year | 12.5% |
|
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 | -27.1% |
|
| 1998 | Operating margin | -21.5% |
|
| 1998 | Operating margin | -21.5% |
|
| 1999 | Operating margin | -26.2% |
|
| 1999 | Operating margin | -26.2% |
|
| 2000 | Operating margin | -16.2% |
|
| 2001 | Operating margin | -24.4% |
|
| 2002 | Operating margin | -17.4% |
|
| 1997 | Net margin | -31.2% |
|
| 1998 | Net margin | -21.1% |
|
| 1998 | Net margin | -21.1% |
|
| 1999 | Net margin | -23% |
|
| 1999 | Net margin | -23% |
|
| 2000 | Net margin | -13.4% |
|
| 2001 | Net margin | -22.1% |
|
| 2002 | Net margin | -16.3% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | 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 |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -5584000 |
|
| 1998 | Operating cash flow | 1741000 |
|
| 1998 | Operating cash flow | 1741000 |
|
| 1999 | Operating cash flow | -1093000 |
|
| 1999 | Operating cash flow | -1093000 |
|
| 2000 | Operating cash flow | -6475000 |
|
| 2001 | Operating cash flow | -2544000 |
|
| 2002 | Operating cash flow | -6750000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | 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 |
|---|---|---|---|
| 1997-08-28 | Liabilities / assets | Not reported | No source recorded |
| 1998-06-30 | Liabilities / assets | Not reported |
|
| 1998-08-28 | Liabilities / assets | Not reported | No source recorded |
| 1999-06-30 | Liabilities / assets | Not reported |
|
| 1999-08-28 | Liabilities / assets | Not reported |
|
| 2000-06-30 | Liabilities / assets | Not reported |
|
| 2001-06-30 | Liabilities / assets | Not reported |
|
| 2002-06-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-08-28 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 1× |
|
| 1998-08-28 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 1.09× |
|
| 1999 | Current assets / current liabilities | 1.09× |
|
| 2000 | Current assets / current liabilities | 1.04× |
|
| 2001 | Current assets / current liabilities | 1.03× |
|
| 2002 | Current assets / current liabilities | 1.03× |
|
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 1996-08-29 – 1997-08-28 | −USD 8.64 million Exact valueExact value: -8643000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.58 million Exact valueExact value: -5584000 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. |
| 1998 1997-07-01 – 1998-06-30 | −USD 9.84 million Exact valueExact value: -9840000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1998 1997-08-29 – 1998-08-28 | −USD 9.84 million Exact valueExact value: -9840000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1998-07-01 – 1999-06-30 | −USD 16.11 million Exact valueExact value: -16109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.09 million Exact valueExact value: -1093000 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 1998-08-29 – 1999-08-28 | −USD 16.11 million Exact valueExact value: -16109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.09 million Exact valueExact value: -1093000 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 1999-07-01 – 2000-06-30 | −USD 13.92 million Exact valueExact value: -13917000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.48 million Exact valueExact value: -6475000 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 2000-07-01 – 2001-06-30 | −USD 33.19 million Exact valueExact value: -33191000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.54 million Exact valueExact value: -2544000 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 2001-07-01 – 2002-06-30 | −USD 27.46 million Exact valueExact value: -27459000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.75 million Exact valueExact value: -6750000 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.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001028751, 1028751, edgar:1028751