Revenue
2.27 million USD
2005-07-31 · USD
Exact inputs and evidence
- Revenue: 2271000 USD Source
29 filing records in this dataset, filed from 2000-05-15 to 2005-09-19. Explore the available filing history and original sources.
2.27 million USD
2005-07-31 · USD
-79.66%
2005-07-31 · %
-2.61 million USD
2005-07-31 · USD
-2.76 million USD
2005-07-31 · USD
3334000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
11.2 million USD
2004-08-01 – 2005-07-31
-6.16 million USD
2004-08-01 – 2005-07-31
-10.5 million USD
2004-08-01 – 2005-07-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-09-19.
Financial data available through: 2004-10-31.
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 15.26 million
–
Current period
USD 15.33 million
–
15328000 − 15262000 = 66000 USD
15262000 USD · 2002-11-01 – 2003-10-31
Inspect prior input Prior source15328000 USD · 2003-11-01 – 2004-10-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 10.78 million
–
Current period
−USD 4.8 million
–
-4795000 − -10776000 = 5981000 USD
-10776000 USD · 2002-11-01 – 2003-10-31
Inspect prior input Prior source-4795000 USD · 2003-11-01 – 2004-10-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.8 million
–
Current period
−USD 7.46 million
–
-7462000 − -2804000 = -4658000 USD
-2804000 USD · 2002-11-01 – 2003-10-31
Inspect prior input Prior source-7462000 USD · 2003-11-01 – 2004-10-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-11-01 – 1998-10-31 | 3950000 | 11833000 Derived | -7883000 | 251000 Derived | -8134000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 3950000 | 11833000 Derived | -7883000 | 251000 Derived | -8134000 | -7298000 Derived | Source
|
| 1999 1998-11-01 – 1999-10-31 | 12582000 | 34078000 Derived | -21496000 | 304000 Derived | -21800000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 12582000 | 34078000 Derived | -21496000 | 304000 Derived | -21800000 | -16014000 Derived | Source
|
| 2000 1999-11-01 – 2000-10-31 | 56608000 | 129511000 Derived | -72903000 | -5002000 Derived | -67901000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 56608000 | 129511000 Derived | -72903000 | -5002000 Derived | -67901000 | -46985000 Derived | Source
|
| 2001 2000-11-01 – 2001-10-31 | 29380000 | 93697000 Derived | -64317000 | -1441000 Derived | -62876000 | Unavailable | Source
|
| 2002 2001-11-01 – 2002-10-31 | 20160000 | 31655000 Derived | -11495000 | -300000 Derived | -11195000 | Unavailable | Source
|
| 2003 2002-11-01 – 2003-10-31 | 15262000 | 26070000 Derived | -10808000 | -32000 Derived | -10776000 | Unavailable | Source
|
| 2004 2003-11-01 – 2004-10-31 | 15328000 | 20084000 Derived | -4756000 | 39000 Derived | -4795000 | 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 |
|---|---|---|---|
| 1998 | Revenue | 3950000 |
|
| 1998 | Revenue | 3950000 |
|
| 1999 | Revenue | 12582000 |
|
| 1999 | Revenue | 12582000 |
|
| 2000 | Revenue | 56608000 |
|
| 2000 | Revenue | 56608000 |
|
| 2001 | Revenue | 29380000 |
|
| 2002 | Revenue | 20160000 |
|
| 2003 | Revenue | 15262000 |
|
| 2004 | Revenue | 15328000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 218.5% |
|
| 1999 | Year over year | 218.5% |
|
| 2000 | Year over year | 349.9% |
|
| 2000 | Year over year | 349.9% |
|
| 2001 | Year over year | -48.1% |
|
| 2002 | Year over year | -31.4% |
|
| 2003 | Year over year | -24.3% |
|
| 2004 | Year over year | 0.4% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -199.6% |
|
| 1998 | Operating margin | -199.6% |
|
| 1999 | Operating margin | -170.8% |
|
| 1999 | Operating margin | -170.8% |
|
| 2000 | Operating margin | -128.8% |
|
| 2000 | Operating margin | -128.8% |
|
| 2001 | Operating margin | -218.9% |
|
| 2002 | Operating margin | -57% |
|
| 2003 | Operating margin | -70.8% |
|
| 2004 | Operating margin | -31% |
|
| 1998 | Net margin | -205.9% |
|
| 1998 | Net margin | -205.9% |
|
| 1999 | Net margin | -173.3% |
|
| 1999 | Net margin | -173.3% |
|
| 2000 | Net margin | -119.9% |
|
| 2000 | Net margin | -119.9% |
|
| 2001 | Net margin | -214% |
|
| 2002 | Net margin | -55.5% |
|
| 2003 | Net margin | -70.6% |
|
| 2004 | Net margin | -31.3% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | -184.8% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -127.3% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | -83% |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1998 | Operating cash flow | -6999000 |
|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | -14545000 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | -34490000 |
|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | -9176000 |
|
| 2003 | Operating cash flow | -2804000 |
|
| 2004 | Operating cash flow | -7462000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1998 | Free cash flow | -7298000 |
|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | -16014000 |
|
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | -46985000 |
|
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | 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 |
|---|---|---|---|
| 1998-10-31 | Liabilities / assets | Not reported | No source recorded |
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-10-31 | Liabilities / assets | Not reported | No source recorded |
| 1999 | Liabilities / assets | 42.3% |
|
| 2000-10-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 26.9% |
|
| 2001 | Liabilities / assets | 37.1% |
|
| 2002 | Liabilities / assets | 38.4% |
|
| 2003 | Liabilities / assets | 57.4% |
|
| 2004 | Liabilities / assets | 60.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-10-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999-10-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2.16× |
|
| 2000-10-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 2.81× |
|
| 2001 | Current assets / current liabilities | 2.36× |
|
| 2002 | Current assets / current liabilities | 2.22× |
|
| 2003 | Current assets / current liabilities | 1.93× |
|
| 2004 | Current assets / current liabilities | 1.71× |
|
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 |
|---|---|---|---|---|
| 1998 1997-11-01 – 1998-10-31 | −USD 8.13 million Exact valueExact value: -8134000 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. |
| 1998 1998-01-01 – 1998-12-31 | −USD 8.13 million Exact valueExact value: -8134000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7 million Exact valueExact value: -6999000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 299,000 Exact valueExact value: 299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.3 million Calculation and evidence-6999000 − 299000 USD Exact free cash flow: -7298000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-11-01 – 1999-10-31 | −USD 21.8 million Exact valueExact value: -21800000 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 21.8 million Exact valueExact value: -21800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.55 million Exact valueExact value: -14545000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1469000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.01 million Calculation and evidence-14545000 − 1469000 USD Exact free cash flow: -16014000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-11-01 – 2000-10-31 | −USD 67.9 million Exact valueExact value: -67901000 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 67.9 million Exact valueExact value: -67901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.49 million Exact valueExact value: -34490000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.5 million Exact valueExact value: 12495000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 46.99 million Calculation and evidence-34490000 − 12495000 USD Exact free cash flow: -46985000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-11-01 – 2001-10-31 | −USD 62.88 million Exact valueExact value: -62876000 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. |
| 2002 2001-11-01 – 2002-10-31 | −USD 11.2 million Exact valueExact value: -11195000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.18 million Exact valueExact value: -9176000 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 2002-11-01 – 2003-10-31 | −USD 10.78 million Exact valueExact value: -10776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.8 million Exact valueExact value: -2804000 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. |
| 2004 2003-11-01 – 2004-10-31 | −USD 4.8 million Exact valueExact value: -4795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.46 million Exact valueExact value: -7462000 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.
29 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001034397, 1034397, edgar:1034397