Revenue
0 USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 0 USD Source
28 filing records in this dataset, filed from 1997-08-12 to 2004-05-11. Explore the available filing history and original sources.
0 USD
2004-03-31 · USD
6246000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
5.04 million USD
2003-04-01 – 2004-03-31
1.21 million USD
2002-10-01 – 2003-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-11.
Financial data available through: 2003-09-30.
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 64.05 million
–
Current period
USD 66.86 million
–
66858000 − 64054000 = 2804000 USD
64054000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source66858000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 385,000
–
Current period
−USD 19.88 million
–
-19882000 − -385000 = -19497000 USD
-385000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source-19882000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.87 million
–
Current period
USD 1.95 million
–
1952000 − 1869000 = 83000 USD
1869000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source1952000 USD · 2002-10-01 – 2003-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 621,000
–
Current period
USD 1.21 million
–
1214000 − 621000 = 593000 USD
621000 USD · 2001-10-01 – 2002-09-30
Inspect prior input Prior source1214000 USD · 2002-10-01 – 2003-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-10-01 – 1995-09-30 | 2684000 | 3050000 Derived | -366000 | 146000 Derived | -512000 | -937000 Derived | Source
|
| 1996 1995-10-01 – 1996-09-30 | 19801000 | 18569000 Derived | 1232000 | 926000 Derived | 306000 | -437000 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 64699000 | 62454000 Derived | 2245000 | 1873000 Derived | 372000 | -7780000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 113465000 | 111762000 Derived | 1703000 | 19207000 Derived | -17504000 | -10551000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 75239000 | 78152000 Derived | -2913000 | 1269000 Derived | -4182000 | 1710000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 64775000 | 85548000 Derived | -20773000 | 17583000 Derived | -38356000 | -3370000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 65553000 | 64806000 Derived | 747000 | 23724000 Derived | -22977000 | -980000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 64054000 | 59391000 Derived | 4663000 | 5048000 Derived | -385000 | 1248000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 66858000 | 61994000 Derived | 4864000 | 24746000 Derived | -19882000 | 738000 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 |
|---|---|---|---|
| 1995 | Revenue | 2684000 |
|
| 1996 | Revenue | 19801000 |
|
| 1997 | Revenue | 64699000 |
|
| 1998 | Revenue | 113465000 |
|
| 1999 | Revenue | 75239000 |
|
| 2000 | Revenue | 64775000 |
|
| 2001 | Revenue | 65553000 |
|
| 2002 | Revenue | 64054000 |
|
| 2003 | Revenue | 66858000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 637.7% |
|
| 1997 | Year over year | 226.7% |
|
| 1998 | Year over year | 75.4% |
|
| 1999 | Year over year | -33.7% |
|
| 2000 | Year over year | -13.9% |
|
| 2001 | Year over year | 1.2% |
|
| 2002 | Year over year | -2.3% |
|
| 2003 | Year over year | 4.4% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | -13.6% |
|
| 1996 | Operating margin | 6.2% |
|
| 1997 | Operating margin | 3.5% |
|
| 1998 | Operating margin | 1.5% |
|
| 1999 | Operating margin | -3.9% |
|
| 2000 | Operating margin | -32.1% |
|
| 2001 | Operating margin | 1.1% |
|
| 2002 | Operating margin | 7.3% |
|
| 2003 | Operating margin | 7.3% |
|
| 1995 | Net margin | -19.1% |
|
| 1996 | Net margin | 1.5% |
|
| 1997 | Net margin | 0.6% |
|
| 1998 | Net margin | -15.4% |
|
| 1999 | Net margin | -5.6% |
|
| 2000 | Net margin | -59.2% |
|
| 2001 | Net margin | -35.1% |
|
| 2002 | Net margin | -0.6% |
|
| 2003 | Net margin | -29.7% |
|
| 1995 | Free cash flow margin | -34.9% |
|
| 1996 | Free cash flow margin | -2.2% |
|
| 1997 | Free cash flow margin | -12% |
|
| 1998 | Free cash flow margin | -9.3% |
|
| 1999 | Free cash flow margin | 2.3% |
|
| 2000 | Free cash flow margin | -5.2% |
|
| 2001 | Free cash flow margin | -1.5% |
|
| 2002 | Free cash flow margin | 1.9% |
|
| 2003 | Free cash flow margin | 1.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -844000 |
|
| 1996 | Operating cash flow | -14000 |
|
| 1997 | Operating cash flow | -6708000 |
|
| 1998 | Operating cash flow | -8617000 |
|
| 1999 | Operating cash flow | 3224000 |
|
| 2000 | Operating cash flow | -1961000 |
|
| 2001 | Operating cash flow | -610000 |
|
| 2002 | Operating cash flow | 1869000 |
|
| 2003 | Operating cash flow | 1952000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -937000 |
|
| 1996 | Free cash flow | -437000 |
|
| 1997 | Free cash flow | -7780000 |
|
| 1998 | Free cash flow | -10551000 |
|
| 1999 | Free cash flow | 1710000 |
|
| 2000 | Free cash flow | -3370000 |
|
| 2001 | Free cash flow | -980000 |
|
| 2002 | Free cash flow | 1248000 |
|
| 2003 | Free cash flow | 738000 |
|
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 |
|---|---|---|---|
| 1995-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1996-09-30 | Liabilities / assets | Not reported |
|
| 1997-09-30 | Liabilities / assets | Not reported |
|
| 1998-09-30 | Liabilities / assets | Not reported |
|
| 1999-09-30 | Liabilities / assets | Not reported |
|
| 2000-09-30 | Liabilities / assets | Not reported |
|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002-09-30 | Liabilities / assets | Not reported |
|
| 2003-09-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.45× |
|
| 1997 | Current assets / current liabilities | 1.71× |
|
| 1998 | Current assets / current liabilities | 1.63× |
|
| 1999 | Current assets / current liabilities | 1.78× |
|
| 2000 | Current assets / current liabilities | 0.78× |
|
| 2001 | Current assets / current liabilities | 0.64× |
|
| 2002 | Current assets / current liabilities | 0.54× |
|
| 2003 | Current assets / current liabilities | 0.75× |
|
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 1994-10-01 – 1995-09-30 | −USD 512,000 Exact valueExact value: -512000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 844,000 Exact valueExact value: -844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 93,000 Exact valueExact value: 93000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 937,000 Calculation and evidence-844000 − 93000 USD Exact free cash flow: -937000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-10-01 – 1996-09-30 | USD 306,000 Exact valueExact value: 306000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14,000 Exact valueExact value: -14000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 423,000 Exact valueExact value: 423000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 437,000 Calculation and evidence-14000 − 423000 USD Exact free cash flow: -437000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-01 – 1997-09-30 | USD 372,000 Exact valueExact value: 372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.71 million Exact valueExact value: -6708000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1072000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.78 million Calculation and evidence-6708000 − 1072000 USD Exact free cash flow: -7780000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | −USD 17.5 million Exact valueExact value: -17504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.62 million Exact valueExact value: -8617000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.93 million Exact valueExact value: 1934000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.55 million Calculation and evidence-8617000 − 1934000 USD Exact free cash flow: -10551000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | −USD 4.18 million Exact valueExact value: -4182000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Exact valueExact value: 3224000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.51 million Exact valueExact value: 1514000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.71 million Calculation and evidence3224000 − 1514000 USD Exact free cash flow: 1710000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 38.36 million Exact valueExact value: -38356000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.96 million Exact valueExact value: -1961000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.41 million Exact valueExact value: 1409000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.37 million Calculation and evidence-1961000 − 1409000 USD Exact free cash flow: -3370000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 22.98 million Exact valueExact value: -22977000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 610,000 Exact valueExact value: -610000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 370,000 Exact valueExact value: 370000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 980,000 Calculation and evidence-610000 − 370000 USD Exact free cash flow: -980000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 385,000 Exact valueExact value: -385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.87 million Exact valueExact value: 1869000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 621,000 Exact valueExact value: 621000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.25 million Calculation and evidence1869000 − 621000 USD Exact free cash flow: 1248000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 19.88 million Exact valueExact value: -19882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Exact valueExact value: 1952000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1214000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 738,000 Calculation and evidence1952000 − 1214000 USD Exact free cash flow: 738000 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001037682, 1037682, edgar:1037682