Revenue
-19 million
2004-07-03 ·
32 filing records in this dataset, filed from 1997-12-23 to 2004-08-19. Explore the available filing history and original sources.
-19 million
2004-07-03 ·
44.59%
2004-07-03 · %
4485000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-19.
Financial data available through: 2003-09-27.
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 463.88 million
–
Current period
USD 386.72 million
–
386723000 − 463877000 = -77154000 USD
463877000 USD · 2001-09-29 – 2002-09-28
Inspect prior input Prior source386723000 USD · 2002-09-28 – 2003-09-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.32 million
–
Current period
−USD 131.45 million
–
-131452000 − 2321000 = -133773000 USD
2321000 USD · 2001-09-29 – 2002-09-28
Inspect prior input Prior source-131452000 USD · 2002-09-28 – 2003-09-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 17.75 million
–
Current period
−USD 42.42 million
–
-42420000 − 17750000 = -60170000 USD
17750000 USD · 2001-09-29 – 2002-09-28
Inspect prior input Prior source-42420000 USD · 2002-09-28 – 2003-09-27
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 11.01 million
–
Current period
USD 16.43 million
–
16429000 − 11008000 = 5421000 USD
11008000 USD · 2001-09-28 – 2002-09-27
Inspect prior input Prior source16429000 USD · 2002-09-28 – 2003-09-27
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 1995-10-04 – 1996-10-03 | 117355000 | 106321000 Derived | 11034000 | 5863000 Derived | 5171000 | 2432000 Derived | Source
|
| 1997 1996-10-04 – 1997-10-03 | 151692000 | 135080000 Derived | 16612000 | 8343000 Derived | 8269000 | 1789000 Derived | Source
|
| 1998 1997-10-04 – 1998-10-03 | 263976000 | 238291000 Derived | 25685000 | 14883000 Derived | 10802000 | -8483000 Derived | Source
|
| 1999 1998-10-03 – 1999-10-02 | 420691000 | 387279000 Derived | 33412000 | 25161000 Derived | 8251000 | 3066000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 472985000 | 425188000 Derived | 47797000 | 30294000 Derived | 17503000 | 26925000 Derived | Source
|
| 2001 2000-09-30 – 2001-09-29 | 436436000 | 403163000 Derived | 33273000 | 22043000 Derived | 11230000 | 11673000 Derived | Source
|
| 2002 2001-09-29 – 2002-09-28 | 463877000 | 448757000 Derived | 15120000 | 12799000 Derived | 2321000 | Unavailable | Source
|
| 2003 2002-09-28 – 2003-09-27 | 386723000 | 496383000 Derived | -109660000 | 21792000 Derived | -131452000 | -58849000 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 | 117355000 |
|
| 1997 | Revenue | 151692000 |
|
| 1998 | Revenue | 263976000 |
|
| 1999 | Revenue | 420691000 |
|
| 2000 | Revenue | 472985000 |
|
| 2001 | Revenue | 436436000 |
|
| 2002 | Revenue | 463877000 |
|
| 2003 | Revenue | 386723000 |
|
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 | 29.3% |
|
| 1998 | Year over year | 74% |
|
| 1999 | Year over year | 59.4% |
|
| 2000 | Year over year | 12.4% |
|
| 2001 | Year over year | -7.7% |
|
| 2002 | Year over year | 6.3% |
|
| 2003 | Year over year | -16.6% |
|
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 | 9.4% |
|
| 1997 | Operating margin | 11% |
|
| 1998 | Operating margin | 9.7% |
|
| 1999 | Operating margin | 7.9% |
|
| 2000 | Operating margin | 10.1% |
|
| 2001 | Operating margin | 7.6% |
|
| 2002 | Operating margin | 3.3% |
|
| 2003 | Operating margin | -28.4% |
|
| 1996 | Net margin | 4.4% |
|
| 1997 | Net margin | 5.5% |
|
| 1998 | Net margin | 4.1% |
|
| 1999 | Net margin | 2% |
|
| 2000 | Net margin | 3.7% |
|
| 2001 | Net margin | 2.6% |
|
| 2002 | Net margin | 0.5% |
|
| 2003 | Net margin | -34% |
|
| 1996 | Free cash flow margin | 2.1% |
|
| 1997 | Free cash flow margin | 1.2% |
|
| 1998 | Free cash flow margin | -3.2% |
|
| 1999 | Free cash flow margin | 0.7% |
|
| 2000 | Free cash flow margin | 5.7% |
|
| 2001 | Free cash flow margin | 2.7% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | -15.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 12551000 |
|
| 1997 | Operating cash flow | 6951000 |
|
| 1998 | Operating cash flow | -1602000 |
|
| 1999 | Operating cash flow | 18160000 |
|
| 2000 | Operating cash flow | 38291000 |
|
| 2001 | Operating cash flow | 19555000 |
|
| 2002 | Operating cash flow | 17750000 |
|
| 2003 | Operating cash flow | -42420000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 2432000 |
|
| 1997 | Free cash flow | 1789000 |
|
| 1998 | Free cash flow | -8483000 |
|
| 1999 | Free cash flow | 3066000 |
|
| 2000 | Free cash flow | 26925000 |
|
| 2001 | Free cash flow | 11673000 |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | -58849000 |
|
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 |
|---|---|---|---|
| 1996-10-03 | Liabilities / assets | Not reported | No source recorded |
| 1997-10-03 | Liabilities / assets | Not reported | No source recorded |
| 1998-10-03 | Liabilities / assets | Not reported |
|
| 1999-10-02 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 74.3% |
|
| 2001 | Liabilities / assets | 72.1% |
|
| 2002 | Liabilities / assets | 53.5% |
|
| 2003 | Liabilities / assets | 89.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-10-03 | Current assets / current liabilities | Not reported | No source recorded |
| 1997-10-03 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 2.62× |
|
| 1999 | Current assets / current liabilities | 3.18× |
|
| 2000 | Current assets / current liabilities | 2.66× |
|
| 2001 | Current assets / current liabilities | 3.03× |
|
| 2002 | Current assets / current liabilities | 3.69× |
|
| 2003 | Current assets / current liabilities | 2.1× |
|
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 1995-10-04 – 1996-10-03 | USD 5.17 million Exact valueExact value: 5171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.55 million Exact valueExact value: 12551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.12 million Exact valueExact value: 10119000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.43 million Calculation and evidence12551000 − 10119000 USD Exact free cash flow: 2432000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-04 – 1997-10-03 | USD 8.27 million Exact valueExact value: 8269000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.95 million Exact valueExact value: 6951000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.16 million Exact valueExact value: 5162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.79 million Calculation and evidence6951000 − 5162000 USD Exact free cash flow: 1789000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-04 – 1998-10-03 | USD 10.8 million Exact valueExact value: 10802000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.6 million Exact valueExact value: -1602000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.88 million Exact valueExact value: 6881000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.48 million Calculation and evidence-1602000 − 6881000 USD Exact free cash flow: -8483000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-03 – 1999-10-02 | USD 8.25 million Exact valueExact value: 8251000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.16 million Exact valueExact value: 18160000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.09 million Exact valueExact value: 15094000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.07 million Calculation and evidence18160000 − 15094000 USD Exact free cash flow: 3066000 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 17.5 million Exact valueExact value: 17503000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.29 million Exact valueExact value: 38291000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.37 million Exact valueExact value: 11366000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.93 million Calculation and evidence38291000 − 11366000 USD Exact free cash flow: 26925000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-09-30 – 2001-09-29 | USD 11.23 million Exact valueExact value: 11230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.56 million Exact valueExact value: 19555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.88 million Exact valueExact value: 7882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.67 million Calculation and evidence19555000 − 7882000 USD Exact free cash flow: 11673000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-09-28 – 2002-09-27 | Unavailable Not reported for this period. | Unavailable Not reported for this period. | USD 11.01 million Exact valueExact value: 11008000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2002 2001-09-29 – 2002-09-28 | USD 2.32 million Exact valueExact value: 2321000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.75 million Exact valueExact value: 17750000 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 2002-09-28 – 2003-09-27 | −USD 131.45 million Exact valueExact value: -131452000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 42.42 million Exact valueExact value: -42420000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.43 million Exact valueExact value: 16429000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 58.85 million Calculation and evidence-42420000 − 16429000 USD Exact free cash flow: -58849000 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.
32 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001044324, 1044324, edgar:1044324