Revenue
29.9 million USD
2006-06-30 · USD
36 filing records in this dataset, filed from 1998-02-12 to 2006-10-13. Explore the available filing history and original sources.
29.9 million USD
2006-06-30 · USD
5.64%
2006-06-30 · %
2.56 million USD
2006-06-30 · USD
1.04 million USD
2006-06-30 · USD
184000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
108 million USD
2005-07-01 – 2006-06-30
1.73 million USD
2005-07-01 – 2006-06-30
8.81 million USD
2005-07-01 – 2006-06-30
6.74 million USD
2005-07-01 – 2006-06-30
2.07 million USD
2005-07-01 – 2006-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-10-13.
Financial data available through: 2006-06-30.
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 93.3 million
–
Current period
USD 107.76 million
–
107755000 − 93298000 = 14457000 USD
93298000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source107755000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 467,000
–
Current period
USD 1.73 million
–
1730000 − 467000 = 1263000 USD
467000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source1730000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.79 million
–
Current period
USD 8.81 million
–
8814000 − 5786000 = 3028000 USD
5786000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source8814000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.07 million
–
Current period
USD 6.74 million
–
6740000 − 5065000 = 1675000 USD
5065000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source6740000 USD · 2005-07-01 – 2006-06-30
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-07-01 – 1997-06-30 | 72908000 | 68482000 Derived | 4426000 | 2266000 Derived | 2160000 | -937000 Derived | Source
|
| 1998 1997-07-01 – 1998-06-30 | 87579000 | 79540000 Derived | 8039000 | 2646000 Derived | 5393000 | -2481000 Derived | Source
|
| 1999 1998-07-01 – 1999-06-30 | 104151000 | 92704000 Derived | 11447000 | 4555000 Derived | 6892000 | -17566000 Derived | Source
|
| 2000 1999-07-01 – 2000-06-30 | 134995000 | 121296000 Derived | 13699000 | 11146000 Derived | 2553000 | -7551000 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 96870000 | 99861000 Derived | -2991000 | 12785000 Derived | -15776000 | -1338000 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 90878000 | 85168000 Derived | 5710000 | 2947000 Derived | 2763000 | 8863000 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 102821000 | 97746000 Derived | 5075000 | 12686000 Derived | -7611000 | 8258000 Derived | Source
|
| 2004 2003-07-01 – 2004-06-30 | 89125000 | 88891000 Derived | 234000 | 897000 Derived | -663000 | 1186000 Derived | Source
|
| 2005 2004-07-01 – 2005-06-30 | 93298000 | 91803000 Derived | 1495000 | 1028000 Derived | 467000 | 721000 Derived | Source
|
| 2006 2005-07-01 – 2006-06-30 | 107755000 | 103817000 Derived | 3938000 | 2208000 Derived | 1730000 | 2074000 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 |
|---|---|---|---|
| 1997 | Revenue | 72908000 |
|
| 1998 | Revenue | 87579000 |
|
| 1999 | Revenue | 104151000 |
|
| 2000 | Revenue | 134995000 |
|
| 2001 | Revenue | 96870000 |
|
| 2002 | Revenue | 90878000 |
|
| 2003 | Revenue | 102821000 |
|
| 2004 | Revenue | 89125000 |
|
| 2005 | Revenue | 93298000 |
|
| 2006 | Revenue | 107755000 |
|
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 | 20.1% |
|
| 1999 | Year over year | 18.9% |
|
| 2000 | Year over year | 29.6% |
|
| 2001 | Year over year | -28.2% |
|
| 2002 | Year over year | -6.2% |
|
| 2003 | Year over year | 13.1% |
|
| 2004 | Year over year | -13.3% |
|
| 2005 | Year over year | 4.7% |
|
| 2006 | Year over year | 15.5% |
|
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 | 6.1% |
|
| 1998 | Operating margin | 9.2% |
|
| 1999 | Operating margin | 11% |
|
| 2000 | Operating margin | 10.1% |
|
| 2001 | Operating margin | -3.1% |
|
| 2002 | Operating margin | 6.3% |
|
| 2003 | Operating margin | 4.9% |
|
| 2004 | Operating margin | 0.3% |
|
| 2005 | Operating margin | 1.6% |
|
| 2006 | Operating margin | 3.7% |
|
| 1997 | Net margin | 3% |
|
| 1998 | Net margin | 6.2% |
|
| 1999 | Net margin | 6.6% |
|
| 2000 | Net margin | 1.9% |
|
| 2001 | Net margin | -16.3% |
|
| 2002 | Net margin | 3% |
|
| 2003 | Net margin | -7.4% |
|
| 2004 | Net margin | -0.7% |
|
| 2005 | Net margin | 0.5% |
|
| 2006 | Net margin | 1.6% |
|
| 1997 | Free cash flow margin | -1.3% |
|
| 1998 | Free cash flow margin | -2.8% |
|
| 1999 | Free cash flow margin | -16.9% |
|
| 2000 | Free cash flow margin | -5.6% |
|
| 2001 | Free cash flow margin | -1.4% |
|
| 2002 | Free cash flow margin | 9.8% |
|
| 2003 | Free cash flow margin | 8% |
|
| 2004 | Free cash flow margin | 1.3% |
|
| 2005 | Free cash flow margin | 0.8% |
|
| 2006 | Free cash flow margin | 1.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 4995000 |
|
| 1998 | Operating cash flow | 5892000 |
|
| 1999 | Operating cash flow | -1352000 |
|
| 2000 | Operating cash flow | 7062000 |
|
| 2001 | Operating cash flow | 5180000 |
|
| 2002 | Operating cash flow | 15915000 |
|
| 2003 | Operating cash flow | 15669000 |
|
| 2004 | Operating cash flow | 4865000 |
|
| 2005 | Operating cash flow | 5786000 |
|
| 2006 | Operating cash flow | 8814000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -937000 |
|
| 1998 | Free cash flow | -2481000 |
|
| 1999 | Free cash flow | -17566000 |
|
| 2000 | Free cash flow | -7551000 |
|
| 2001 | Free cash flow | -1338000 |
|
| 2002 | Free cash flow | 8863000 |
|
| 2003 | Free cash flow | 8258000 |
|
| 2004 | Free cash flow | 1186000 |
|
| 2005 | Free cash flow | 721000 |
|
| 2006 | Free cash flow | 2074000 |
|
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 |
|---|---|---|---|
| 1997-06-30 | Liabilities / assets | Not reported |
|
| 1998-06-30 | Liabilities / assets | Not reported |
|
| 1999-06-30 | Liabilities / assets | Not reported |
|
| 2000-06-30 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | 58.7% |
|
| 2002 | Liabilities / assets | 53.7% |
|
| 2003 | Liabilities / assets | 55.9% |
|
| 2004 | Liabilities / assets | 51.6% |
|
| 2005 | Liabilities / assets | 48.9% |
|
| 2006 | Liabilities / assets | 46.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 1.59× |
|
| 1998 | Current assets / current liabilities | 1.7× |
|
| 1999 | Current assets / current liabilities | 2.2× |
|
| 2000 | Current assets / current liabilities | 1.81× |
|
| 2001 | Current assets / current liabilities | 1.48× |
|
| 2002 | Current assets / current liabilities | 1.49× |
|
| 2003 | Current assets / current liabilities | 1.38× |
|
| 2004 | Current assets / current liabilities | 1.79× |
|
| 2005 | Current assets / current liabilities | 1.79× |
|
| 2006 | Current assets / current liabilities | 1.69× |
|
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 1996-07-01 – 1997-06-30 | USD 2.16 million Exact valueExact value: 2160000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5 million Exact valueExact value: 4995000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.93 million Exact valueExact value: 5932000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 937,000 Calculation and evidence4995000 − 5932000 USD Exact free cash flow: -937000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-07-01 – 1998-06-30 | USD 5.39 million Exact valueExact value: 5393000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.89 million Exact valueExact value: 5892000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.37 million Exact valueExact value: 8373000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.48 million Calculation and evidence5892000 − 8373000 USD Exact free cash flow: -2481000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-07-01 – 1999-06-30 | USD 6.89 million Exact valueExact value: 6892000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.35 million Exact valueExact value: -1352000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.21 million Exact valueExact value: 16214000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.57 million Calculation and evidence-1352000 − 16214000 USD Exact free cash flow: -17566000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-01 – 2000-06-30 | USD 2.55 million Exact valueExact value: 2553000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.06 million Exact valueExact value: 7062000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.61 million Exact valueExact value: 14613000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.55 million Calculation and evidence7062000 − 14613000 USD Exact free cash flow: -7551000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | −USD 15.78 million Exact valueExact value: -15776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.18 million Exact valueExact value: 5180000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.52 million Exact valueExact value: 6518000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.34 million Calculation and evidence5180000 − 6518000 USD Exact free cash flow: -1338000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | USD 2.76 million Exact valueExact value: 2763000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.92 million Exact valueExact value: 15915000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.05 million Exact valueExact value: 7052000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.86 million Calculation and evidence15915000 − 7052000 USD Exact free cash flow: 8863000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-07-01 – 2003-06-30 | −USD 7.61 million Exact valueExact value: -7611000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.67 million Exact valueExact value: 15669000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.41 million Exact valueExact value: 7411000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.26 million Calculation and evidence15669000 − 7411000 USD Exact free cash flow: 8258000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-07-01 – 2004-06-30 | −USD 663,000 Exact valueExact value: -663000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.87 million Exact valueExact value: 4865000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.68 million Exact valueExact value: 3679000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.19 million Calculation and evidence4865000 − 3679000 USD Exact free cash flow: 1186000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-07-01 – 2005-06-30 | USD 467,000 Exact valueExact value: 467000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.79 million Exact valueExact value: 5786000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.07 million Exact valueExact value: 5065000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 721,000 Calculation and evidence5786000 − 5065000 USD Exact free cash flow: 721000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-07-01 – 2006-06-30 | USD 1.73 million Exact valueExact value: 1730000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.81 million Exact valueExact value: 8814000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.74 million Exact valueExact value: 6740000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.07 million Calculation and evidence8814000 − 6740000 USD Exact free cash flow: 2074000 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.
36 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001047098, 1047098, edgar:1047098