Revenue
25.1 million USD
2004-09-30 · USD
30 filing records in this dataset, filed from 1998-04-20 to 2004-11-12. Explore the available filing history and original sources.
25.1 million USD
2004-09-30 · USD
27.66%
2004-09-30 · %
8 million USD
2004-09-30 · USD
7.62 million USD
2004-09-30 · USD
100197000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
88.5 million USD
2003-10-01 – 2004-09-30
19.2 million USD
2003-10-01 – 2004-09-30
24.9 million USD
2003-10-01 – 2004-09-30
1.21 million USD
2003-10-01 – 2004-09-30
23.7 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-12.
Financial data available through: 2004-09-30.
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 68.51 million
–
Current period
USD 88.54 million
–
88543000 − 68513000 = 20030000 USD
68513000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source88543000 USD · 2003-10-01 – 2004-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 7.34 million
–
Current period
USD 19.25 million
–
19245000 − 7343000 = 11902000 USD
7343000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source19245000 USD · 2003-10-01 – 2004-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.55 million
–
Current period
USD 24.93 million
–
24934000 − 3549000 = 21385000 USD
3549000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source24934000 USD · 2003-10-01 – 2004-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.53 million
–
Current period
USD 1.21 million
–
1206000 − 4531000 = -3325000 USD
4531000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source1206000 USD · 2003-10-01 – 2004-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1996 1995-10-01 – 1996-09-30 | 4147000 | 3574000 Derived | 573000 | 41000 Derived | 532000 | -211000 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 8912000 | 8169000 Derived | 743000 | 59000 Derived | 684000 | -2632000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 16568000 | 14494000 Derived | 2074000 | -252000 Derived | 2326000 | -1049000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 14867000 | 18292000 Derived | -3425000 | -2882000 Derived | -543000 | -748000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 20292000 | 21622000 Derived | -1330000 | -2412000 Derived | 1082000 | 2222000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 25757000 | 38128000 Derived | -12371000 | 1601000 Derived | -13972000 | 842000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 37246000 | 35633000 Derived | 1613000 | -502000 Derived | 2115000 | 6810000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 68513000 | 61401000 Derived | 7112000 | -231000 Derived | 7343000 | -982000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 88543000 | 67252000 Derived | 21291000 | 2046000 Derived | 19245000 | 23728000 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 | 4147000 |
|
| 1997 | Revenue | 8912000 |
|
| 1998 | Revenue | 16568000 |
|
| 1999 | Revenue | 14867000 |
|
| 2000 | Revenue | 20292000 |
|
| 2001 | Revenue | 25757000 |
|
| 2002 | Revenue | 37246000 |
|
| 2003 | Revenue | 68513000 |
|
| 2004 | Revenue | 88543000 |
|
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 | 114.9% |
|
| 1998 | Year over year | 85.9% |
|
| 1999 | Year over year | -10.3% |
|
| 2000 | Year over year | 36.5% |
|
| 2001 | Year over year | 26.9% |
|
| 2002 | Year over year | 44.6% |
|
| 2003 | Year over year | 83.9% |
|
| 2004 | Year over year | 29.2% |
|
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 | 13.8% |
|
| 1997 | Operating margin | 8.3% |
|
| 1998 | Operating margin | 12.5% |
|
| 1999 | Operating margin | -23% |
|
| 2000 | Operating margin | -6.6% |
|
| 2001 | Operating margin | -48% |
|
| 2002 | Operating margin | 4.3% |
|
| 2003 | Operating margin | 10.4% |
|
| 2004 | Operating margin | 24% |
|
| 1996 | Net margin | 12.8% |
|
| 1997 | Net margin | 7.7% |
|
| 1998 | Net margin | 14% |
|
| 1999 | Net margin | -3.7% |
|
| 2000 | Net margin | 5.3% |
|
| 2001 | Net margin | -54.2% |
|
| 2002 | Net margin | 5.7% |
|
| 2003 | Net margin | 10.7% |
|
| 2004 | Net margin | 21.7% |
|
| 1996 | Free cash flow margin | -5.1% |
|
| 1997 | Free cash flow margin | -29.5% |
|
| 1998 | Free cash flow margin | -6.3% |
|
| 1999 | Free cash flow margin | -5% |
|
| 2000 | Free cash flow margin | 11% |
|
| 2001 | Free cash flow margin | 3.3% |
|
| 2002 | Free cash flow margin | 18.3% |
|
| 2003 | Free cash flow margin | -1.4% |
|
| 2004 | Free cash flow margin | 26.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 566000 |
|
| 1997 | Operating cash flow | 757000 |
|
| 1998 | Operating cash flow | 2079000 |
|
| 1999 | Operating cash flow | 2344000 |
|
| 2000 | Operating cash flow | 3591000 |
|
| 2001 | Operating cash flow | 2705000 |
|
| 2002 | Operating cash flow | 8288000 |
|
| 2003 | Operating cash flow | 3549000 |
|
| 2004 | Operating cash flow | 24934000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -211000 |
|
| 1997 | Free cash flow | -2632000 |
|
| 1998 | Free cash flow | -1049000 |
|
| 1999 | Free cash flow | -748000 |
|
| 2000 | Free cash flow | 2222000 |
|
| 2001 | Free cash flow | 842000 |
|
| 2002 | Free cash flow | 6810000 |
|
| 2003 | Free cash flow | -982000 |
|
| 2004 | Free cash flow | 23728000 |
|
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 |
|---|---|---|---|
| 1996-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1997 | Liabilities / assets | 22.2% |
|
| 1998 | Liabilities / assets | 6.6% |
|
| 1999 | Liabilities / assets | 11.2% |
|
| 2000 | Liabilities / assets | 11.8% |
|
| 2001 | Liabilities / assets | 13.2% |
|
| 2002 | Liabilities / assets | 16.1% |
|
| 2003 | Liabilities / assets | 11.2% |
|
| 2004 | Liabilities / assets | 11.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 2.66× |
|
| 1998 | Current assets / current liabilities | 14.36× |
|
| 1999 | Current assets / current liabilities | 8.18× |
|
| 2000 | Current assets / current liabilities | 8.44× |
|
| 2001 | Current assets / current liabilities | 5.6× |
|
| 2002 | Current assets / current liabilities | 5.69× |
|
| 2003 | Current assets / current liabilities | 8.2× |
|
| 2004 | Current assets / current liabilities | 7.63× |
|
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 1995-10-01 – 1996-09-30 | USD 532,000 Exact valueExact value: 532000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 566,000 Exact valueExact value: 566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 777,000 Exact valueExact value: 777000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 211,000 Calculation and evidence566000 − 777000 USD Exact free cash flow: -211000 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 684,000 Exact valueExact value: 684000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 757,000 Exact valueExact value: 757000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.39 million Exact valueExact value: 3389000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.63 million Calculation and evidence757000 − 3389000 USD Exact free cash flow: -2632000 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 2.33 million Exact valueExact value: 2326000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.08 million Exact valueExact value: 2079000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.13 million Exact valueExact value: 3128000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Calculation and evidence2079000 − 3128000 USD Exact free cash flow: -1049000 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 543,000 Exact valueExact value: -543000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.34 million Exact valueExact value: 2344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.09 million Exact valueExact value: 3092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 748,000 Calculation and evidence2344000 − 3092000 USD Exact free cash flow: -748000 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 1.08 million Exact valueExact value: 1082000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.59 million Exact valueExact value: 3591000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1369000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.22 million Calculation and evidence3591000 − 1369000 USD Exact free cash flow: 2222000 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 13.97 million Exact valueExact value: -13972000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.71 million Exact valueExact value: 2705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.86 million Exact valueExact value: 1863000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 842,000 Calculation and evidence2705000 − 1863000 USD Exact free cash flow: 842000 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 2.12 million Exact valueExact value: 2115000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.29 million Exact valueExact value: 8288000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.48 million Exact valueExact value: 1478000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.81 million Calculation and evidence8288000 − 1478000 USD Exact free cash flow: 6810000 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 7.34 million Exact valueExact value: 7343000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.55 million Exact valueExact value: 3549000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.53 million Exact valueExact value: 4531000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 982,000 Calculation and evidence3549000 − 4531000 USD Exact free cash flow: -982000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 19.25 million Exact valueExact value: 19245000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.93 million Exact valueExact value: 24934000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1206000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.73 million Calculation and evidence24934000 − 1206000 USD Exact free cash flow: 23728000 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.
30 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001048982, 1048982, edgar:1048982