Revenue
16.3 million USD
2003-01-31 · USD
Exact inputs and evidence
- Revenue: 16257795 USD Source
20 filing records in this dataset, filed from 1998-07-29 to 2003-03-17. Explore the available filing history and original sources.
251812 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-03-17.
Financial data available through: 2002-05-03.
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 64.29 million
–
Current period
USD 63.34 million
–
63335666 − 64291362 = -955696 USD
64291362 USD · 2000-04-28 – 2001-04-27
Inspect prior input Prior source63335666 USD · 2001-05-04 – 2002-05-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 754,424
–
Current period
USD 741,257
–
741257 − 754424 = -13167 USD
754424 USD · 2000-04-28 – 2001-04-27
Inspect prior input Prior source741257 USD · 2001-05-04 – 2002-05-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.66 million
–
Current period
USD 3.08 million
–
3081657 − -2660657 = 5742314 USD
-2660657 USD · 2000-04-28 – 2001-04-27
Inspect prior input Prior source3081657 USD · 2001-05-04 – 2002-05-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 880,945
–
Current period
USD 748,455
–
748455 − 880945 = -132490 USD
880945 USD · 2000-04-28 – 2001-04-27
Inspect prior input Prior source748455 USD · 2001-05-04 – 2002-05-03
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 1995-05-02 – 1996-05-01 | 28554424 | 28049577 Derived | 504847 | -31262 Derived | 536109 | -923262 Derived | Source
|
| 1997 1996-05-02 – 1997-05-01 | 26754710 | 26307425 Derived | 447285 | 330171 Derived | 117114 | -150297 Derived | Source
|
| 1998 1997-05-02 – 1998-05-01 | 29296690 | 26807069 Derived | 2489621 | 1711265 Derived | 778356 | -110131 Derived | Source
|
| 1999 1998-04-29 – 1999-04-28 | 37757653 | 35022449 Derived | 2735204 | 1943167 Derived | 792037 | Unavailable | Source
|
| 2000 1999-04-29 – 2000-04-28 | 53101661 | 50144581 Derived | 2957080 | 2202656 Derived | 754424 | -3541602 Derived | Source
|
| 2001 2000-04-28 – 2001-04-27 | 64291362 | 60886358 Derived | 3405004 | 2650580 Derived | 754424 | -3541602 Derived | Source
|
| 2002 2001-05-04 – 2002-05-03 | 63335666 | 61679549 Derived | 1656117 | 914860 Derived | 741257 | 2333202 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 | 28554424 |
|
| 1997 | Revenue | 26754710 |
|
| 1998 | Revenue | 29296690 |
|
| 1999 | Revenue | 37757653 |
|
| 2000 | Revenue | 53101661 |
|
| 2001 | Revenue | 64291362 |
|
| 2002 | Revenue | 63335666 |
|
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 | -6.3% |
|
| 1998 | Year over year | 9.5% |
|
| 1999 | Year over year | 28.9% |
|
| 2000 | Year over year | 40.6% |
|
| 2001 | Year over year | 21.1% |
|
| 2002 | Year over year | -1.5% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 1.8% |
|
| 1997 | Operating margin | 1.7% |
|
| 1998 | Operating margin | 8.5% |
|
| 1999 | Operating margin | 7.2% |
|
| 2000 | Operating margin | 5.6% |
|
| 2001 | Operating margin | 5.3% |
|
| 2002 | Operating margin | 2.6% |
|
| 1996 | Net margin | 1.9% |
|
| 1997 | Net margin | 0.4% |
|
| 1998 | Net margin | 2.7% |
|
| 1999 | Net margin | 2.1% |
|
| 2000 | Net margin | 1.4% |
|
| 2001 | Net margin | 1.2% |
|
| 2002 | Net margin | 1.2% |
|
| 1996 | Free cash flow margin | -3.2% |
|
| 1997 | Free cash flow margin | -0.6% |
|
| 1998 | Free cash flow margin | -0.4% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | -6.7% |
|
| 2001 | Free cash flow margin | -5.5% |
|
| 2002 | Free cash flow margin | 3.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -218403 |
|
| 1997 | Operating cash flow | 450823 |
|
| 1998 | Operating cash flow | 627225 |
|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | -2660657 |
|
| 2001 | Operating cash flow | -2660657 |
|
| 2002 | Operating cash flow | 3081657 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -923262 |
|
| 1997 | Free cash flow | -150297 |
|
| 1998 | Free cash flow | -110131 |
|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | -3541602 |
|
| 2001 | Free cash flow | -3541602 |
|
| 2002 | Free cash flow | 2333202 |
|
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 |
|---|---|---|---|
| 1996-05-01 | Liabilities / assets | Not reported | No source recorded |
| 1997-05-01 | Liabilities / assets | Not reported | No source recorded |
| 1998 | Liabilities / assets | 93.9% |
|
| 1999-04-28 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 69.6% |
|
| 2001 | Liabilities / assets | 72.2% |
|
| 2002 | Liabilities / assets | 73.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-05-01 | Current assets / current liabilities | Not reported | No source recorded |
| 1997-05-01 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 0.98× |
|
| 1999-04-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 1.64× |
|
| 2001 | Current assets / current liabilities | 1.36× |
|
| 2002 | Current assets / current liabilities | 0.77× |
|
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 1995-05-02 – 1996-05-01 | USD 536,109 Exact valueExact value: 536109 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 218,403 Exact valueExact value: -218403 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 704,859 Exact valueExact value: 704859 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 923,262 Calculation and evidence-218403 − 704859 USD Exact free cash flow: -923262 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-05-02 – 1997-05-01 | USD 117,114 Exact valueExact value: 117114 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 450,823 Exact valueExact value: 450823 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 601,120 Exact valueExact value: 601120 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 150,297 Calculation and evidence450823 − 601120 USD Exact free cash flow: -150297 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-05-02 – 1998-05-01 | USD 778,356 Exact valueExact value: 778356 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 627,225 Exact valueExact value: 627225 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 737,356 Exact valueExact value: 737356 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 110,131 Calculation and evidence627225 − 737356 USD Exact free cash flow: -110131 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-28 – 1999-04-27 | Unavailable Not reported for this period. | −USD 880,368 Exact valueExact value: -880368 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 815,668 Exact valueExact value: 815668 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.7 million Calculation and evidence-880368 − 815668 USD Exact free cash flow: -1696036 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-29 – 1999-04-28 | USD 792,037 Exact valueExact value: 792037 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 1999-04-29 – 2000-04-28 | USD 754,424 Exact valueExact value: 754424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.66 million Exact valueExact value: -2660657 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 880,945 Exact valueExact value: 880945 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.54 million Calculation and evidence-2660657 − 880945 USD Exact free cash flow: -3541602 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-28 – 2001-04-27 | USD 754,424 Exact valueExact value: 754424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.66 million Exact valueExact value: -2660657 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 880,945 Exact valueExact value: 880945 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.54 million Calculation and evidence-2660657 − 880945 USD Exact free cash flow: -3541602 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-05-04 – 2002-05-03 | USD 741,257 Exact valueExact value: 741257 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.08 million Exact valueExact value: 3081657 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 748,455 Exact valueExact value: 748455 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.33 million Calculation and evidence3081657 − 748455 USD Exact free cash flow: 2333202 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.
20 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001049129, 1049129, edgar:1049129