Revenue
31.6 million USD
2003-09-23 · USD
Exact inputs and evidence
- Revenue: 31624000 USD Source
19 filing records in this dataset, filed from 1999-02-09 to 2003-08-14. Explore the available filing history and original sources.
11275000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-08-14.
Financial data available through: 2003-03-30.
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 129.65 million
–
Current period
USD 119.29 million
–
119293000 − 129649000 = -10356000 USD
129649000 USD · 2001-03-25 – 2002-03-24
Inspect prior input Prior source119293000 USD · 2002-03-31 – 2003-03-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.49 million
–
Current period
−USD 14.11 million
–
-14112000 − -5493000 = -8619000 USD
-5493000 USD · 2001-03-25 – 2002-03-24
Inspect prior input Prior source-14112000 USD · 2002-03-31 – 2003-03-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.16 million
–
Current period
USD 1.23 million
–
1226000 − 2162000 = -936000 USD
2162000 USD · 2001-03-25 – 2002-03-24
Inspect prior input Prior source1226000 USD · 2002-03-31 – 2003-03-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.93 million
–
Current period
USD 2.33 million
–
2329000 − 1932000 = 397000 USD
1932000 USD · 2001-03-25 – 2002-03-24
Inspect prior input Prior source2329000 USD · 2002-03-31 – 2003-03-30
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-03-29 – 1998-03-28 | 94890000 | 86007000 Derived | 8883000 | 4718000 Derived | 4165000 | -736000 Derived | Source
|
| 1999 1998-03-29 – 1999-03-28 | 101633000 | 91166000 Derived | 10467000 | 8806000 Derived | 1661000 | -5223000 Derived | Source
|
| 2000 1999-03-27 – 2000-03-26 | 118766000 | 109678000 Derived | 9088000 | 9342000 Derived | -254000 | -3579000 Derived | Source
|
| 2001 2000-03-26 – 2001-03-25 | 136364000 | 132378000 Derived | 3986000 | 6020000 Derived | -2034000 | -3100000 Derived | Source
|
| 2002 2001-03-25 – 2002-03-24 | 129649000 | 128869000 Derived | 780000 | 6273000 Derived | -5493000 | 230000 Derived | Source
|
| 2003 2002-03-31 – 2003-03-30 | 119293000 | 119345000 Derived | -52000 | 14060000 Derived | -14112000 | -1103000 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 |
|---|---|---|---|
| 1998 | Revenue | 94890000 |
|
| 1999 | Revenue | 101633000 |
|
| 2000 | Revenue | 118766000 |
|
| 2001 | Revenue | 136364000 |
|
| 2002 | Revenue | 129649000 |
|
| 2003 | Revenue | 119293000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 7.1% |
|
| 2000 | Year over year | 16.9% |
|
| 2001 | Year over year | 14.8% |
|
| 2002 | Year over year | -4.9% |
|
| 2003 | Year over year | -8% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 9.4% |
|
| 1999 | Operating margin | 10.3% |
|
| 2000 | Operating margin | 7.7% |
|
| 2001 | Operating margin | 2.9% |
|
| 2002 | Operating margin | 0.6% |
|
| 2003 | Operating margin | -0% |
|
| 1998 | Net margin | 4.4% |
|
| 1999 | Net margin | 1.6% |
|
| 2000 | Net margin | -0.2% |
|
| 2001 | Net margin | -1.5% |
|
| 2002 | Net margin | -4.2% |
|
| 2003 | Net margin | -11.8% |
|
| 1998 | Free cash flow margin | -0.8% |
|
| 1999 | Free cash flow margin | -5.1% |
|
| 2000 | Free cash flow margin | -3% |
|
| 2001 | Free cash flow margin | -2.3% |
|
| 2002 | Free cash flow margin | 0.2% |
|
| 2003 | Free cash flow margin | -0.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 9874000 |
|
| 1999 | Operating cash flow | 9844000 |
|
| 2000 | Operating cash flow | 11513000 |
|
| 2001 | Operating cash flow | 3576000 |
|
| 2002 | Operating cash flow | 2162000 |
|
| 2003 | Operating cash flow | 1226000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -736000 |
|
| 1999 | Free cash flow | -5223000 |
|
| 2000 | Free cash flow | -3579000 |
|
| 2001 | Free cash flow | -3100000 |
|
| 2002 | Free cash flow | 230000 |
|
| 2003 | Free cash flow | -1103000 |
|
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 |
|---|---|---|---|
| 1998-03-28 | Liabilities / assets | Not reported | No source recorded |
| 1999-03-28 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 110.7% |
|
| 2001 | Liabilities / assets | 114.2% |
|
| 2002 | Liabilities / assets | 123.1% |
|
| 2003 | Liabilities / assets | 151.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-03-28 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 0.6× |
|
| 2000 | Current assets / current liabilities | 0.36× |
|
| 2001 | Current assets / current liabilities | 0.44× |
|
| 2002 | Current assets / current liabilities | 0.66× |
|
| 2003 | Current assets / current liabilities | 1.13× |
|
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 1996-03-29 – 1997-03-28 | USD 3.48 million Exact valueExact value: 3476000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.42 million Exact valueExact value: 9416000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.84 million Exact valueExact value: 23835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.42 million Calculation and evidence9416000 − 23835000 USD Exact free cash flow: -14419000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-03-29 – 1998-03-28 | USD 4.17 million Exact valueExact value: 4165000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.87 million Exact valueExact value: 9874000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.61 million Exact valueExact value: 10610000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 736,000 Calculation and evidence9874000 − 10610000 USD Exact free cash flow: -736000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-03-29 – 1999-03-28 | USD 1.66 million Exact valueExact value: 1661000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.84 million Exact valueExact value: 9844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.07 million Exact valueExact value: 15067000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.22 million Calculation and evidence9844000 − 15067000 USD Exact free cash flow: -5223000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-03-27 – 2000-03-26 | −USD 254,000 Exact valueExact value: -254000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.51 million Exact valueExact value: 11513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.09 million Exact valueExact value: 15092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.58 million Calculation and evidence11513000 − 15092000 USD Exact free cash flow: -3579000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-03-26 – 2001-03-25 | −USD 2.03 million Exact valueExact value: -2034000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.58 million Exact valueExact value: 3576000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.68 million Exact valueExact value: 6676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.1 million Calculation and evidence3576000 − 6676000 USD Exact free cash flow: -3100000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-03-25 – 2002-03-24 | −USD 5.49 million Exact valueExact value: -5493000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.16 million Exact valueExact value: 2162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.93 million Exact valueExact value: 1932000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,000 Calculation and evidence2162000 − 1932000 USD Exact free cash flow: 230000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-03-31 – 2003-03-30 | −USD 14.11 million Exact valueExact value: -14112000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.23 million Exact valueExact value: 1226000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.33 million Exact valueExact value: 2329000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.1 million Calculation and evidence1226000 − 2329000 USD Exact free cash flow: -1103000 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.
19 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001067457, 1067457, edgar:1067457