Revenue
218 thousand USD
2003-07-31 · USD
15 filing records in this dataset, filed from 2000-04-12 to 2003-09-12. Explore the available filing history and original sources.
218 thousand USD
2003-07-31 · USD
119.72%
2003-07-31 · %
1.82 million USD
2003-07-31 · USD
4552000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
14.8 million USD
2002-08-01 – 2003-07-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-09-12.
Financial data available through: 2003-01-31.
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 17.62 million
–
Current period
USD 14.74 million
–
14739000 − 17618000 = -2879000 USD
17618000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source14739000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 15.37 million
–
Current period
−USD 14.78 million
–
-14779000 − -15367000 = 588000 USD
-15367000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source-14779000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 11.26 million
–
Current period
−USD 6.81 million
–
-6805000 − -11263000 = 4458000 USD
-11263000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source-6805000 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.22 million
–
Current period
USD 259,000
–
259000 − 2223000 = -1964000 USD
2223000 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source259000 USD · 2002-02-01 – 2003-01-31
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 1997-02-01 – 1998-01-31 | 12032000 | 13436000 Derived | -1404000 | -186000 Derived | -1218000 | -2335000 Derived | Source
|
| 1999 1998-02-01 – 1999-01-31 | 15847000 | 16380000 Derived | -533000 | 90000 Derived | -623000 | -1873000 Derived | Source
|
| 2000 1999-02-01 – 2000-01-31 | 22322000 | 21737000 Derived | 585000 | -92000 Derived | 677000 | -1671000 Derived | Source
|
| 2001 2000-02-01 – 2001-01-31 | 32246000 | 29763000 Derived | 2483000 | -3851000 Derived | 6334000 | -1039000 Derived | Source
|
| 2002 2001-02-01 – 2002-01-31 | 17618000 | 30986000 Derived | -13368000 | 1999000 Derived | -15367000 | -13486000 Derived | Source
|
| 2003 2002-02-01 – 2003-01-31 | 14739000 | 29653000 Derived | -14914000 | -135000 Derived | -14779000 | -7064000 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 | 12032000 |
|
| 1999 | Revenue | 15847000 |
|
| 2000 | Revenue | 22322000 |
|
| 2001 | Revenue | 32246000 |
|
| 2002 | Revenue | 17618000 |
|
| 2003 | Revenue | 14739000 |
|
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 | 31.7% |
|
| 2000 | Year over year | 40.9% |
|
| 2001 | Year over year | 44.5% |
|
| 2002 | Year over year | -45.4% |
|
| 2003 | Year over year | -16.3% |
|
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 | -11.7% |
|
| 1999 | Operating margin | -3.4% |
|
| 2000 | Operating margin | 2.6% |
|
| 2001 | Operating margin | 7.7% |
|
| 2002 | Operating margin | -75.9% |
|
| 2003 | Operating margin | -101.2% |
|
| 1998 | Net margin | -10.1% |
|
| 1999 | Net margin | -3.9% |
|
| 2000 | Net margin | 3% |
|
| 2001 | Net margin | 19.6% |
|
| 2002 | Net margin | -87.2% |
|
| 2003 | Net margin | -100.3% |
|
| 1998 | Free cash flow margin | -19.4% |
|
| 1999 | Free cash flow margin | -11.8% |
|
| 2000 | Free cash flow margin | -7.5% |
|
| 2001 | Free cash flow margin | -3.2% |
|
| 2002 | Free cash flow margin | -76.5% |
|
| 2003 | Free cash flow margin | -47.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -1716000 |
|
| 1999 | Operating cash flow | -929000 |
|
| 2000 | Operating cash flow | -1101000 |
|
| 2001 | Operating cash flow | 1981000 |
|
| 2002 | Operating cash flow | -11263000 |
|
| 2003 | Operating cash flow | -6805000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -2335000 |
|
| 1999 | Free cash flow | -1873000 |
|
| 2000 | Free cash flow | -1671000 |
|
| 2001 | Free cash flow | -1039000 |
|
| 2002 | Free cash flow | -13486000 |
|
| 2003 | Free cash flow | -7064000 |
|
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 |
|---|---|---|---|
| 1998-01-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-01-31 | Liabilities / assets | Not reported |
|
| 2000-01-31 | Liabilities / assets | Not reported |
|
| 2001-01-31 | Liabilities / assets | Not reported |
|
| 2002-01-31 | Liabilities / assets | Not reported |
|
| 2003-01-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2.36× |
|
| 2000 | Current assets / current liabilities | 7.34× |
|
| 2001 | Current assets / current liabilities | 6.41× |
|
| 2002 | Current assets / current liabilities | 4.89× |
|
| 2003 | Current assets / current liabilities | 1.94× |
|
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 |
|---|---|---|---|---|
| 1998 1997-02-01 – 1998-01-31 | −USD 1.22 million Exact valueExact value: -1218000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.72 million Exact valueExact value: -1716000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 619,000 Exact valueExact value: 619000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.34 million Calculation and evidence-1716000 − 619000 USD Exact free cash flow: -2335000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-02-01 – 1999-01-31 | −USD 623,000 Exact valueExact value: -623000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 929,000 Exact valueExact value: -929000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 944,000 Exact valueExact value: 944000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Calculation and evidence-929000 − 944000 USD Exact free cash flow: -1873000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-02-01 – 2000-01-31 | USD 677,000 Exact valueExact value: 677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.1 million Exact valueExact value: -1101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 570,000 Exact valueExact value: 570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.67 million Calculation and evidence-1101000 − 570000 USD Exact free cash flow: -1671000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-02-01 – 2001-01-31 | USD 6.33 million Exact valueExact value: 6334000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.98 million Exact valueExact value: 1981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.02 million Exact valueExact value: 3020000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.04 million Calculation and evidence1981000 − 3020000 USD Exact free cash flow: -1039000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-02-01 – 2002-01-31 | −USD 15.37 million Exact valueExact value: -15367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.26 million Exact valueExact value: -11263000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.22 million Exact valueExact value: 2223000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.49 million Calculation and evidence-11263000 − 2223000 USD Exact free cash flow: -13486000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-02-01 – 2003-01-31 | −USD 14.78 million Exact valueExact value: -14779000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.81 million Exact valueExact value: -6805000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 259,000 Exact valueExact value: 259000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.06 million Calculation and evidence-6805000 − 259000 USD Exact free cash flow: -7064000 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.
15 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001095594, 1095594, edgar:1095594