Revenue
17.2 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 17151000 USD Source
30 filing records in this dataset, filed from 2000-12-15 to 2007-08-20. Explore the available filing history and original sources.
88017000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-08-20.
Financial data available through: 2004-09-30.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 38.88 million
–
Current period
USD 57.14 million
–
57143000 − 38880000 = 18263000 USD
38880000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source57143000 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 10.2 million
–
Current period
−USD 1.31 million
–
-1307000 − -10201000 = 8894000 USD
-10201000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source-1307000 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 253,000
–
Current period
USD 13.19 million
–
13190000 − -253000 = 13443000 USD
-253000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source13190000 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 3.44 million
–
Current period
USD 1.79 million
–
1791000 − 3441000 = -1650000 USD
3441000 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source1791000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | 19620000 | 13576000 Derived | 6044000 | 2373000 Derived | 3671000 | Unavailable | Source
|
| 1999 1998-10-01 – 1999-09-30 | 36036000 | 24423000 Derived | 11613000 | 4577000 Derived | 7036000 | Unavailable | Source
|
| 2000 1999-10-01 – 2000-09-30 | 101867000 | 59673000 Derived | 42194000 | 17014000 Derived | 25180000 | Unavailable | Source
|
| 2001 2000-10-01 – 2001-09-30 | 144012000 | 105994000 Derived | 38018000 | 11574000 Derived | 26444000 | 4658000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 37207000 | 40024000 Derived | -2817000 | -3656000 Derived | 839000 | 14930000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 38880000 | 52867000 Derived | -13987000 | -3786000 Derived | -10201000 | -3694000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 57143000 | 59598000 Derived | -2455000 | -1148000 Derived | -1307000 | 11399000 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 | 19620000 |
|
| 1999 | Revenue | 36036000 |
|
| 2000 | Revenue | 101867000 |
|
| 2001 | Revenue | 144012000 |
|
| 2002 | Revenue | 37207000 |
|
| 2003 | Revenue | 38880000 |
|
| 2004 | Revenue | 57143000 |
|
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 | 83.7% |
|
| 2000 | Year over year | 182.7% |
|
| 2001 | Year over year | 41.4% |
|
| 2002 | Year over year | -74.2% |
|
| 2003 | Year over year | 4.5% |
|
| 2004 | Year over year | 47% |
|
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 | 30.8% |
|
| 1999 | Operating margin | 32.2% |
|
| 2000 | Operating margin | 41.4% |
|
| 2001 | Operating margin | 26.4% |
|
| 2002 | Operating margin | -7.6% |
|
| 2003 | Operating margin | -36% |
|
| 2004 | Operating margin | -4.3% |
|
| 1998 | Net margin | 18.7% |
|
| 1999 | Net margin | 19.5% |
|
| 2000 | Net margin | 24.7% |
|
| 2001 | Net margin | 18.4% |
|
| 2002 | Net margin | 2.3% |
|
| 2003 | Net margin | -26.2% |
|
| 2004 | Net margin | -2.3% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | 3.2% |
|
| 2002 | Free cash flow margin | 40.1% |
|
| 2003 | Free cash flow margin | -9.5% |
|
| 2004 | Free cash flow margin | 19.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | 28076000 |
|
| 2002 | Operating cash flow | 17703000 |
|
| 2003 | Operating cash flow | -253000 |
|
| 2004 | Operating cash flow | 13190000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | 4658000 |
|
| 2002 | Free cash flow | 14930000 |
|
| 2003 | Free cash flow | -3694000 |
|
| 2004 | Free cash flow | 11399000 |
|
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 |
|---|---|---|---|
| 1998-09-30 | Liabilities / assets | Not reported | No source recorded |
| 1999-09-30 | Liabilities / assets | Not reported |
|
| 2000-09-30 | Liabilities / assets | Not reported |
|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002-09-30 | Liabilities / assets | Not reported |
|
| 2003-09-30 | Liabilities / assets | Not reported |
|
| 2004-09-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2.46× |
|
| 2000 | Current assets / current liabilities | 3.08× |
|
| 2001 | Current assets / current liabilities | 22.69× |
|
| 2002 | Current assets / current liabilities | 30.22× |
|
| 2003 | Current assets / current liabilities | 15.09× |
|
| 2004 | Current assets / current liabilities | 13.72× |
|
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 1997-10-01 – 1998-09-30 | USD 3.67 million Exact valueExact value: 3671000 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. |
| 1999 1998-10-01 – 1999-09-30 | USD 7.04 million Exact valueExact value: 7036000 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 1999-10-01 – 2000-09-30 | USD 25.18 million Exact valueExact value: 25180000 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. |
| 2001 2000-10-01 – 2001-09-30 | USD 26.44 million Exact valueExact value: 26444000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.08 million Exact valueExact value: 28076000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.42 million Exact valueExact value: 23418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.66 million Calculation and evidence28076000 − 23418000 USD Exact free cash flow: 4658000 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 839,000 Exact valueExact value: 839000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.7 million Exact valueExact value: 17703000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.77 million Exact valueExact value: 2773000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.93 million Calculation and evidence17703000 − 2773000 USD Exact free cash flow: 14930000 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 10.2 million Exact valueExact value: -10201000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 253,000 Exact valueExact value: -253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.44 million Exact valueExact value: 3441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.69 million Calculation and evidence-253000 − 3441000 USD Exact free cash flow: -3694000 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 1.31 million Exact valueExact value: -1307000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.19 million Exact valueExact value: 13190000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.79 million Exact valueExact value: 1791000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.4 million Calculation and evidence13190000 − 1791000 USD Exact free cash flow: 11399000 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: 0001122668, 1122668, edgar:1122668