Revenue
6.7 million USD
2005-07-03 · USD
Exact inputs and evidence
- Revenue: 6698000 USD Source
39 filing records in this dataset, filed from 1996-12-30 to 2005-12-29. Explore the available filing history and original sources.
6.7 million USD
2005-07-03 · USD
9.67%
2005-07-03 · %
633 thousand USD
2005-07-03 · USD
617 thousand USD
2005-07-03 · USD
9506000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-12-29.
Financial data available through: 2005-09-30.
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 19.85 million
–
Current period
USD 24.1 million
–
24095000 − 19850000 = 4245000 USD
19850000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source24095000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 674,000
–
Current period
USD 3.27 million
–
3274000 − 674000 = 2600000 USD
674000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source3274000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 194,000
–
Current period
USD 2.02 million
–
2020000 − -194000 = 2214000 USD
-194000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source2020000 USD · 2004-10-01 – 2005-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 120,000
–
Current period
USD 187,000
–
187000 − 120000 = 67000 USD
120000 USD · 2003-10-01 – 2004-09-30
Inspect prior input Prior source187000 USD · 2004-10-01 – 2005-09-30
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 | 11143000 | 9210000 Derived | 1933000 | 762000 Derived | 1171000 | 1120000 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 16414000 | 13849000 Derived | 2565000 | 1007000 Derived | 1558000 | 1820000 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 14038000 | 13142000 Derived | 896000 | 181000 Derived | 715000 | 880000 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 17248000 | 16299000 Derived | 949000 | 121000 Derived | 828000 | 1407000 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 20781000 | 19711000 Derived | 1070000 | 548000 Derived | 522000 | -561000 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 18308000 | 21242000 Derived | -2934000 | -642000 Derived | -2292000 | -684000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 17720000 | 21404000 Derived | -3684000 | -171000 Derived | -3513000 | 1101000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 17024000 | 15415000 Derived | 1609000 | 1036000 Derived | 573000 | Unavailable | Source
|
| 2004 2003-10-01 – 2004-09-30 | 19850000 | 18932000 Derived | 918000 | 244000 Derived | 674000 | -314000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 24095000 | 22349000 Derived | 1746000 | -1528000 Derived | 3274000 | 1833000 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 | 11143000 |
|
| 1997 | Revenue | 16414000 |
|
| 1998 | Revenue | 14038000 |
|
| 1999 | Revenue | 17248000 |
|
| 2000 | Revenue | 20781000 |
|
| 2001 | Revenue | 18308000 |
|
| 2002 | Revenue | 17720000 |
|
| 2003 | Revenue | 17024000 |
|
| 2004 | Revenue | 19850000 |
|
| 2005 | Revenue | 24095000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 39% |
|
| 1997 | Year over year | 47.3% |
|
| 1998 | Year over year | -14.5% |
|
| 1999 | Year over year | 22.9% |
|
| 2000 | Year over year | 20.5% |
|
| 2001 | Year over year | -11.9% |
|
| 2002 | Year over year | -3.2% |
|
| 2003 | Year over year | -3.9% |
|
| 2004 | Year over year | 16.6% |
|
| 2005 | Year over year | 21.4% |
|
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 | 17.3% |
|
| 1997 | Operating margin | 15.6% |
|
| 1998 | Operating margin | 6.4% |
|
| 1999 | Operating margin | 5.5% |
|
| 2000 | Operating margin | 5.1% |
|
| 2001 | Operating margin | -16% |
|
| 2002 | Operating margin | -20.8% |
|
| 2003 | Operating margin | 9.5% |
|
| 2004 | Operating margin | 4.6% |
|
| 2005 | Operating margin | 7.2% |
|
| 1996 | Net margin | 10.5% |
|
| 1997 | Net margin | 9.5% |
|
| 1998 | Net margin | 5.1% |
|
| 1999 | Net margin | 4.8% |
|
| 2000 | Net margin | 2.5% |
|
| 2001 | Net margin | -12.5% |
|
| 2002 | Net margin | -19.8% |
|
| 2003 | Net margin | 3.4% |
|
| 2004 | Net margin | 3.4% |
|
| 2005 | Net margin | 13.6% |
|
| 1996 | Free cash flow margin | 10.1% |
|
| 1997 | Free cash flow margin | 11.1% |
|
| 1998 | Free cash flow margin | 6.3% |
|
| 1999 | Free cash flow margin | 8.2% |
|
| 2000 | Free cash flow margin | -2.7% |
|
| 2001 | Free cash flow margin | -3.7% |
|
| 2002 | Free cash flow margin | 6.2% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | -1.6% |
|
| 2005 | Free cash flow margin | 7.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 1648000 |
|
| 1997 | Operating cash flow | 2324000 |
|
| 1998 | Operating cash flow | 1095000 |
|
| 1999 | Operating cash flow | 1588000 |
|
| 2000 | Operating cash flow | 28000 |
|
| 2001 | Operating cash flow | -589000 |
|
| 2002 | Operating cash flow | 1328000 |
|
| 2003 | Operating cash flow | 423000 |
|
| 2004 | Operating cash flow | -194000 |
|
| 2005 | Operating cash flow | 2020000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 1120000 |
|
| 1997 | Free cash flow | 1820000 |
|
| 1998 | Free cash flow | 880000 |
|
| 1999 | Free cash flow | 1407000 |
|
| 2000 | Free cash flow | -561000 |
|
| 2001 | Free cash flow | -684000 |
|
| 2002 | Free cash flow | 1101000 |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | -314000 |
|
| 2005 | Free cash flow | 1833000 |
|
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 |
|
| 1997-09-30 | Liabilities / assets | Not reported |
|
| 1998-09-30 | Liabilities / assets | Not reported |
|
| 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 |
|
| 2005-09-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 2.59× |
|
| 1997 | Current assets / current liabilities | 4.23× |
|
| 1998 | Current assets / current liabilities | 3.74× |
|
| 1999 | Current assets / current liabilities | 2.55× |
|
| 2000 | Current assets / current liabilities | 2.83× |
|
| 2001 | Current assets / current liabilities | 1.93× |
|
| 2002 | Current assets / current liabilities | 1.61× |
|
| 2003 | Current assets / current liabilities | 1.6× |
|
| 2004 | Current assets / current liabilities | 2.12× |
|
| 2005 | Current assets / current liabilities | 4.63× |
|
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 1.17 million Exact valueExact value: 1171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.65 million Exact valueExact value: 1648000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 528,000 Exact valueExact value: 528000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Calculation and evidence1648000 − 528000 USD Exact free cash flow: 1120000 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 1.56 million Exact valueExact value: 1558000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.32 million Exact valueExact value: 2324000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 504,000 Exact valueExact value: 504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Calculation and evidence2324000 − 504000 USD Exact free cash flow: 1820000 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 715,000 Exact valueExact value: 715000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.1 million Exact valueExact value: 1095000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 215,000 Exact valueExact value: 215000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 880,000 Calculation and evidence1095000 − 215000 USD Exact free cash flow: 880000 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 828,000 Exact valueExact value: 828000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.59 million Exact valueExact value: 1588000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 181,000 Exact valueExact value: 181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.41 million Calculation and evidence1588000 − 181000 USD Exact free cash flow: 1407000 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 522,000 Exact valueExact value: 522000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28,000 Exact valueExact value: 28000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 589,000 Exact valueExact value: 589000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 561,000 Calculation and evidence28000 − 589000 USD Exact free cash flow: -561000 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 2.29 million Exact valueExact value: -2292000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 589,000 Exact valueExact value: -589000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 95,000 Exact valueExact value: 95000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 684,000 Calculation and evidence-589000 − 95000 USD Exact free cash flow: -684000 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 3.51 million Exact valueExact value: -3513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.33 million Exact valueExact value: 1328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 227,000 Exact valueExact value: 227000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.1 million Calculation and evidence1328000 − 227000 USD Exact free cash flow: 1101000 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 573,000 Exact valueExact value: 573000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 423,000 Exact valueExact value: 423000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable The mapped spending value is negative, so its direction is unclear. | Unavailable Capital expenditure has a negative mapped value; spending direction is unclear. |
| 2004 2003-10-01 – 2004-09-30 | USD 674,000 Exact valueExact value: 674000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 194,000 Exact valueExact value: -194000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 120,000 Exact valueExact value: 120000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 314,000 Calculation and evidence-194000 − 120000 USD Exact free cash flow: -314000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | USD 3.27 million Exact valueExact value: 3274000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.02 million Exact valueExact value: 2020000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 187,000 Exact valueExact value: 187000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.83 million Calculation and evidence2020000 − 187000 USD Exact free cash flow: 1833000 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.
39 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000011390, 11390, edgar:11390