Revenue
127 million USD
2003-02-28 · USD
15 filing records in this dataset, filed from 2001-10-15 to 2004-05-14. Explore the available filing history and original sources.
127 million USD
2003-02-28 · USD
12.46%
2003-02-28 · %
38.6 million USD
2003-02-28 · USD
29.1 million USD
2003-02-28 · USD
16079000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-14.
Financial data available through: 2003-02-28.
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 539.82 million
–
Current period
USD 562.36 million
–
562363000 − 539822000 = 22541000 USD
539822000 USD · 2001-03-01 – 2002-02-28
Inspect prior input Prior source562363000 USD · 2002-03-01 – 2003-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 64.11 million
–
Current period
−USD 164.47 million
–
-164468000 − -64108000 = -100360000 USD
-64108000 USD · 2001-03-01 – 2002-02-28
Inspect prior input Prior source-164468000 USD · 2002-03-01 – 2003-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 69.38 million
–
Current period
USD 95.15 million
–
95149000 − 69377000 = 25772000 USD
69377000 USD · 2001-03-01 – 2002-02-28
Inspect prior input Prior source95149000 USD · 2002-03-01 – 2003-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 30.14 million
–
Current period
USD 30.55 million
–
30549000 − 30135000 = 414000 USD
30135000 USD · 2001-03-01 – 2002-02-28
Inspect prior input Prior source30549000 USD · 2002-03-01 – 2003-02-28
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 |
|---|---|---|---|---|---|---|---|
| 2000 1999-02-28 – 2000-02-28 | 325265000 | 267662000 Derived | 57603000 | 57636000 Derived | -33000 | -5845000 Derived | Source
|
| 2001 2000-03-01 – 2001-02-28 | 473345000 | 407552000 Derived | 65793000 | 52057000 Derived | 13736000 | 71505000 Derived | Source
|
| 2002 2001-03-01 – 2002-02-28 | 539822000 | 495712000 Derived | 44110000 | 108218000 Derived | -64108000 | 39242000 Derived | Source
|
| 2003 2002-03-01 – 2003-02-28 | 562363000 | 436508000 Derived | 125855000 | 290323000 Derived | -164468000 | 64600000 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 |
|---|---|---|---|
| 2000 | Revenue | 325265000 |
|
| 2001 | Revenue | 473345000 |
|
| 2002 | Revenue | 539822000 |
|
| 2003 | Revenue | 562363000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 45.5% |
|
| 2002 | Year over year | 14% |
|
| 2003 | Year over year | 4.2% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | 17.7% |
|
| 2001 | Operating margin | 13.9% |
|
| 2002 | Operating margin | 8.2% |
|
| 2003 | Operating margin | 22.4% |
|
| 2000 | Net margin | -0% |
|
| 2001 | Net margin | 2.9% |
|
| 2002 | Net margin | -11.9% |
|
| 2003 | Net margin | -29.2% |
|
| 2000 | Free cash flow margin | -1.8% |
|
| 2001 | Free cash flow margin | 15.1% |
|
| 2002 | Free cash flow margin | 7.3% |
|
| 2003 | Free cash flow margin | 11.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 23471000 |
|
| 2001 | Operating cash flow | 97730000 |
|
| 2002 | Operating cash flow | 69377000 |
|
| 2003 | Operating cash flow | 95149000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -5845000 |
|
| 2001 | Free cash flow | 71505000 |
|
| 2002 | Free cash flow | 39242000 |
|
| 2003 | Free cash flow | 64600000 |
|
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 |
|---|---|---|---|
| 2000-02-28 | Liabilities / assets | Not reported | No source recorded |
| 2001 | Liabilities / assets | 67.8% |
|
| 2002 | Liabilities / assets | 70.7% |
|
| 2003 | Liabilities / assets | 66.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-02-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2001 | Current assets / current liabilities | 2.99× |
|
| 2002 | Current assets / current liabilities | 1.03× |
|
| 2003 | Current assets / current liabilities | 1.21× |
|
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 |
|---|---|---|---|---|
| 2000 1999-02-28 – 2000-02-28 | −USD 33,000 Exact valueExact value: -33000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.47 million Exact valueExact value: 23471000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.32 million Exact valueExact value: 29316000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.85 million Calculation and evidence23471000 − 29316000 USD Exact free cash flow: -5845000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-03-01 – 2001-02-28 | USD 13.74 million Exact valueExact value: 13736000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 97.73 million Exact valueExact value: 97730000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.23 million Exact valueExact value: 26225000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 71.51 million Calculation and evidence97730000 − 26225000 USD Exact free cash flow: 71505000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-03-01 – 2002-02-28 | −USD 64.11 million Exact valueExact value: -64108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 69.38 million Exact valueExact value: 69377000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.14 million Exact valueExact value: 30135000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.24 million Calculation and evidence69377000 − 30135000 USD Exact free cash flow: 39242000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-03-01 – 2003-02-28 | −USD 164.47 million Exact valueExact value: -164468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 95.15 million Exact valueExact value: 95149000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.55 million Exact valueExact value: 30549000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 64.6 million Calculation and evidence95149000 − 30549000 USD Exact free cash flow: 64600000 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: 0001141732, 1141732, edgar:1141732