Revenue
14.6 million USD
2003-09-30 · USD
2 filing records in this dataset, filed from 2003-08-29 to 2003-12-24. Explore the available filing history and original sources.
14.6 million USD
2003-09-30 · USD
26.35%
2003-09-30 · %
4.32 million USD
2003-09-30 · USD
370 thousand USD
2003-09-30 · USD
226000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-12-24.
Financial data available through: 2002-09-30.
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 36.81 million
–
Current period
USD 44.33 million
–
44328000 − 36808000 = 7520000 USD
36808000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source44328000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.34 million
–
Current period
USD 2.79 million
–
2794000 − -2337000 = 5131000 USD
-2337000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source2794000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 537,000
–
Current period
USD 3.4 million
–
3404000 − 537000 = 2867000 USD
537000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source3404000 USD · 2001-10-01 – 2002-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 54,000
–
Current period
USD 2.28 million
–
2275000 − 54000 = 2221000 USD
54000 USD · 2000-10-01 – 2001-09-30
Inspect prior input Prior source2275000 USD · 2001-10-01 – 2002-09-30
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 |
|---|---|---|---|---|---|---|---|
| 2001 2000-10-01 – 2001-09-30 | 36808000 | Unavailable | Unavailable | Unavailable | -2337000 | 483000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 44328000 | Unavailable | Unavailable | Unavailable | 2794000 | 1129000 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 |
|---|---|---|---|
| 2001 | Revenue | 36808000 |
|
| 2002 | Revenue | 44328000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | 20.4% |
|
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 |
|---|---|---|---|
| 2001-09-30 | Operating margin | Not reported |
|
| 2002-09-30 | Operating margin | Not reported |
|
| 2001 | Net margin | -6.3% |
|
| 2002 | Net margin | 6.3% |
|
| 2001 | Free cash flow margin | 1.3% |
|
| 2002 | Free cash flow margin | 2.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | 537000 |
|
| 2002 | Operating cash flow | 3404000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | 483000 |
|
| 2002 | Free cash flow | 1129000 |
|
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 |
|---|---|---|---|
| 2001-09-30 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 96.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2002 | Current assets / current liabilities | 2.38× |
|
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 |
|---|---|---|---|---|
| 2001 2000-10-01 – 2001-09-30 | −USD 2.34 million Exact valueExact value: -2337000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 537,000 Exact valueExact value: 537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54,000 Exact valueExact value: 54000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 483,000 Calculation and evidence537000 − 54000 USD Exact free cash flow: 483000 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 2.79 million Exact valueExact value: 2794000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.4 million Exact valueExact value: 3404000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.28 million Exact valueExact value: 2275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.13 million Calculation and evidence3404000 − 2275000 USD Exact free cash flow: 1129000 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.
2 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001227941, 1227941, edgar:1227941