Revenue
26.4 million USD
2004-09-30 · USD
43 filing records in this dataset, filed from 1995-02-13 to 2005-01-28. Explore the available filing history and original sources.
26.4 million USD
2004-09-30 · USD
6.25%
2004-09-30 · %
2246723 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
88.2 million USD
2003-10-01 – 2004-09-30
1.73 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-01-28.
Financial data available through: 2004-09-30.
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 88.84 million
–
Current period
USD 88.17 million
–
88168759 − 88837615 = -668856 USD
88837615 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source88168759 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 1.43 million
–
Current period
USD 1.73 million
–
1731906 − -1427980 = 3159886 USD
-1427980 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source1731906 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 408,184
–
Current period
USD 2.73 million
–
2726108 − -408184 = 3134292 USD
-408184 USD · 2002-10-01 – 2003-09-30
Inspect prior input Prior source2726108 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.
Comparable inputs unavailable for: Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-10-01 – 1995-09-30 | 95565000 | 95739923 Derived | -174923 | -1237966 Derived | 1063043 | -3336856 Derived | Source
|
| 1996 1995-10-01 – 1996-09-30 | 106695874 | 106695874 Derived | 0 | -885758 Derived | 885758 | -3071281 Derived | Source
|
| 1997 1996-10-01 – 1997-09-30 | 115054806 | 104168874 Derived | 10885932 | 7284754 Derived | 3601178 | 4747736 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 124721758 | 114646744 Derived | 10075014 | 6938655 Derived | 3136359 | Unavailable | Source
|
| 1999 1998-10-01 – 1999-09-30 | 97372466 | 91793756 Derived | 5578710 | -1103025 Derived | 6681735 | Unavailable | Source
|
| 2000 1999-10-01 – 2000-09-30 | 88866684 | 86351467 Derived | 2515217 | 3313462 Derived | -798245 | Unavailable | Source
|
| 2001 2000-10-01 – 2001-09-30 | 88319455 | 82963788 Derived | 5355667 | 5835539 Derived | -479872 | Unavailable | Source
|
| 2002 2001-10-01 – 2002-09-30 | 88590730 | 85946745 Derived | 2643985 | 3203908 Derived | -559923 | Unavailable | Source
|
| 2003 2002-10-01 – 2003-09-30 | 88837615 | 84367233 Derived | 4470382 | 5898362 Derived | -1427980 | Unavailable | Source
|
| 2004 2003-10-01 – 2004-09-30 | 88168759 | 82361610 Derived | 5807149 | 4075243 Derived | 1731906 | Unavailable | 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 |
|---|---|---|---|
| 1995 | Revenue | 95565000 |
|
| 1996 | Revenue | 106695874 |
|
| 1997 | Revenue | 115054806 |
|
| 1998 | Revenue | 124721758 |
|
| 1999 | Revenue | 97372466 |
|
| 2000 | Revenue | 88866684 |
|
| 2001 | Revenue | 88319455 |
|
| 2002 | Revenue | 88590730 |
|
| 2003 | Revenue | 88837615 |
|
| 2004 | Revenue | 88168759 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | 4% |
|
| 1996 | Year over year | 11.6% |
|
| 1997 | Year over year | 7.8% |
|
| 1998 | Year over year | 8.4% |
|
| 1999 | Year over year | -21.9% |
|
| 2000 | Year over year | -8.7% |
|
| 2001 | Year over year | -0.6% |
|
| 2002 | Year over year | 0.3% |
|
| 2003 | Year over year | 0.3% |
|
| 2004 | Year over year | -0.8% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | -0.2% |
|
| 1996 | Operating margin | 0% |
|
| 1997 | Operating margin | 9.5% |
|
| 1998 | Operating margin | 8.1% |
|
| 1999 | Operating margin | 5.7% |
|
| 2000 | Operating margin | 2.8% |
|
| 2001 | Operating margin | 6.1% |
|
| 2002 | Operating margin | 3% |
|
| 2003 | Operating margin | 5% |
|
| 2004 | Operating margin | 6.6% |
|
| 1995 | Net margin | 1.1% |
|
| 1996 | Net margin | 0.8% |
|
| 1997 | Net margin | 3.1% |
|
| 1998 | Net margin | 2.5% |
|
| 1999 | Net margin | 6.9% |
|
| 2000 | Net margin | -0.9% |
|
| 2001 | Net margin | -0.5% |
|
| 2002 | Net margin | -0.6% |
|
| 2003 | Net margin | -1.6% |
|
| 2004 | Net margin | 2% |
|
| 1995 | Free cash flow margin | -3.5% |
|
| 1996 | Free cash flow margin | -2.9% |
|
| 1997 | Free cash flow margin | 4.1% |
|
| 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 | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -329309 |
|
| 1996 | Operating cash flow | 1019014 |
|
| 1997 | Operating cash flow | 6686279 |
|
| 1998 | Operating cash flow | -5667747 |
|
| 1999 | Operating cash flow | -10421359 |
|
| 2000 | Operating cash flow | 2940229 |
|
| 2001 | Operating cash flow | 1168605 |
|
| 2002 | Operating cash flow | 8433777 |
|
| 2003 | Operating cash flow | -408184 |
|
| 2004 | Operating cash flow | 2726108 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -3336856 |
|
| 1996 | Free cash flow | -3071281 |
|
| 1997 | Free cash flow | 4747736 |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1995-09-30 | Liabilities / assets | Not reported |
|
| 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 | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 1.52× |
|
| 1996 | Current assets / current liabilities | 1.88× |
|
| 1997 | Current assets / current liabilities | 1.77× |
|
| 1998 | Current assets / current liabilities | 1.67× |
|
| 1999 | Current assets / current liabilities | 3.19× |
|
| 2000 | Current assets / current liabilities | 2.49× |
|
| 2001 | Current assets / current liabilities | 1.21× |
|
| 2002 | Current assets / current liabilities | 1.57× |
|
| 2003 | Current assets / current liabilities | 1.56× |
|
| 2004 | Current assets / current liabilities | 1.51× |
|
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 |
|---|---|---|---|---|
| 1995 1994-10-01 – 1995-09-30 | USD 1.06 million Exact valueExact value: 1063043 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 329,309 Exact valueExact value: -329309 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.01 million Exact valueExact value: 3007547 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.34 million Calculation and evidence-329309 − 3007547 USD Exact free cash flow: -3336856 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-10-01 – 1996-09-30 | USD 885,758 Exact valueExact value: 885758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.02 million Exact valueExact value: 1019014 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.09 million Exact valueExact value: 4090295 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.07 million Calculation and evidence1019014 − 4090295 USD Exact free cash flow: -3071281 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 3.6 million Exact valueExact value: 3601178 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.69 million Exact valueExact value: 6686279 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.94 million Exact valueExact value: 1938543 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.75 million Calculation and evidence6686279 − 1938543 USD Exact free cash flow: 4747736 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 3.14 million Exact valueExact value: 3136359 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.67 million Exact valueExact value: -5667747 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1998-10-01 – 1999-09-30 | USD 6.68 million Exact valueExact value: 6681735 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.42 million Exact valueExact value: -10421359 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 1999-10-01 – 2000-09-30 | −USD 798,245 Exact valueExact value: -798245 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.94 million Exact valueExact value: 2940229 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2000-10-01 – 2001-09-30 | −USD 479,872 Exact valueExact value: -479872 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Exact valueExact value: 1168605 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2001-10-01 – 2002-09-30 | −USD 559,923 Exact valueExact value: -559923 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.43 million Exact valueExact value: 8433777 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2003 2002-10-01 – 2003-09-30 | −USD 1.43 million Exact valueExact value: -1427980 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 408,184 Exact valueExact value: -408184 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2004 2003-10-01 – 2004-09-30 | USD 1.73 million Exact valueExact value: 1731906 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.73 million Exact valueExact value: 2726108 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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.
43 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000014995, 14995, edgar:14995