Revenue
22.6 million USD
2003-05-31 · USD
Exact inputs and evidence
- Revenue: 22622000 USD Source
42 filing records in this dataset, filed from 1995-04-12 to 2003-07-01. Explore the available filing history and original sources.
195000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-07-01.
Financial data available through: 2002-08-31.
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 106.33 million
–
Current period
USD 100.86 million
–
100856000 − 106328000 = -5472000 USD
106328000 USD · 2000-09-02 – 2001-09-01
Inspect prior input Prior source100856000 USD · 2001-09-01 – 2002-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 875,000
–
Current period
USD 1.36 million
–
1355000 − 875000 = 480000 USD
875000 USD · 2000-09-02 – 2001-09-01
Inspect prior input Prior source1355000 USD · 2001-09-01 – 2002-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.37 million
–
Current period
USD 3.76 million
–
3758000 − 4372000 = -614000 USD
4372000 USD · 2000-09-02 – 2001-09-01
Inspect prior input Prior source3758000 USD · 2001-09-01 – 2002-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 566,000
–
Current period
USD 406,000
–
406000 − 566000 = -160000 USD
566000 USD · 2000-09-02 – 2001-09-01
Inspect prior input Prior source406000 USD · 2001-09-01 – 2002-08-31
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 |
|---|---|---|---|---|---|---|---|
| 1993 1992-09-03 – 1993-09-02 | 50719026 | Unavailable | Unavailable | Unavailable | 1626943 | -1287073 Derived | Source
|
| 1994 1993-09-03 – 1994-09-02 | 60932235 | Unavailable | Unavailable | Unavailable | 2846044 | -5235699 Derived | Source
|
| 1995 1994-09-03 – 1995-09-02 | 67773444 | Unavailable | Unavailable | Unavailable | 804477 | -447971 Derived | Source
|
| 1996 1995-09-01 – 1996-08-31 | 55562751 | Unavailable | Unavailable | Unavailable | 375667 | 7966472 Derived | Source
|
| 1997 1996-08-31 – 1997-08-30 | 56434000 | Unavailable | Unavailable | Unavailable | 2416000 | -1049000 Derived | Source
|
| 1998 1997-08-30 – 1998-08-29 | 64727000 | Unavailable | Unavailable | Unavailable | 1975000 | -3503000 Derived | Source
|
| 1999 1998-08-29 – 1999-08-28 | 80373000 | 76803000 Derived | 3570000 | 2482000 Derived | 1088000 | -4497000 Derived | Source
|
| 2000 1999-09-03 – 2000-09-02 | 104837000 | 98656000 Derived | 6181000 | 3616000 Derived | 2565000 | -1955000 Derived | Source
|
| 2001 2000-09-02 – 2001-09-01 | 106328000 | 102749000 Derived | 3579000 | 2704000 Derived | 875000 | 3806000 Derived | Source
|
| 2002 2001-09-01 – 2002-08-31 | 100856000 | 97423000 Derived | 3433000 | 2078000 Derived | 1355000 | 3352000 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 |
|---|---|---|---|
| 1993 | Revenue | 50719026 |
|
| 1994 | Revenue | 60932235 |
|
| 1995 | Revenue | 67773444 |
|
| 1996 | Revenue | 55562751 |
|
| 1997 | Revenue | 56434000 |
|
| 1998 | Revenue | 64727000 |
|
| 1999 | Revenue | 80373000 |
|
| 2000 | Revenue | 104837000 |
|
| 2001 | Revenue | 106328000 |
|
| 2002 | Revenue | 100856000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993 | Year over year | No prior comparable period |
|
| 1994 | Year over year | 20.1% |
|
| 1995 | Year over year | 11.2% |
|
| 1996 | Year over year | -18% |
|
| 1997 | Year over year | 1.6% |
|
| 1998 | Year over year | 14.7% |
|
| 1999 | Year over year | 24.2% |
|
| 2000 | Year over year | 30.4% |
|
| 2001 | Year over year | 1.4% |
|
| 2002 | Year over year | -5.1% |
|
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 |
|---|---|---|---|
| 1993-09-02 | Operating margin | Not reported |
|
| 1994-09-02 | Operating margin | Not reported |
|
| 1995-09-02 | Operating margin | Not reported |
|
| 1996-08-31 | Operating margin | Not reported |
|
| 1997-08-30 | Operating margin | Not reported |
|
| 1998-08-29 | Operating margin | Not reported |
|
| 1999 | Operating margin | 4.4% |
|
| 2000 | Operating margin | 5.9% |
|
| 2001 | Operating margin | 3.4% |
|
| 2002 | Operating margin | 3.4% |
|
| 1993 | Net margin | 3.2% |
|
| 1994 | Net margin | 4.7% |
|
| 1995 | Net margin | 1.2% |
|
| 1996 | Net margin | 0.7% |
|
| 1997 | Net margin | 4.3% |
|
| 1998 | Net margin | 3.1% |
|
| 1999 | Net margin | 1.4% |
|
| 2000 | Net margin | 2.4% |
|
| 2001 | Net margin | 0.8% |
|
| 2002 | Net margin | 1.3% |
|
| 1993 | Free cash flow margin | -2.5% |
|
| 1994 | Free cash flow margin | -8.6% |
|
| 1995 | Free cash flow margin | -0.7% |
|
| 1996 | Free cash flow margin | 14.3% |
|
| 1997 | Free cash flow margin | -1.9% |
|
| 1998 | Free cash flow margin | -5.4% |
|
| 1999 | Free cash flow margin | -5.6% |
|
| 2000 | Free cash flow margin | -1.9% |
|
| 2001 | Free cash flow margin | 3.6% |
|
| 2002 | Free cash flow margin | 3.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Operating cash flow | -394111 |
|
| 1994 | Operating cash flow | -1002048 |
|
| 1995 | Operating cash flow | 207333 |
|
| 1996 | Operating cash flow | 8504431 |
|
| 1997 | Operating cash flow | 23000 |
|
| 1998 | Operating cash flow | -1211000 |
|
| 1999 | Operating cash flow | -4093000 |
|
| 2000 | Operating cash flow | -1476000 |
|
| 2001 | Operating cash flow | 4372000 |
|
| 2002 | Operating cash flow | 3758000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Free cash flow | -1287073 |
|
| 1994 | Free cash flow | -5235699 |
|
| 1995 | Free cash flow | -447971 |
|
| 1996 | Free cash flow | 7966472 |
|
| 1997 | Free cash flow | -1049000 |
|
| 1998 | Free cash flow | -3503000 |
|
| 1999 | Free cash flow | -4497000 |
|
| 2000 | Free cash flow | -1955000 |
|
| 2001 | Free cash flow | 3806000 |
|
| 2002 | Free cash flow | 3352000 |
|
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 |
|---|---|---|---|
| 1993-09-02 | Liabilities / assets | Not reported | No source recorded |
| 1994-09-02 | Liabilities / assets | Not reported | No source recorded |
| 1995-09-02 | Liabilities / assets | Not reported |
|
| 1996-08-31 | Liabilities / assets | Not reported |
|
| 1997-08-30 | Liabilities / assets | Not reported |
|
| 1998-08-29 | Liabilities / assets | Not reported |
|
| 1999-08-28 | Liabilities / assets | Not reported |
|
| 2000-09-02 | Liabilities / assets | Not reported |
|
| 2001-09-01 | Liabilities / assets | Not reported |
|
| 2002-08-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993-09-02 | Current assets / current liabilities | Not reported | No source recorded |
| 1994-09-02 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 3.99× |
|
| 1996 | Current assets / current liabilities | 2.72× |
|
| 1997 | Current assets / current liabilities | 3.01× |
|
| 1998 | Current assets / current liabilities | 3.54× |
|
| 1999-08-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 4.65× |
|
| 2001 | Current assets / current liabilities | 3.99× |
|
| 2002 | Current assets / current liabilities | 4.19× |
|
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 |
|---|---|---|---|---|
| 1993 1992-09-03 – 1993-09-02 | USD 1.63 million Exact valueExact value: 1626943 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 394,111 Exact valueExact value: -394111 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 892,962 Exact valueExact value: 892962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.29 million Calculation and evidence-394111 − 892962 USD Exact free cash flow: -1287073 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1994 1993-09-03 – 1994-09-02 | USD 2.85 million Exact valueExact value: 2846044 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1 million Exact valueExact value: -1002048 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.23 million Exact valueExact value: 4233651 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.24 million Calculation and evidence-1002048 − 4233651 USD Exact free cash flow: -5235699 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-09-03 – 1995-09-02 | USD 804,477 Exact valueExact value: 804477 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207,333 Exact valueExact value: 207333 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 655,304 Exact valueExact value: 655304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 447,971 Calculation and evidence207333 − 655304 USD Exact free cash flow: -447971 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-09-01 – 1996-08-31 | USD 375,667 Exact valueExact value: 375667 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.5 million Exact valueExact value: 8504431 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 537,959 Exact valueExact value: 537959 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.97 million Calculation and evidence8504431 − 537959 USD Exact free cash flow: 7966472 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-08-31 – 1997-08-30 | USD 2.42 million Exact valueExact value: 2416000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,000 Exact valueExact value: 23000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1072000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Calculation and evidence23000 − 1072000 USD Exact free cash flow: -1049000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-08-30 – 1998-08-29 | USD 1.98 million Exact valueExact value: 1975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.21 million Exact valueExact value: -1211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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 3.5 million Calculation and evidence-1211000 − 2292000 USD Exact free cash flow: -3503000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-08-29 – 1999-08-28 | USD 1.09 million Exact valueExact value: 1088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.09 million Exact valueExact value: -4093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 404,000 Exact valueExact value: 404000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.5 million Calculation and evidence-4093000 − 404000 USD Exact free cash flow: -4497000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-09-03 – 2000-09-02 | USD 2.57 million Exact valueExact value: 2565000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Exact valueExact value: -1476000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 479,000 Exact valueExact value: 479000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.96 million Calculation and evidence-1476000 − 479000 USD Exact free cash flow: -1955000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-09-02 – 2001-09-01 | USD 875,000 Exact valueExact value: 875000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.37 million Exact valueExact value: 4372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 566,000 Exact valueExact value: 566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.81 million Calculation and evidence4372000 − 566000 USD Exact free cash flow: 3806000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-09-01 – 2002-08-31 | USD 1.36 million Exact valueExact value: 1355000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.76 million Exact valueExact value: 3758000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 406,000 Exact valueExact value: 406000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.35 million Calculation and evidence3758000 − 406000 USD Exact free cash flow: 3352000 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000225261, 225261, edgar:225261