Revenue
9.83 million USD
2007-06-02 · USD
Exact inputs and evidence
- Revenue: 9830000 USD Source
58 filing records in this dataset, filed from 1995-07-17 to 2007-12-31. Explore the available filing history and original sources.
177000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-12-31.
Financial data available through: 2007-09-01.
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 49.06 million
–
Current period
USD 38.38 million
–
38384000 − 49061000 = -10677000 USD
49061000 USD · 2005-09-03 – 2006-09-02
Inspect prior input Prior source38384000 USD · 2006-09-02 – 2007-09-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 6.06 million
–
Current period
−USD 5.66 million
–
-5657000 − -6057000 = 400000 USD
-6057000 USD · 2005-09-03 – 2006-09-02
Inspect prior input Prior source-5657000 USD · 2006-09-02 – 2007-09-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.65 million
–
Current period
USD 1.3 million
–
1298000 − -2648000 = 3946000 USD
-2648000 USD · 2005-09-03 – 2006-09-02
Inspect prior input Prior source1298000 USD · 2006-09-02 – 2007-09-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 955,000
–
Current period
USD 451,000
–
451000 − 955000 = -504000 USD
955000 USD · 2005-09-03 – 2006-09-02
Inspect prior input Prior source451000 USD · 2006-09-02 – 2007-09-01
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-09-01 – 1998-08-31 | 24766000 | 29118000 Derived | -4352000 | -1934000 Derived | -2418000 | -4115000 Derived | Source
|
| 1999 1998-09-01 – 1999-08-31 | 29089000 | 28834000 Derived | 255000 | -138000 Derived | 393000 | -1310000 Derived | Source
|
| 2000 1999-09-01 – 2000-08-31 | 42799000 | 44099000 Derived | -1300000 | -2455000 Derived | 1155000 | Unavailable | Source
|
| 2001 2000-09-01 – 2001-08-31 | 44832000 | 46773000 Derived | -1941000 | 1252000 Derived | -3193000 | 512000 Derived | Source
|
| 2002 2001-09-01 – 2002-08-31 | 28532000 | 31226000 Derived | -2694000 | 1198000 Derived | -3892000 | -1214000 Derived | Source
|
| 2003 2002-09-01 – 2003-08-31 | 38440000 | 41877000 Derived | -3437000 | 1192000 Derived | -4629000 | -120000 Derived | Source
|
| 2004 2003-09-01 – 2004-08-31 | 43320000 | 51834000 Derived | -8514000 | -1505000 Derived | -7009000 | -4680000 Derived | Source
|
| 2005 2004-09-01 – 2005-08-31 | 52642000 | 53092000 Derived | -450000 | -805000 Derived | 355000 | -4270000 Derived | Source
|
| 2006 2005-09-03 – 2006-09-02 | 49061000 | 53653000 Derived | -4592000 | 1465000 Derived | -6057000 | -3603000 Derived | Source
|
| 2007 2006-09-02 – 2007-09-01 | 38384000 | 44800000 Derived | -6416000 | -759000 Derived | -5657000 | 847000 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 |
|---|---|---|---|
| 1998 | Revenue | 24766000 |
|
| 1999 | Revenue | 29089000 |
|
| 2000 | Revenue | 42799000 |
|
| 2001 | Revenue | 44832000 |
|
| 2002 | Revenue | 28532000 |
|
| 2003 | Revenue | 38440000 |
|
| 2004 | Revenue | 43320000 |
|
| 2005 | Revenue | 52642000 |
|
| 2006 | Revenue | 49061000 |
|
| 2007 | Revenue | 38384000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 17.5% |
|
| 2000 | Year over year | 47.1% |
|
| 2001 | Year over year | 4.8% |
|
| 2002 | Year over year | -36.4% |
|
| 2003 | Year over year | 34.7% |
|
| 2004 | Year over year | 12.7% |
|
| 2005 | Year over year | 21.5% |
|
| 2006 | Year over year | -6.8% |
|
| 2007 | Year over year | -21.8% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -17.6% |
|
| 1999 | Operating margin | 0.9% |
|
| 2000 | Operating margin | -3% |
|
| 2001 | Operating margin | -4.3% |
|
| 2002 | Operating margin | -9.4% |
|
| 2003 | Operating margin | -8.9% |
|
| 2004 | Operating margin | -19.7% |
|
| 2005 | Operating margin | -0.9% |
|
| 2006 | Operating margin | -9.4% |
|
| 2007 | Operating margin | -16.7% |
|
| 1998 | Net margin | -9.8% |
|
| 1999 | Net margin | 1.4% |
|
| 2000 | Net margin | 2.7% |
|
| 2001 | Net margin | -7.1% |
|
| 2002 | Net margin | -13.6% |
|
| 2003 | Net margin | -12% |
|
| 2004 | Net margin | -16.2% |
|
| 2005 | Net margin | 0.7% |
|
| 2006 | Net margin | -12.3% |
|
| 2007 | Net margin | -14.7% |
|
| 1998 | Free cash flow margin | -16.6% |
|
| 1999 | Free cash flow margin | -4.5% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | 1.1% |
|
| 2002 | Free cash flow margin | -4.3% |
|
| 2003 | Free cash flow margin | -0.3% |
|
| 2004 | Free cash flow margin | -10.8% |
|
| 2005 | Free cash flow margin | -8.1% |
|
| 2006 | Free cash flow margin | -7.3% |
|
| 2007 | Free cash flow margin | 2.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -3043000 |
|
| 1999 | Operating cash flow | 2576000 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | 3930000 |
|
| 2002 | Operating cash flow | 1077000 |
|
| 2003 | Operating cash flow | 322000 |
|
| 2004 | Operating cash flow | -3937000 |
|
| 2005 | Operating cash flow | -2956000 |
|
| 2006 | Operating cash flow | -2648000 |
|
| 2007 | Operating cash flow | 1298000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -4115000 |
|
| 1999 | Free cash flow | -1310000 |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | 512000 |
|
| 2002 | Free cash flow | -1214000 |
|
| 2003 | Free cash flow | -120000 |
|
| 2004 | Free cash flow | -4680000 |
|
| 2005 | Free cash flow | -4270000 |
|
| 2006 | Free cash flow | -3603000 |
|
| 2007 | Free cash flow | 847000 |
|
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 |
|---|---|---|---|
| 1998-08-31 | Liabilities / assets | Not reported |
|
| 1999-08-31 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 47.8% |
|
| 2001 | Liabilities / assets | 33.1% |
|
| 2002 | Liabilities / assets | 36.6% |
|
| 2003 | Liabilities / assets | 50.2% |
|
| 2004 | Liabilities / assets | 60.3% |
|
| 2005 | Liabilities / assets | 51.6% |
|
| 2006 | Liabilities / assets | 67.4% |
|
| 2007 | Liabilities / assets | 78.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 4.17× |
|
| 1999 | Current assets / current liabilities | 2.9× |
|
| 2000 | Current assets / current liabilities | 1.59× |
|
| 2001 | Current assets / current liabilities | 2.71× |
|
| 2002 | Current assets / current liabilities | 1.63× |
|
| 2003 | Current assets / current liabilities | 1.66× |
|
| 2004 | Current assets / current liabilities | 1.28× |
|
| 2005 | Current assets / current liabilities | 1.87× |
|
| 2006 | Current assets / current liabilities | 1.34× |
|
| 2007 | Current assets / current liabilities | 1.52× |
|
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 |
|---|---|---|---|---|
| 1998 1997-09-01 – 1998-08-31 | −USD 2.42 million Exact valueExact value: -2418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.04 million Exact valueExact value: -3043000 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 4.12 million Calculation and evidence-3043000 − 1072000 USD Exact free cash flow: -4115000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-09-01 – 1999-08-31 | USD 393,000 Exact valueExact value: 393000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.58 million Exact valueExact value: 2576000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Exact valueExact value: 3886000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.31 million Calculation and evidence2576000 − 3886000 USD Exact free cash flow: -1310000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-09-01 – 2000-08-31 | USD 1.16 million Exact valueExact value: 1155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 4.33 million Exact valueExact value: 4329000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2001 2000-09-01 – 2001-08-31 | −USD 3.19 million Exact valueExact value: -3193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.93 million Exact valueExact value: 3930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.42 million Exact valueExact value: 3418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 512,000 Calculation and evidence3930000 − 3418000 USD Exact free cash flow: 512000 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 3.89 million Exact valueExact value: -3892000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.08 million Exact valueExact value: 1077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2291000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.21 million Calculation and evidence1077000 − 2291000 USD Exact free cash flow: -1214000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-09-01 – 2003-08-31 | −USD 4.63 million Exact valueExact value: -4629000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 322,000 Exact valueExact value: 322000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 442,000 Exact valueExact value: 442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 120,000 Calculation and evidence322000 − 442000 USD Exact free cash flow: -120000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-09-01 – 2004-08-31 | −USD 7.01 million Exact valueExact value: -7009000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.94 million Exact valueExact value: -3937000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 743,000 Exact valueExact value: 743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.68 million Calculation and evidence-3937000 − 743000 USD Exact free cash flow: -4680000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-09-01 – 2005-08-31 | USD 355,000 Exact valueExact value: 355000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.96 million Exact valueExact value: -2956000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.31 million Exact valueExact value: 1314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.27 million Calculation and evidence-2956000 − 1314000 USD Exact free cash flow: -4270000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-09-03 – 2006-09-02 | −USD 6.06 million Exact valueExact value: -6057000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.65 million Exact valueExact value: -2648000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 955,000 Exact valueExact value: 955000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.6 million Calculation and evidence-2648000 − 955000 USD Exact free cash flow: -3603000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-09-02 – 2007-09-01 | −USD 5.66 million Exact valueExact value: -5657000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.3 million Exact valueExact value: 1298000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 451,000 Exact valueExact value: 451000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 847,000 Calculation and evidence1298000 − 451000 USD Exact free cash flow: 847000 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.
58 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000351298, 351298, edgar:351298