Revenue
3.55 million USD
2003-06-30 · USD
35 filing records in this dataset, filed from 1995-05-12 to 2003-06-30. Explore the available filing history and original sources.
3.55 million USD
2003-06-30 · USD
-2.81%
2003-06-30 · %
-48 thousand USD
2003-06-30 · USD
-275 thousand USD
2003-06-30 · USD
46000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.8 million USD
2002-07-01 – 2003-06-30
-1.48 million USD
2002-07-01 – 2003-06-30
-688 thousand USD
2002-07-01 – 2003-06-30
265 thousand USD
2002-07-01 – 2003-06-30
-953 thousand USD
2002-07-01 – 2003-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-06-30.
Financial data available through: 2003-06-30.
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 8.91 million
–
Current period
USD 6.8 million
–
6798000 − 8913000 = -2115000 USD
8913000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source6798000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 513,000
–
Current period
−USD 1.48 million
–
-1483000 − -513000 = -970000 USD
-513000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source-1483000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 157,000
–
Current period
−USD 688,000
–
-688000 − 157000 = -845000 USD
157000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source-688000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 28,000
–
Current period
USD 265,000
–
265000 − 28000 = 237000 USD
28000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source265000 USD · 2002-07-01 – 2003-06-30
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-07-01 – 1994-06-30 | 8847674 | 8437234 Derived | 410440 | 205589 Derived | 204851 | Unavailable | Source
|
| 1995 1994-07-01 – 1995-06-30 | 9893762 | 9432990 Derived | 460772 | 332945 Derived | 127827 | Unavailable | Source
|
| 1996 1995-07-01 – 1996-06-30 | 10962160 | 9976707 Derived | 985453 | 206558 Derived | 778895 | Unavailable | Source
|
| 1997 1996-07-01 – 1997-06-30 | 9597536 | 9557449 Derived | 40087 | 149600 Derived | -109513 | Unavailable | Source
|
| 1998 1997-07-01 – 1998-06-30 | 12326009 | 11709262 Derived | 616747 | -6000 Derived | 622747 | Unavailable | Source
|
| 1999 1998-07-01 – 1999-06-30 | 9828369 | 11192808 Derived | -1364439 | -36724 Derived | -1327715 | -1088873 Derived | Source
|
| 2000 1999-07-01 – 2000-06-30 | 8024000 | 11134000 Derived | -3110000 | -152000 Derived | -2958000 | -1972000 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 8024000 | 11134000 Derived | -3110000 | -152000 Derived | -2958000 | -1972000 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 8913000 | 9462000 Derived | -549000 | -36000 Derived | -513000 | 129000 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 6798000 | 8286000 Derived | -1488000 | -5000 Derived | -1483000 | -953000 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 |
|---|---|---|---|
| 1994 | Revenue | 8847674 |
|
| 1995 | Revenue | 9893762 |
|
| 1996 | Revenue | 10962160 |
|
| 1997 | Revenue | 9597536 |
|
| 1998 | Revenue | 12326009 |
|
| 1999 | Revenue | 9828369 |
|
| 2000 | Revenue | 8024000 |
|
| 2001 | Revenue | 8024000 |
|
| 2002 | Revenue | 8913000 |
|
| 2003 | Revenue | 6798000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 11.8% |
|
| 1996 | Year over year | 10.8% |
|
| 1997 | Year over year | -12.4% |
|
| 1998 | Year over year | 28.4% |
|
| 1999 | Year over year | -20.3% |
|
| 2000 | Year over year | -18.4% |
|
| 2001 | Year over year | 0% |
|
| 2002 | Year over year | 11.1% |
|
| 2003 | Year over year | -23.7% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 4.6% |
|
| 1995 | Operating margin | 4.7% |
|
| 1996 | Operating margin | 9% |
|
| 1997 | Operating margin | 0.4% |
|
| 1998 | Operating margin | 5% |
|
| 1999 | Operating margin | -13.9% |
|
| 2000 | Operating margin | -38.8% |
|
| 2001 | Operating margin | -38.8% |
|
| 2002 | Operating margin | -6.2% |
|
| 2003 | Operating margin | -21.9% |
|
| 1994 | Net margin | 2.3% |
|
| 1995 | Net margin | 1.3% |
|
| 1996 | Net margin | 7.1% |
|
| 1997 | Net margin | -1.1% |
|
| 1998 | Net margin | 5.1% |
|
| 1999 | Net margin | -13.5% |
|
| 2000 | Net margin | -36.9% |
|
| 2001 | Net margin | -36.9% |
|
| 2002 | Net margin | -5.8% |
|
| 2003 | Net margin | -21.8% |
|
| 1994 | Free cash flow margin | Not reported |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -11.1% |
|
| 2000 | Free cash flow margin | -24.6% |
|
| 2001 | Free cash flow margin | -24.6% |
|
| 2002 | Free cash flow margin | 1.4% |
|
| 2003 | Free cash flow margin | -14% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 316154 |
|
| 1995 | Operating cash flow | 634525 |
|
| 1996 | Operating cash flow | 528090 |
|
| 1997 | Operating cash flow | -7864 |
|
| 1998 | Operating cash flow | 207370 |
|
| 1999 | Operating cash flow | 18932 |
|
| 2000 | Operating cash flow | -1617000 |
|
| 2001 | Operating cash flow | -1617000 |
|
| 2002 | Operating cash flow | 157000 |
|
| 2003 | Operating cash flow | -688000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | Unavailable |
|
| 1995 | Free cash flow | Unavailable |
|
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | -1088873 |
|
| 2000 | Free cash flow | -1972000 |
|
| 2001 | Free cash flow | -1972000 |
|
| 2002 | Free cash flow | 129000 |
|
| 2003 | Free cash flow | -953000 |
|
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 |
|---|---|---|---|
| 1994 | Liabilities / assets | 75% |
|
| 1995 | Liabilities / assets | 73% |
|
| 1996 | Liabilities / assets | 61.5% |
|
| 1997 | Liabilities / assets | 59.1% |
|
| 1998 | Liabilities / assets | 22.1% |
|
| 1999 | Liabilities / assets | 29.1% |
|
| 2000 | Liabilities / assets | 40.4% |
|
| 2001-06-30 | Liabilities / assets | Not reported | No source recorded |
| 2002-06-30 | Liabilities / assets | Not reported | No source recorded |
| 2003-06-30 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 1.12× |
|
| 1995 | Current assets / current liabilities | 0.98× |
|
| 1996 | Current assets / current liabilities | 1.18× |
|
| 1997 | Current assets / current liabilities | 1.14× |
|
| 1998 | Current assets / current liabilities | 3.04× |
|
| 1999 | Current assets / current liabilities | 1.9× |
|
| 2000 | Current assets / current liabilities | 0.95× |
|
| 2001 | Current assets / current liabilities | 0.95× |
|
| 2002 | Current assets / current liabilities | 0.42× |
|
| 2003 | Current assets / current liabilities | 0.42× |
|
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 |
|---|---|---|---|---|
| 1994 1993-07-01 – 1994-06-30 | USD 204,851 Exact valueExact value: 204851 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 316,154 Exact valueExact value: 316154 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. |
| 1995 1994-07-01 – 1995-06-30 | USD 127,827 Exact valueExact value: 127827 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 634,525 Exact valueExact value: 634525 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. |
| 1996 1995-07-01 – 1996-06-30 | USD 778,895 Exact valueExact value: 778895 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 528,090 Exact valueExact value: 528090 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. |
| 1997 1996-07-01 – 1997-06-30 | −USD 109,513 Exact valueExact value: -109513 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7,864 Exact valueExact value: -7864 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. |
| 1998 1997-07-01 – 1998-06-30 | USD 622,747 Exact valueExact value: 622747 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207,370 Exact valueExact value: 207370 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 1998-07-01 – 1999-06-30 | −USD 1.33 million Exact valueExact value: -1327715 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18,932 Exact valueExact value: 18932 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.11 million Exact valueExact value: 1107805 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.09 million Calculation and evidence18932 − 1107805 USD Exact free cash flow: -1088873 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-01 – 2000-06-30 | −USD 2.96 million Exact valueExact value: -2958000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.62 million Exact valueExact value: -1617000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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 1.97 million Calculation and evidence-1617000 − 355000 USD Exact free cash flow: -1972000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | −USD 2.96 million Exact valueExact value: -2958000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.62 million Exact valueExact value: -1617000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | 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 1.97 million Calculation and evidence-1617000 − 355000 USD Exact free cash flow: -1972000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | −USD 513,000 Exact valueExact value: -513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 157,000 Exact valueExact value: 157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28,000 Exact valueExact value: 28000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,000 Calculation and evidence157000 − 28000 USD Exact free cash flow: 129000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-07-01 – 2003-06-30 | −USD 1.48 million Exact valueExact value: -1483000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 688,000 Exact valueExact value: -688000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 265,000 Exact valueExact value: 265000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 953,000 Calculation and evidence-688000 − 265000 USD Exact free cash flow: -953000 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000351506, 351506, edgar:351506