Revenue
1.93 million USD
2003-07-31 · USD
Exact inputs and evidence
- Revenue: 1926384 USD Source
27 filing records in this dataset, filed from 1999-04-29 to 2003-09-15. Explore the available filing history and original sources.
1.93 million USD
2003-07-31 · USD
-4.32%
2003-07-31 · %
112 thousand USD
2003-07-31 · USD
93 thousand USD
2003-07-31 · USD
218884 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-375 thousand USD
2002-08-01 – 2003-07-31
513 thousand USD
2002-08-01 – 2003-07-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-09-15.
Financial data available through: 2003-01-31.
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 8.69 million
–
Current period
USD 8.69 million
–
8686464 − 8690671 = -4207 USD
8690671 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source8686464 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.03 million
–
Current period
−USD 271,075
–
-271075 − -1025855 = 754780 USD
-1025855 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source-271075 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 695,029
–
Current period
USD 512,498
–
512498 − 695029 = -182531 USD
695029 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source512498 USD · 2002-02-01 – 2003-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 605,939
–
Current period
USD 562,395
–
562395 − 605939 = -43544 USD
605939 USD · 2001-02-01 – 2002-01-31
Inspect prior input Prior source562395 USD · 2002-02-01 – 2003-01-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-02-01 – 1997-01-31 | 2600725 | 2297156 Derived | 303569 | 9401 Derived | 294168 | Unavailable | Source
|
| 1998 1997-02-01 – 1998-01-31 | 3822156 | 3425727 Derived | 396429 | -267995 Derived | 664424 | 225130 Derived | Source
|
| 1999 1998-02-01 – 1999-01-31 | 5016828 | 4637517 Derived | 379311 | 6641 Derived | 372670 | 313279 Derived | Source
|
| 2000 1999-02-01 – 2000-01-31 | 6409716 | 6495507 Derived | -85791 | 34932 Derived | -120723 | 439951 Derived | Source
|
| 2001 2000-02-01 – 2001-01-31 | 8247510 | 8224970 Derived | 22540 | 36749 Derived | -14209 | -413959 Derived | Source
|
| 2002 2001-02-01 – 2002-01-31 | 8690671 | 9139879 Derived | -449208 | 576647 Derived | -1025855 | 89090 Derived | Source
|
| 2003 2002-02-01 – 2003-01-31 | 8686464 | 9013278 Derived | -326814 | -55739 Derived | -271075 | -49897 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 |
|---|---|---|---|
| 1997 | Revenue | 2600725 |
|
| 1998 | Revenue | 3822156 |
|
| 1999 | Revenue | 5016828 |
|
| 2000 | Revenue | 6409716 |
|
| 2001 | Revenue | 8247510 |
|
| 2002 | Revenue | 8690671 |
|
| 2003 | Revenue | 8686464 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 47% |
|
| 1999 | Year over year | 31.3% |
|
| 2000 | Year over year | 27.8% |
|
| 2001 | Year over year | 28.7% |
|
| 2002 | Year over year | 5.4% |
|
| 2003 | Year over year | -0% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 11.7% |
|
| 1998 | Operating margin | 10.4% |
|
| 1999 | Operating margin | 7.6% |
|
| 2000 | Operating margin | -1.3% |
|
| 2001 | Operating margin | 0.3% |
|
| 2002 | Operating margin | -5.2% |
|
| 2003 | Operating margin | -3.8% |
|
| 1997 | Net margin | 11.3% |
|
| 1998 | Net margin | 17.4% |
|
| 1999 | Net margin | 7.4% |
|
| 2000 | Net margin | -1.9% |
|
| 2001 | Net margin | -0.2% |
|
| 2002 | Net margin | -11.8% |
|
| 2003 | Net margin | -3.1% |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | 5.9% |
|
| 1999 | Free cash flow margin | 6.2% |
|
| 2000 | Free cash flow margin | 6.9% |
|
| 2001 | Free cash flow margin | -5% |
|
| 2002 | Free cash flow margin | 1% |
|
| 2003 | Free cash flow margin | -0.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | Not reported | No source recorded |
| 1998 | Operating cash flow | 726075 |
|
| 1999 | Operating cash flow | 682095 |
|
| 2000 | Operating cash flow | 850355 |
|
| 2001 | Operating cash flow | 309872 |
|
| 2002 | Operating cash flow | 695029 |
|
| 2003 | Operating cash flow | 512498 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | Unavailable | No source recorded |
| 1998 | Free cash flow | 225130 |
|
| 1999 | Free cash flow | 313279 |
|
| 2000 | Free cash flow | 439951 |
|
| 2001 | Free cash flow | -413959 |
|
| 2002 | Free cash flow | 89090 |
|
| 2003 | Free cash flow | -49897 |
|
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 |
|---|---|---|---|
| 1997-01-31 | Liabilities / assets | Not reported | No source recorded |
| 1998 | Liabilities / assets | 100% |
|
| 1999 | Liabilities / assets | 100% |
|
| 2000-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2001-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-01-31 | Liabilities / assets | Not reported | No source recorded |
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 0.47× |
|
| 1998 | Current assets / current liabilities | 0.62× |
|
| 1999 | Current assets / current liabilities | 0.83× |
|
| 2000 | Current assets / current liabilities | 0.63× |
|
| 2001 | Current assets / current liabilities | 0.91× |
|
| 2002 | Current assets / current liabilities | 0.5× |
|
| 2003 | Current assets / current liabilities | 0.22× |
|
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 |
|---|---|---|---|---|
| 1997 1996-02-01 – 1997-01-31 | USD 294,168 Exact valueExact value: 294168 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1998 1997-02-01 – 1998-01-31 | USD 664,424 Exact valueExact value: 664424 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 726,075 Exact valueExact value: 726075 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 500,945 Exact valueExact value: 500945 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 225,130 Calculation and evidence726075 − 500945 USD Exact free cash flow: 225130 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-02-01 – 1999-01-31 | USD 372,670 Exact valueExact value: 372670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 682,095 Exact valueExact value: 682095 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 368,816 Exact valueExact value: 368816 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 313,279 Calculation and evidence682095 − 368816 USD Exact free cash flow: 313279 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-02-01 – 2000-01-31 | −USD 120,723 Exact valueExact value: -120723 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 850,355 Exact valueExact value: 850355 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 410,404 Exact valueExact value: 410404 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 439,951 Calculation and evidence850355 − 410404 USD Exact free cash flow: 439951 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-02-01 – 2001-01-31 | −USD 14,209 Exact valueExact value: -14209 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 309,872 Exact valueExact value: 309872 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 723,831 Exact valueExact value: 723831 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 413,959 Calculation and evidence309872 − 723831 USD Exact free cash flow: -413959 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-02-01 – 2002-01-31 | −USD 1.03 million Exact valueExact value: -1025855 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 695,029 Exact valueExact value: 695029 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 605,939 Exact valueExact value: 605939 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 89,090 Calculation and evidence695029 − 605939 USD Exact free cash flow: 89090 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-02-01 – 2003-01-31 | −USD 271,075 Exact valueExact value: -271075 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 512,498 Exact valueExact value: 512498 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 562,395 Exact valueExact value: 562395 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 49,897 Calculation and evidence512498 − 562395 USD Exact free cash flow: -49897 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.
27 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000702167, 702167, edgar:702167