Revenue
5.84 million USD
2004-02-29 · USD
Exact inputs and evidence
- Revenue: 5843792 USD Source
38 filing records in this dataset, filed from 1995-08-23 to 2004-04-28. Explore the available filing history and original sources.
5.84 million USD
2004-02-29 · USD
5.2%
2004-02-29 · %
1.91 million USD
2004-02-29 · USD
4567517 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
716 thousand USD
2003-03-01 – 2004-02-29
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-04-28.
Financial data available through: 2003-05-31.
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 21.99 million
–
Current period
USD 21.92 million
–
21924454 − 21988690 = -64236 USD
21988690 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source21924454 USD · 2002-06-01 – 2003-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.78 million
–
Current period
USD 1.13 million
–
1129610 − 1781252 = -651642 USD
1781252 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source1129610 USD · 2002-06-01 – 2003-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.74 million
–
Current period
USD 3.85 million
–
3846314 − 4737487 = -891173 USD
4737487 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source3846314 USD · 2002-06-01 – 2003-05-31
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-06-01 – 1994-05-31 | 7645350 | 5947879 Derived | 1697471 | 631347 Derived | 1066124 | Unavailable | Source
|
| 1995 1994-06-01 – 1995-05-31 | 9153104 | 6883723 Derived | 2269381 | 606168 Derived | 1663213 | Unavailable | Source
|
| 1996 1995-06-01 – 1996-05-31 | 11145826 | 7938634 Derived | 3207192 | 882130 Derived | 2325062 | Unavailable | Source
|
| 1997 1996-06-01 – 1997-05-31 | 11768504 | 8017357 Derived | 3751147 | 869852 Derived | 2881295 | Unavailable | Source
|
| 1998 1997-06-01 – 1998-05-31 | 12998952 | 8589723 Derived | 4409229 | 1186506 Derived | 3222723 | Unavailable | Source
|
| 1999 1998-06-01 – 1999-05-31 | 11220528 | 13072976 Derived | -1852448 | -877985 Derived | -974463 | Unavailable | Source
|
| 2000 1999-06-01 – 2000-05-31 | 12440449 | 13389708 Derived | -949259 | -502186 Derived | -447073 | Unavailable | Source
|
| 2001 2000-06-01 – 2001-05-31 | 17957975 | 15745078 Derived | 2212897 | 675372 Derived | 1537525 | Unavailable | Source
|
| 2002 2001-06-01 – 2002-05-31 | 21988690 | 19400094 Derived | 2588596 | 807344 Derived | 1781252 | Unavailable | Source
|
| 2003 2002-06-01 – 2003-05-31 | 21924454 | 20189374 Derived | 1735080 | 605470 Derived | 1129610 | 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 |
|---|---|---|---|
| 1994 | Revenue | 7645350 |
|
| 1995 | Revenue | 9153104 |
|
| 1996 | Revenue | 11145826 |
|
| 1997 | Revenue | 11768504 |
|
| 1998 | Revenue | 12998952 |
|
| 1999 | Revenue | 11220528 |
|
| 2000 | Revenue | 12440449 |
|
| 2001 | Revenue | 17957975 |
|
| 2002 | Revenue | 21988690 |
|
| 2003 | Revenue | 21924454 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 18.1% |
|
| 1995 | Year over year | 19.7% |
|
| 1996 | Year over year | 21.8% |
|
| 1997 | Year over year | 5.6% |
|
| 1998 | Year over year | 10.5% |
|
| 1999 | Year over year | -13.7% |
|
| 2000 | Year over year | 10.9% |
|
| 2001 | Year over year | 44.4% |
|
| 2002 | Year over year | 22.4% |
|
| 2003 | Year over year | -0.3% |
|
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 | 22.2% |
|
| 1995 | Operating margin | 24.8% |
|
| 1996 | Operating margin | 28.8% |
|
| 1997 | Operating margin | 31.9% |
|
| 1998 | Operating margin | 33.9% |
|
| 1999 | Operating margin | -16.5% |
|
| 2000 | Operating margin | -7.6% |
|
| 2001 | Operating margin | 12.3% |
|
| 2002 | Operating margin | 11.8% |
|
| 2003 | Operating margin | 7.9% |
|
| 1994 | Net margin | 13.9% |
|
| 1995 | Net margin | 18.2% |
|
| 1996 | Net margin | 20.9% |
|
| 1997 | Net margin | 24.5% |
|
| 1998 | Net margin | 24.8% |
|
| 1999 | Net margin | -8.7% |
|
| 2000 | Net margin | -3.6% |
|
| 2001 | Net margin | 8.6% |
|
| 2002 | Net margin | 8.1% |
|
| 2003 | Net margin | 5.2% |
|
| 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 | 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 |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 1597653 |
|
| 1995 | Operating cash flow | 1034911 |
|
| 1996 | Operating cash flow | 3458254 |
|
| 1997 | Operating cash flow | 3341331 |
|
| 1998 | Operating cash flow | 5373834 |
|
| 1999 | Operating cash flow | -1887442 |
|
| 2000 | Operating cash flow | 742438 |
|
| 2001 | Operating cash flow | 4328971 |
|
| 2002 | Operating cash flow | 4737487 |
|
| 2003 | Operating cash flow | 3846314 |
|
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 | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | 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 |
|---|---|---|---|
| 1994 | Liabilities / assets | 8.1% |
|
| 1995 | Liabilities / assets | 10% |
|
| 1996 | Liabilities / assets | 10.6% |
|
| 1997 | Liabilities / assets | 5.4% |
|
| 1998 | Liabilities / assets | 3.4% |
|
| 1999 | Liabilities / assets | 9.8% |
|
| 2000 | Liabilities / assets | 7.8% |
|
| 2001 | Liabilities / assets | 14.7% |
|
| 2002 | Liabilities / assets | 16% |
|
| 2003 | Liabilities / assets | 8.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | Not reported |
|
| 1995 | Current assets / current liabilities | Not reported |
|
| 1996 | Current assets / current liabilities | Not reported |
|
| 1997 | Current assets / current liabilities | Not reported |
|
| 1998 | Current assets / current liabilities | 27.98× |
|
| 1999 | Current assets / current liabilities | 9.62× |
|
| 2000 | Current assets / current liabilities | 6.56× |
|
| 2001 | Current assets / current liabilities | 2.91× |
|
| 2002 | Current assets / current liabilities | 2.68× |
|
| 2003 | Current assets / current liabilities | 7.53× |
|
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 1993-06-01 – 1994-05-31 | USD 1.07 million Exact valueExact value: 1066124 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.6 million Exact valueExact value: 1597653 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 1994-06-01 – 1995-05-31 | USD 1.66 million Exact valueExact value: 1663213 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.03 million Exact valueExact value: 1034911 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 1995-06-01 – 1996-05-31 | USD 2.33 million Exact valueExact value: 2325062 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.46 million Exact valueExact value: 3458254 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 1996-06-01 – 1997-05-31 | USD 2.88 million Exact valueExact value: 2881295 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.34 million Exact valueExact value: 3341331 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 1997-06-01 – 1998-05-31 | USD 3.22 million Exact valueExact value: 3222723 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.37 million Exact valueExact value: 5373834 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 1998-06-01 – 1999-05-31 | −USD 974,463 Exact valueExact value: -974463 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.89 million Exact valueExact value: -1887442 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 1999-06-01 – 2000-05-31 | −USD 447,073 Exact valueExact value: -447073 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 742,438 Exact valueExact value: 742438 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 2000-06-01 – 2001-05-31 | USD 1.54 million Exact valueExact value: 1537525 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.33 million Exact valueExact value: 4328971 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 2001-06-01 – 2002-05-31 | USD 1.78 million Exact valueExact value: 1781252 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.74 million Exact valueExact value: 4737487 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 2002-06-01 – 2003-05-31 | USD 1.13 million Exact valueExact value: 1129610 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.85 million Exact valueExact value: 3846314 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.
38 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000708484, 708484, edgar:708484