Revenue
25.4 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 25379000 USD Source
42 filing records in this dataset, filed from 1995-08-14 to 2004-08-23. Explore the available filing history and original sources.
25.4 million USD
2004-06-30 · USD
-1.43%
2004-06-30 · %
4.8 million USD
2004-06-30 · USD
707000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
97.3 million USD
2003-07-01 – 2004-06-30
-3.62 million USD
2003-07-01 – 2004-06-30
7.97 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-23.
Financial data available through: 2003-12-31.
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 98.83 million
–
Current period
USD 98.66 million
–
98661000 − 98828000 = -167000 USD
98828000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source98661000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.57 million
–
Current period
−USD 273,000
–
-273000 − -3568000 = 3295000 USD
-3568000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-273000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8.37 million
–
Current period
USD 5.61 million
–
5608000 − 8369000 = -2761000 USD
8369000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source5608000 USD · 2003-01-01 – 2003-12-31
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 1994-01-01 – 1994-12-31 | 62423000 | 55864000 Derived | 6559000 | 1825000 Derived | 4734000 | Unavailable | Source
|
| 1995 1995-01-01 – 1995-12-31 | 74674000 | 68037000 Derived | 6637000 | 2091000 Derived | 4546000 | Unavailable | Source
|
| 1996 1996-01-01 – 1996-12-31 | 82743000 | 76740000 Derived | 6003000 | -1380000 Derived | 7383000 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 86945000 | 79506000 Derived | 7439000 | -6940000 Derived | 14379000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 98566000 | 90125000 Derived | 8441000 | 3651000 Derived | 4790000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 104143000 | 94587000 Derived | 9556000 | -10794000 Derived | 20350000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 103710000 | 97456000 Derived | 6254000 | -6815000 Derived | 13069000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 105398000 | 103976000 Derived | 1422000 | 7912000 Derived | -6490000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 98828000 | 96729000 Derived | 2099000 | 5667000 Derived | -3568000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 98661000 | 97500000 Derived | 1161000 | 1434000 Derived | -273000 | 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 | 62423000 |
|
| 1995 | Revenue | 74674000 |
|
| 1996 | Revenue | 82743000 |
|
| 1997 | Revenue | 86945000 |
|
| 1998 | Revenue | 98566000 |
|
| 1999 | Revenue | 104143000 |
|
| 2000 | Revenue | 103710000 |
|
| 2001 | Revenue | 105398000 |
|
| 2002 | Revenue | 98828000 |
|
| 2003 | Revenue | 98661000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 12.1% |
|
| 1995 | Year over year | 19.6% |
|
| 1996 | Year over year | 10.8% |
|
| 1997 | Year over year | 5.1% |
|
| 1998 | Year over year | 13.4% |
|
| 1999 | Year over year | 5.7% |
|
| 2000 | Year over year | -0.4% |
|
| 2001 | Year over year | 1.6% |
|
| 2002 | Year over year | -6.2% |
|
| 2003 | Year over year | -0.2% |
|
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 | 10.5% |
|
| 1995 | Operating margin | 8.9% |
|
| 1996 | Operating margin | 7.3% |
|
| 1997 | Operating margin | 8.6% |
|
| 1998 | Operating margin | 8.6% |
|
| 1999 | Operating margin | 9.2% |
|
| 2000 | Operating margin | 6% |
|
| 2001 | Operating margin | 1.3% |
|
| 2002 | Operating margin | 2.1% |
|
| 2003 | Operating margin | 1.2% |
|
| 1994 | Net margin | 7.6% |
|
| 1995 | Net margin | 6.1% |
|
| 1996 | Net margin | 8.9% |
|
| 1997 | Net margin | 16.5% |
|
| 1998 | Net margin | 4.9% |
|
| 1999 | Net margin | 19.5% |
|
| 2000 | Net margin | 12.6% |
|
| 2001 | Net margin | -6.2% |
|
| 2002 | Net margin | -3.6% |
|
| 2003 | Net margin | -0.3% |
|
| 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 | 6871000 |
|
| 1995 | Operating cash flow | 5078000 |
|
| 1996 | Operating cash flow | 4792000 |
|
| 1997 | Operating cash flow | 10327000 |
|
| 1998 | Operating cash flow | 11280000 |
|
| 1999 | Operating cash flow | 9901000 |
|
| 2000 | Operating cash flow | 6786000 |
|
| 2001 | Operating cash flow | 24000 |
|
| 2002 | Operating cash flow | 8369000 |
|
| 2003 | Operating cash flow | 5608000 |
|
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 | 52.1% |
|
| 1995 | Liabilities / assets | 52.4% |
|
| 1996 | Liabilities / assets | 51.4% |
|
| 1997 | Liabilities / assets | 36.2% |
|
| 1998 | Liabilities / assets | 31.6% |
|
| 1999 | Liabilities / assets | 28.9% |
|
| 2000 | Liabilities / assets | 26.7% |
|
| 2001 | Liabilities / assets | 37.4% |
|
| 2002 | Liabilities / assets | 34% |
|
| 2003 | Liabilities / assets | 30.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 0.95× |
|
| 1995 | Current assets / current liabilities | 1.24× |
|
| 1996 | Current assets / current liabilities | 2.04× |
|
| 1997 | Current assets / current liabilities | 2.24× |
|
| 1998 | Current assets / current liabilities | 2.15× |
|
| 1999 | Current assets / current liabilities | 2.89× |
|
| 2000 | Current assets / current liabilities | 1.45× |
|
| 2001 | Current assets / current liabilities | 0.91× |
|
| 2002 | Current assets / current liabilities | 1.12× |
|
| 2003 | Current assets / current liabilities | 1.78× |
|
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 1994-01-01 – 1994-12-31 | USD 4.73 million Exact valueExact value: 4734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.87 million Exact valueExact value: 6871000 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 1995-01-01 – 1995-12-31 | USD 4.55 million Exact valueExact value: 4546000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.08 million Exact valueExact value: 5078000 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 1996-01-01 – 1996-12-31 | USD 7.38 million Exact valueExact value: 7383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.79 million Exact valueExact value: 4792000 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 1997-01-01 – 1997-12-31 | USD 14.38 million Exact valueExact value: 14379000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.33 million Exact valueExact value: 10327000 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 1998-01-01 – 1998-12-31 | USD 4.79 million Exact valueExact value: 4790000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.28 million Exact valueExact value: 11280000 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 1999-01-01 – 1999-12-31 | USD 20.35 million Exact valueExact value: 20350000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.9 million Exact valueExact value: 9901000 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 2000-01-01 – 2000-12-31 | USD 13.07 million Exact valueExact value: 13069000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.79 million Exact valueExact value: 6786000 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 2001-01-01 – 2001-12-31 | −USD 6.49 million Exact valueExact value: -6490000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24,000 Exact valueExact value: 24000 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 2002-01-01 – 2002-12-31 | −USD 3.57 million Exact valueExact value: -3568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.37 million Exact valueExact value: 8369000 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 2003-01-01 – 2003-12-31 | −USD 273,000 Exact valueExact value: -273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.61 million Exact valueExact value: 5608000 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000712843, 712843, edgar:712843