Revenue
10.7 million USD
2003-09-30 · USD
Exact inputs and evidence
- Revenue: 10671000 USD Source
39 filing records in this dataset, filed from 1995-08-11 to 2003-12-31. Explore the available filing history and original sources.
10.7 million USD
2003-09-30 · USD
11.12%
2003-09-30 · %
3.27 million USD
2003-09-30 · USD
958 thousand USD
2003-09-30 · USD
6653000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-12-31.
Financial data available through: 2002-03-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 41.48 million
–
Current period
USD 52.22 million
–
52220000 − 41477000 = 10743000 USD
41477000 USD · 2000-04-01 – 2001-03-31
Inspect prior input Prior source52220000 USD · 2001-04-01 – 2002-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8.31 million
–
Current period
USD 9.82 million
–
9816000 − 8308000 = 1508000 USD
8308000 USD · 2000-04-01 – 2001-03-31
Inspect prior input Prior source9816000 USD · 2001-04-01 – 2002-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 11.87 million
–
Current period
USD 20.9 million
–
20903000 − 11868000 = 9035000 USD
11868000 USD · 2000-04-01 – 2001-03-31
Inspect prior input Prior source20903000 USD · 2001-04-01 – 2002-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12.32 million
–
Current period
USD 19.09 million
–
19087000 − 12321000 = 6766000 USD
12321000 USD · 2000-04-01 – 2001-03-31
Inspect prior input Prior source19087000 USD · 2001-04-01 – 2002-03-31
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-04-01 – 1994-03-31 | 18980000 | 18048000 Derived | 932000 | -107000 Derived | 1039000 | 344000 Derived | Source
|
| 1995 1994-04-01 – 1995-03-31 | 19399000 | 18038000 Derived | 1361000 | -175000 Derived | 1536000 | 42000 Derived | Source
|
| 1996 1995-04-01 – 1996-03-31 | 22981000 | 23881000 Derived | -900000 | 52000 Derived | -952000 | -2253000 Derived | Source
|
| 1997 1996-04-01 – 1997-03-31 | 20974000 | 19187000 Derived | 1787000 | 242000 Derived | 1545000 | -5961000 Derived | Source
|
| 1998 1997-04-01 – 1998-03-31 | 37017000 | 33646000 Derived | 3371000 | -1173000 Derived | 4544000 | -881000 Derived | Source
|
| 1999 1998-04-01 – 1999-03-31 | 14424000 | 17690000 Derived | -3266000 | -79000 Derived | -3187000 | -585000 Derived | Source
|
| 2000 1999-04-01 – 2000-03-31 | 18563000 | 19796000 Derived | -1233000 | -26000 Derived | -1207000 | -2790000 Derived | Source
|
| 2001 2000-04-01 – 2001-03-31 | 41477000 | 33341000 Derived | 8136000 | -172000 Derived | 8308000 | -453000 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 52220000 | 43450000 Derived | 8770000 | -1046000 Derived | 9816000 | 1816000 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 | 18980000 |
|
| 1995 | Revenue | 19399000 |
|
| 1996 | Revenue | 22981000 |
|
| 1997 | Revenue | 20974000 |
|
| 1998 | Revenue | 37017000 |
|
| 1999 | Revenue | 14424000 |
|
| 2000 | Revenue | 18563000 |
|
| 2001 | Revenue | 41477000 |
|
| 2002 | Revenue | 52220000 |
|
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 | 2.2% |
|
| 1996 | Year over year | 18.5% |
|
| 1997 | Year over year | -8.7% |
|
| 1998 | Year over year | 76.5% |
|
| 1999 | Year over year | -61% |
|
| 2000 | Year over year | 28.7% |
|
| 2001 | Year over year | 123.4% |
|
| 2002 | Year over year | 25.9% |
|
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 | 4.9% |
|
| 1995 | Operating margin | 7% |
|
| 1996 | Operating margin | -3.9% |
|
| 1997 | Operating margin | 8.5% |
|
| 1998 | Operating margin | 9.1% |
|
| 1999 | Operating margin | -22.6% |
|
| 2000 | Operating margin | -6.6% |
|
| 2001 | Operating margin | 19.6% |
|
| 2002 | Operating margin | 16.8% |
|
| 1994 | Net margin | 5.5% |
|
| 1995 | Net margin | 7.9% |
|
| 1996 | Net margin | -4.1% |
|
| 1997 | Net margin | 7.4% |
|
| 1998 | Net margin | 12.3% |
|
| 1999 | Net margin | -22.1% |
|
| 2000 | Net margin | -6.5% |
|
| 2001 | Net margin | 20% |
|
| 2002 | Net margin | 18.8% |
|
| 1994 | Free cash flow margin | 1.8% |
|
| 1995 | Free cash flow margin | 0.2% |
|
| 1996 | Free cash flow margin | -9.8% |
|
| 1997 | Free cash flow margin | -28.4% |
|
| 1998 | Free cash flow margin | -2.4% |
|
| 1999 | Free cash flow margin | -4.1% |
|
| 2000 | Free cash flow margin | -15% |
|
| 2001 | Free cash flow margin | -1.1% |
|
| 2002 | Free cash flow margin | 3.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 2314000 |
|
| 1995 | Operating cash flow | 3537000 |
|
| 1996 | Operating cash flow | 4763000 |
|
| 1997 | Operating cash flow | 793000 |
|
| 1998 | Operating cash flow | 9300000 |
|
| 1999 | Operating cash flow | 3918000 |
|
| 2000 | Operating cash flow | 3462000 |
|
| 2001 | Operating cash flow | 11868000 |
|
| 2002 | Operating cash flow | 20903000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 344000 |
|
| 1995 | Free cash flow | 42000 |
|
| 1996 | Free cash flow | -2253000 |
|
| 1997 | Free cash flow | -5961000 |
|
| 1998 | Free cash flow | -881000 |
|
| 1999 | Free cash flow | -585000 |
|
| 2000 | Free cash flow | -2790000 |
|
| 2001 | Free cash flow | -453000 |
|
| 2002 | Free cash flow | 1816000 |
|
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 |
|---|---|---|---|
| 1994-03-31 | Liabilities / assets | Not reported | No source recorded |
| 1995 | Liabilities / assets | 42.5% |
|
| 1996 | Liabilities / assets | 57.5% |
|
| 1997 | Liabilities / assets | 27.3% |
|
| 1998 | Liabilities / assets | 19% |
|
| 1999 | Liabilities / assets | 11.6% |
|
| 2000 | Liabilities / assets | 33.1% |
|
| 2001 | Liabilities / assets | 30.5% |
|
| 2002 | Liabilities / assets | 16% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 1.17× |
|
| 1996 | Current assets / current liabilities | 0.77× |
|
| 1997 | Current assets / current liabilities | 1.5× |
|
| 1998 | Current assets / current liabilities | 2.28× |
|
| 1999 | Current assets / current liabilities | 2.48× |
|
| 2000 | Current assets / current liabilities | 1.51× |
|
| 2001 | Current assets / current liabilities | 1.56× |
|
| 2002 | Current assets / current liabilities | 2.34× |
|
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 1993-04-01 – 1994-03-31 | USD 1.04 million Exact valueExact value: 1039000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.31 million Exact valueExact value: 2314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.97 million Exact valueExact value: 1970000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 344,000 Calculation and evidence2314000 − 1970000 USD Exact free cash flow: 344000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-04-01 – 1995-03-31 | USD 1.54 million Exact valueExact value: 1536000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.54 million Exact valueExact value: 3537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.5 million Exact valueExact value: 3495000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42,000 Calculation and evidence3537000 − 3495000 USD Exact free cash flow: 42000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-04-01 – 1996-03-31 | −USD 952,000 Exact valueExact value: -952000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.76 million Exact valueExact value: 4763000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.02 million Exact valueExact value: 7016000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.25 million Calculation and evidence4763000 − 7016000 USD Exact free cash flow: -2253000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-04-01 – 1997-03-31 | USD 1.55 million Exact valueExact value: 1545000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 793,000 Exact valueExact value: 793000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.75 million Exact valueExact value: 6754000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.96 million Calculation and evidence793000 − 6754000 USD Exact free cash flow: -5961000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-01 – 1998-03-31 | USD 4.54 million Exact valueExact value: 4544000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.3 million Exact valueExact value: 9300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.18 million Exact valueExact value: 10181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 881,000 Calculation and evidence9300000 − 10181000 USD Exact free cash flow: -881000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-01 – 1999-03-31 | −USD 3.19 million Exact valueExact value: -3187000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.92 million Exact valueExact value: 3918000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.5 million Exact valueExact value: 4503000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 585,000 Calculation and evidence3918000 − 4503000 USD Exact free cash flow: -585000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-04-01 – 2000-03-31 | −USD 1.21 million Exact valueExact value: -1207000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.46 million Exact valueExact value: 3462000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.25 million Exact valueExact value: 6252000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.79 million Calculation and evidence3462000 − 6252000 USD Exact free cash flow: -2790000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-01 – 2001-03-31 | USD 8.31 million Exact valueExact value: 8308000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.87 million Exact valueExact value: 11868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.32 million Exact valueExact value: 12321000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 453,000 Calculation and evidence11868000 − 12321000 USD Exact free cash flow: -453000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | USD 9.82 million Exact valueExact value: 9816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.9 million Exact valueExact value: 20903000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.09 million Exact valueExact value: 19087000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Calculation and evidence20903000 − 19087000 USD Exact free cash flow: 1816000 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.
39 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000751288, 751288, edgar:751288