Revenue
1.27 million USD
2003-02-28 · USD
Exact inputs and evidence
- Revenue: 1267785 USD Source
41 filing records in this dataset, filed from 1995-10-16 to 2003-04-17. Explore the available filing history and original sources.
269037 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
4.77 million USD
2002-03-01 – 2003-02-28
-554 thousand USD
2002-03-01 – 2003-02-28
125 thousand USD
2002-03-01 – 2003-02-28
8.79 thousand USD
2002-03-01 – 2003-02-28
117 thousand USD
2002-03-01 – 2003-02-28
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-04-17.
Financial data available through: 2002-11-30.
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 4.49 million
–
Current period
USD 4.61 million
–
4610708 − 4488458 = 122250 USD
4488458 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source4610708 USD · 2001-12-01 – 2002-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 368,678
–
Current period
−USD 675,666
–
-675666 − -368678 = -306988 USD
-368678 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source-675666 USD · 2001-12-01 – 2002-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 318,543
–
Current period
USD 39,505
–
39505 − 318543 = -279038 USD
318543 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source39505 USD · 2001-12-01 – 2002-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 9,102
–
Current period
USD 6,426
–
6426 − 9102 = -2676 USD
9102 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source6426 USD · 2001-12-01 – 2002-11-30
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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-12-01 – 1995-11-30 | 3858408 | Unavailable | Unavailable | Unavailable | 2096 | -308094 Derived | Source
|
| 1996 1995-12-01 – 1996-11-30 | 3472593 | Unavailable | Unavailable | Unavailable | 51957 | -167941 Derived | Source
|
| 1997 1996-12-01 – 1997-11-30 | 4164330 | 3972510 Derived | 191820 | -136100 Derived | 327920 | -89882 Derived | Source
|
| 1998 1997-12-01 – 1998-11-30 | 4615467 | 4184781 Derived | 430686 | -5900 Derived | 436586 | 115446 Derived | Source
|
| 1999 1998-12-01 – 1999-11-30 | 5085660 | 4712103 Derived | 373557 | 278496 Derived | 95061 | -74384 Derived | Source
|
| 2000 1999-12-01 – 2000-11-30 | 5146136 | 5886179 Derived | -740043 | 179540 Derived | -919583 | -56640 Derived | Source
|
| 2001 2000-12-01 – 2001-11-30 | 4488458 | 4484503 Derived | 3955 | 372633 Derived | -368678 | 309441 Derived | Source
|
| 2002 2001-12-01 – 2002-11-30 | 4610708 | 5145082 Derived | -534374 | 141292 Derived | -675666 | 33079 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 |
|---|---|---|---|
| 1995 | Revenue | 3858408 |
|
| 1996 | Revenue | 3472593 |
|
| 1997 | Revenue | 4164330 |
|
| 1998 | Revenue | 4615467 |
|
| 1999 | Revenue | 5085660 |
|
| 2000 | Revenue | 5146136 |
|
| 2001 | Revenue | 4488458 |
|
| 2002 | Revenue | 4610708 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | -10% |
|
| 1997 | Year over year | 19.9% |
|
| 1998 | Year over year | 10.8% |
|
| 1999 | Year over year | 10.2% |
|
| 2000 | Year over year | 1.2% |
|
| 2001 | Year over year | -12.8% |
|
| 2002 | Year over year | 2.7% |
|
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 |
|---|---|---|---|
| 1995-11-30 | Operating margin | Not reported |
|
| 1996-11-30 | Operating margin | Not reported |
|
| 1997 | Operating margin | 4.6% |
|
| 1998 | Operating margin | 9.3% |
|
| 1999 | Operating margin | 7.3% |
|
| 2000 | Operating margin | -14.4% |
|
| 2001 | Operating margin | 0.1% |
|
| 2002 | Operating margin | -11.6% |
|
| 1995 | Net margin | 0.1% |
|
| 1996 | Net margin | 1.5% |
|
| 1997 | Net margin | 7.9% |
|
| 1998 | Net margin | 9.5% |
|
| 1999 | Net margin | 1.9% |
|
| 2000 | Net margin | -17.9% |
|
| 2001 | Net margin | -8.2% |
|
| 2002 | Net margin | -14.7% |
|
| 1995 | Free cash flow margin | -8% |
|
| 1996 | Free cash flow margin | -4.8% |
|
| 1997 | Free cash flow margin | -2.2% |
|
| 1998 | Free cash flow margin | 2.5% |
|
| 1999 | Free cash flow margin | -1.5% |
|
| 2000 | Free cash flow margin | -1.1% |
|
| 2001 | Free cash flow margin | 6.9% |
|
| 2002 | Free cash flow margin | 0.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -280912 |
|
| 1996 | Operating cash flow | -149182 |
|
| 1997 | Operating cash flow | -31561 |
|
| 1998 | Operating cash flow | 211835 |
|
| 1999 | Operating cash flow | 62310 |
|
| 2000 | Operating cash flow | 26159 |
|
| 2001 | Operating cash flow | 318543 |
|
| 2002 | Operating cash flow | 39505 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -308094 |
|
| 1996 | Free cash flow | -167941 |
|
| 1997 | Free cash flow | -89882 |
|
| 1998 | Free cash flow | 115446 |
|
| 1999 | Free cash flow | -74384 |
|
| 2000 | Free cash flow | -56640 |
|
| 2001 | Free cash flow | 309441 |
|
| 2002 | Free cash flow | 33079 |
|
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 |
|---|---|---|---|
| 1995-11-30 | Liabilities / assets | Not reported | No source recorded |
| 1996-11-30 | Liabilities / assets | Not reported | No source recorded |
| 1997-11-30 | Liabilities / assets | Not reported | No source recorded |
| 1998-11-30 | Liabilities / assets | Not reported | No source recorded |
| 1999-11-30 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 80.3% |
|
| 2001 | Liabilities / assets | 96.5% |
|
| 2002 | Liabilities / assets | 151.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 0.88× |
|
| 1996 | Current assets / current liabilities | 1.25× |
|
| 1997 | Current assets / current liabilities | 1.2× |
|
| 1998 | Current assets / current liabilities | 1.9× |
|
| 1999 | Current assets / current liabilities | 1.17× |
|
| 2000 | Current assets / current liabilities | 1.53× |
|
| 2001 | Current assets / current liabilities | 1.01× |
|
| 2002 | Current assets / current liabilities | 0.96× |
|
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 1993-12-01 – 1994-11-30 | −USD 628,476 Exact valueExact value: -628476 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 558,911 Exact valueExact value: -558911 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 59,767 Exact valueExact value: 59767 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 618,678 Calculation and evidence-558911 − 59767 USD Exact free cash flow: -618678 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-12-01 – 1995-11-30 | USD 2,096 Exact valueExact value: 2096 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 280,912 Exact valueExact value: -280912 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27,182 Exact valueExact value: 27182 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 308,094 Calculation and evidence-280912 − 27182 USD Exact free cash flow: -308094 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-12-01 – 1996-11-30 | USD 51,957 Exact valueExact value: 51957 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 149,182 Exact valueExact value: -149182 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18,759 Exact valueExact value: 18759 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 167,941 Calculation and evidence-149182 − 18759 USD Exact free cash flow: -167941 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-12-01 – 1997-11-30 | USD 327,920 Exact valueExact value: 327920 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31,561 Exact valueExact value: -31561 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58,321 Exact valueExact value: 58321 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 89,882 Calculation and evidence-31561 − 58321 USD Exact free cash flow: -89882 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-12-01 – 1998-11-30 | USD 436,586 Exact valueExact value: 436586 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 211,835 Exact valueExact value: 211835 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 96,389 Exact valueExact value: 96389 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 115,446 Calculation and evidence211835 − 96389 USD Exact free cash flow: 115446 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-12-01 – 1999-11-30 | USD 95,061 Exact valueExact value: 95061 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 62,310 Exact valueExact value: 62310 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 136,694 Exact valueExact value: 136694 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 74,384 Calculation and evidence62310 − 136694 USD Exact free cash flow: -74384 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-12-01 – 2000-11-30 | −USD 919,583 Exact valueExact value: -919583 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,159 Exact valueExact value: 26159 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 82,799 Exact valueExact value: 82799 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 56,640 Calculation and evidence26159 − 82799 USD Exact free cash flow: -56640 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-12-01 – 2001-11-30 | −USD 368,678 Exact valueExact value: -368678 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 318,543 Exact valueExact value: 318543 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,102 Exact valueExact value: 9102 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 309,441 Calculation and evidence318543 − 9102 USD Exact free cash flow: 309441 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-12-01 – 2002-11-30 | −USD 675,666 Exact valueExact value: -675666 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39,505 Exact valueExact value: 39505 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,426 Exact valueExact value: 6426 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33,079 Calculation and evidence39505 − 6426 USD Exact free cash flow: 33079 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000754921, 754921, edgar:754921