Revenue
23.1 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 23109000 USD Source
51 filing records in this dataset, filed from 1996-05-22 to 2004-12-02. Explore the available filing history and original sources.
23.1 million USD
2004-09-30 · USD
-109.21%
2004-09-30 · %
-14.2 million USD
2004-09-30 · USD
-14.8 million USD
2004-09-30 · USD
30092000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
98.3 million USD
2003-10-01 – 2004-09-30
-107 million USD
2003-10-01 – 2004-09-30
5.7 million USD
2003-10-01 – 2004-09-30
2.82 million USD
2003-10-01 – 2004-09-30
2.88 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-12-02.
Financial data available through: 2004-06-30.
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 241.67 million
–
Current period
USD 98.39 million
–
98391000 − 241668000 = -143277000 USD
241668000 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source98391000 USD · 2003-07-01 – 2004-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 29.9 million
–
Current period
−USD 111.43 million
–
-111428000 − -29902000 = -81526000 USD
-29902000 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source-111428000 USD · 2003-07-01 – 2004-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 285.38 million
–
Current period
USD 6.82 million
–
6822000 − -285375000 = 292197000 USD
-285375000 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source6822000 USD · 2003-07-01 – 2004-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12.45 million
–
Current period
USD 9.88 million
–
9883000 − 12450000 = -2567000 USD
12450000 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source9883000 USD · 2003-07-01 – 2004-06-30
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 |
|---|---|---|---|---|---|---|---|
| 1996 1995-07-01 – 1996-06-30 | 12094316 | Unavailable | Unavailable | Unavailable | 2318696 | -15493096 Derived | Source
|
| 1997 1996-07-01 – 1997-06-30 | 25962000 | Unavailable | Unavailable | Unavailable | 5940000 | -35439000 Derived | Source
|
| 1998 1997-07-01 – 1998-06-30 | 59335000 | Unavailable | Unavailable | Unavailable | 11455000 | -59757000 Derived | Source
|
| 1999 1998-07-01 – 1999-06-30 | 86424000 | Unavailable | Unavailable | Unavailable | 14088000 | -100647000 Derived | Source
|
| 2000 1999-07-01 – 2000-06-30 | 130646000 | Unavailable | Unavailable | Unavailable | 6424000 | -102037000 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 183336000 | Unavailable | Unavailable | Unavailable | 8085000 | -98815000 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 248281000 | Unavailable | Unavailable | Unavailable | 7859000 | -17779000 Derived | Source
|
| 2002 2001-07-02 – 2002-07-01 | 247901000 | Unavailable | Unavailable | Unavailable | 7859000 | -17779000 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 241668000 | Unavailable | Unavailable | Unavailable | -29902000 | -297825000 Derived | Source
|
| 2004 2003-07-01 – 2004-06-30 | 98391000 | Unavailable | Unavailable | Unavailable | -111428000 | -3061000 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 |
|---|---|---|---|
| 1996 | Revenue | 12094316 |
|
| 1997 | Revenue | 25962000 |
|
| 1998 | Revenue | 59335000 |
|
| 1999 | Revenue | 86424000 |
|
| 2000 | Revenue | 130646000 |
|
| 2001 | Revenue | 183336000 |
|
| 2002 | Revenue | 248281000 |
|
| 2002 | Revenue | 247901000 |
|
| 2003 | Revenue | 241668000 |
|
| 2004 | Revenue | 98391000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 117.9% |
|
| 1997 | Year over year | 114.7% |
|
| 1998 | Year over year | 128.5% |
|
| 1999 | Year over year | 45.7% |
|
| 2000 | Year over year | 51.2% |
|
| 2001 | Year over year | 40.3% |
|
| 2002 | Year over year | 35.4% |
|
| 2002 | Year over year | 35.2% |
|
| 2003 | Year over year | -2.7% |
|
| 2004 | Year over year | -59.3% |
|
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 |
|---|---|---|---|
| 1996-06-30 | Operating margin | Not reported |
|
| 1997-06-30 | Operating margin | Not reported |
|
| 1998-06-30 | Operating margin | Not reported |
|
| 1999-06-30 | Operating margin | Not reported |
|
| 2000-06-30 | Operating margin | Not reported |
|
| 2001-06-30 | Operating margin | Not reported |
|
| 2002-06-30 | Operating margin | Not reported |
|
| 2002-07-01 | Operating margin | Not reported |
|
| 2003-06-30 | Operating margin | Not reported |
|
| 2004-06-30 | Operating margin | Not reported |
|
| 1996 | Net margin | 19.2% |
|
| 1997 | Net margin | 22.9% |
|
| 1998 | Net margin | 19.3% |
|
| 1999 | Net margin | 16.3% |
|
| 2000 | Net margin | 4.9% |
|
| 2001 | Net margin | 4.4% |
|
| 2002 | Net margin | 3.2% |
|
| 2002 | Net margin | 3.2% |
|
| 2003 | Net margin | -12.4% |
|
| 2004 | Net margin | -113.3% |
|
| 1996 | Free cash flow margin | -128.1% |
|
| 1997 | Free cash flow margin | -136.5% |
|
| 1998 | Free cash flow margin | -100.7% |
|
| 1999 | Free cash flow margin | -116.5% |
|
| 2000 | Free cash flow margin | -78.1% |
|
| 2001 | Free cash flow margin | -53.9% |
|
| 2002 | Free cash flow margin | -7.2% |
|
| 2002 | Free cash flow margin | -7.2% |
|
| 2003 | Free cash flow margin | -123.2% |
|
| 2004 | Free cash flow margin | -3.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -14470170 |
|
| 1997 | Operating cash flow | -33701000 |
|
| 1998 | Operating cash flow | -55672000 |
|
| 1999 | Operating cash flow | -94828000 |
|
| 2000 | Operating cash flow | -90514000 |
|
| 2001 | Operating cash flow | -89605000 |
|
| 2002 | Operating cash flow | -13307000 |
|
| 2002 | Operating cash flow | -13307000 |
|
| 2003 | Operating cash flow | -285375000 |
|
| 2004 | Operating cash flow | 6822000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -15493096 |
|
| 1997 | Free cash flow | -35439000 |
|
| 1998 | Free cash flow | -59757000 |
|
| 1999 | Free cash flow | -100647000 |
|
| 2000 | Free cash flow | -102037000 |
|
| 2001 | Free cash flow | -98815000 |
|
| 2002 | Free cash flow | -17779000 |
|
| 2002 | Free cash flow | -17779000 |
|
| 2003 | Free cash flow | -297825000 |
|
| 2004 | Free cash flow | -3061000 |
|
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 |
|---|---|---|---|
| 1996 | Liabilities / assets | 90.6% |
|
| 1997 | Liabilities / assets | 70.3% |
|
| 1998 | Liabilities / assets | 81.1% |
|
| 1999 | Liabilities / assets | 85.3% |
|
| 2000 | Liabilities / assets | 89.5% |
|
| 2001 | Liabilities / assets | 91.3% |
|
| 2002-06-30 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 92.1% |
|
| 2003 | Liabilities / assets | 96.4% |
|
| 2004 | Liabilities / assets | 98.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1997-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1998-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1999-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2000-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2001-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2002-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2002-07-01 | Current assets / current liabilities | Not reported | No source recorded |
| 2003-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2004-06-30 | Current assets / current liabilities | Not reported | No source recorded |
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 |
|---|---|---|---|---|
| 1996 1995-07-01 – 1996-06-30 | USD 2.32 million Exact valueExact value: 2318696 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.47 million Exact valueExact value: -14470170 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.02 million Exact valueExact value: 1022926 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.49 million Calculation and evidence-14470170 − 1022926 USD Exact free cash flow: -15493096 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-07-01 – 1997-06-30 | USD 5.94 million Exact valueExact value: 5940000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.7 million Exact valueExact value: -33701000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.74 million Exact valueExact value: 1738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 35.44 million Calculation and evidence-33701000 − 1738000 USD Exact free cash flow: -35439000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-07-01 – 1998-06-30 | USD 11.46 million Exact valueExact value: 11455000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 55.67 million Exact valueExact value: -55672000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.09 million Exact valueExact value: 4085000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 59.76 million Calculation and evidence-55672000 − 4085000 USD Exact free cash flow: -59757000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-07-01 – 1999-06-30 | USD 14.09 million Exact valueExact value: 14088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 94.83 million Exact valueExact value: -94828000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.82 million Exact valueExact value: 5819000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 100.65 million Calculation and evidence-94828000 − 5819000 USD Exact free cash flow: -100647000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-01 – 2000-06-30 | USD 6.42 million Exact valueExact value: 6424000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 90.51 million Exact valueExact value: -90514000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.52 million Exact valueExact value: 11523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 102.04 million Calculation and evidence-90514000 − 11523000 USD Exact free cash flow: -102037000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | USD 8.09 million Exact valueExact value: 8085000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 89.61 million Exact valueExact value: -89605000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.21 million Exact valueExact value: 9210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 98.82 million Calculation and evidence-89605000 − 9210000 USD Exact free cash flow: -98815000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | USD 7.86 million Exact valueExact value: 7859000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.31 million Exact valueExact value: -13307000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.47 million Exact valueExact value: 4472000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.78 million Calculation and evidence-13307000 − 4472000 USD Exact free cash flow: -17779000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-02 – 2002-07-01 | USD 7.86 million Exact valueExact value: 7859000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.31 million Exact valueExact value: -13307000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.47 million Exact valueExact value: 4472000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.78 million Calculation and evidence-13307000 − 4472000 USD Exact free cash flow: -17779000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-07-01 – 2003-06-30 | −USD 29.9 million Exact valueExact value: -29902000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 285.38 million Exact valueExact value: -285375000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.45 million Exact valueExact value: 12450000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 297.83 million Calculation and evidence-285375000 − 12450000 USD Exact free cash flow: -297825000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-07-01 – 2004-06-30 | −USD 111.43 million Exact valueExact value: -111428000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.82 million Exact valueExact value: 6822000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.88 million Exact valueExact value: 9883000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.06 million Calculation and evidence6822000 − 9883000 USD Exact free cash flow: -3061000 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.
51 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000772349, 772349, edgar:772349