Revenue
18.1 million USD
2004-08-27 · USD
Exact inputs and evidence
- Revenue: 18077000 USD Source
47 filing records in this dataset, filed from 1995-04-17 to 2004-10-12. Explore the available filing history and original sources.
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-10-12.
Financial data available through: 2003-11-28.
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 65.26 million
–
Current period
USD 65.87 million
–
65873000 − 65259000 = 614000 USD
65259000 USD · 2001-11-30 – 2002-11-29
Inspect prior input Prior source65873000 USD · 2002-11-29 – 2003-11-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 101,000
–
Current period
−USD 2.3 million
–
-2304000 − 101000 = -2405000 USD
101000 USD · 2001-11-30 – 2002-11-29
Inspect prior input Prior source-2304000 USD · 2002-11-29 – 2003-11-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.29 million
–
Current period
USD 1.39 million
–
1385000 − 1291000 = 94000 USD
1291000 USD · 2001-11-30 – 2002-11-29
Inspect prior input Prior source1385000 USD · 2002-11-29 – 2003-11-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 376,000
–
Current period
USD 308,000
–
308000 − 376000 = -68000 USD
376000 USD · 2001-11-30 – 2002-11-29
Inspect prior input Prior source308000 USD · 2002-11-29 – 2003-11-28
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 1993-12-02 – 1994-12-01 | 51045000 | 47955000 Derived | 3090000 | -114000 Derived | 3204000 | -950000 Derived | Source
|
| 1995 1994-12-02 – 1995-12-01 | 53293000 | 50016000 Derived | 3277000 | 154000 Derived | 3123000 | 857000 Derived | Source
|
| 1996 1995-11-30 – 1996-11-29 | 57181000 | 55864000 Derived | 1317000 | -555000 Derived | 1872000 | -1487000 Derived | Source
|
| 1997 1996-11-29 – 1997-11-28 | 67136000 | 64045000 Derived | 3091000 | 1825000 Derived | 1266000 | -5527000 Derived | Source
|
| 1998 1997-11-28 – 1998-11-27 | 69390000 | 64792000 Derived | 4598000 | 2760000 Derived | 1838000 | -4142000 Derived | Source
|
| 1999 1998-12-04 – 1999-12-03 | 78038000 | 70657000 Derived | 7381000 | 4259000 Derived | 3122000 | -991000 Derived | Source
|
| 2000 1999-12-02 – 2000-12-01 | 74392000 | 74337000 Derived | 55000 | 4044000 Derived | -3989000 | -1872000 Derived | Source
|
| 2001 2000-12-01 – 2001-11-30 | 66498000 | 67184000 Derived | -686000 | 2213000 Derived | -2899000 | 2488000 Derived | Source
|
| 2002 2001-11-30 – 2002-11-29 | 65259000 | 63499000 Derived | 1760000 | 1659000 Derived | 101000 | 915000 Derived | Source
|
| 2003 2002-11-29 – 2003-11-28 | 65873000 | 66869000 Derived | -996000 | 1308000 Derived | -2304000 | 1077000 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 | 51045000 |
|
| 1995 | Revenue | 53293000 |
|
| 1996 | Revenue | 57181000 |
|
| 1997 | Revenue | 67136000 |
|
| 1998 | Revenue | 69390000 |
|
| 1999 | Revenue | 78038000 |
|
| 2000 | Revenue | 74392000 |
|
| 2001 | Revenue | 66498000 |
|
| 2002 | Revenue | 65259000 |
|
| 2003 | Revenue | 65873000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 6.7% |
|
| 1995 | Year over year | 4.4% |
|
| 1996 | Year over year | 7.3% |
|
| 1997 | Year over year | 17.4% |
|
| 1998 | Year over year | 3.4% |
|
| 1999 | Year over year | 12.5% |
|
| 2000 | Year over year | -4.7% |
|
| 2001 | Year over year | -10.6% |
|
| 2002 | Year over year | -1.9% |
|
| 2003 | Year over year | 0.9% |
|
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 | 6.1% |
|
| 1995 | Operating margin | 6.1% |
|
| 1996 | Operating margin | 2.3% |
|
| 1997 | Operating margin | 4.6% |
|
| 1998 | Operating margin | 6.6% |
|
| 1999 | Operating margin | 9.5% |
|
| 2000 | Operating margin | 0.1% |
|
| 2001 | Operating margin | -1% |
|
| 2002 | Operating margin | 2.7% |
|
| 2003 | Operating margin | -1.5% |
|
| 1994 | Net margin | 6.3% |
|
| 1995 | Net margin | 5.9% |
|
| 1996 | Net margin | 3.3% |
|
| 1997 | Net margin | 1.9% |
|
| 1998 | Net margin | 2.6% |
|
| 1999 | Net margin | 4% |
|
| 2000 | Net margin | -5.4% |
|
| 2001 | Net margin | -4.4% |
|
| 2002 | Net margin | 0.2% |
|
| 2003 | Net margin | -3.5% |
|
| 1994 | Free cash flow margin | -1.9% |
|
| 1995 | Free cash flow margin | 1.6% |
|
| 1996 | Free cash flow margin | -2.6% |
|
| 1997 | Free cash flow margin | -8.2% |
|
| 1998 | Free cash flow margin | -6% |
|
| 1999 | Free cash flow margin | -1.3% |
|
| 2000 | Free cash flow margin | -2.5% |
|
| 2001 | Free cash flow margin | 3.7% |
|
| 2002 | Free cash flow margin | 1.4% |
|
| 2003 | Free cash flow margin | 1.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 1200000 |
|
| 1995 | Operating cash flow | 2569000 |
|
| 1996 | Operating cash flow | 448000 |
|
| 1997 | Operating cash flow | 2088000 |
|
| 1998 | Operating cash flow | 1902000 |
|
| 1999 | Operating cash flow | 4265000 |
|
| 2000 | Operating cash flow | 2955000 |
|
| 2001 | Operating cash flow | 3132000 |
|
| 2002 | Operating cash flow | 1291000 |
|
| 2003 | Operating cash flow | 1385000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -950000 |
|
| 1995 | Free cash flow | 857000 |
|
| 1996 | Free cash flow | -1487000 |
|
| 1997 | Free cash flow | -5527000 |
|
| 1998 | Free cash flow | -4142000 |
|
| 1999 | Free cash flow | -991000 |
|
| 2000 | Free cash flow | -1872000 |
|
| 2001 | Free cash flow | 2488000 |
|
| 2002 | Free cash flow | 915000 |
|
| 2003 | Free cash flow | 1077000 |
|
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 |
|---|---|---|---|
| 1994-12-01 | Liabilities / assets | Not reported | No source recorded |
| 1995-12-01 | Liabilities / assets | Not reported |
|
| 1996-11-29 | Liabilities / assets | Not reported |
|
| 1997-11-28 | Liabilities / assets | Not reported |
|
| 1998-11-27 | Liabilities / assets | Not reported |
|
| 1999-12-03 | Liabilities / assets | Not reported |
|
| 2000-12-01 | Liabilities / assets | Not reported |
|
| 2001-11-30 | Liabilities / assets | Not reported |
|
| 2002-11-29 | Liabilities / assets | Not reported |
|
| 2003-11-28 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-01 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 1.17× |
|
| 1996 | Current assets / current liabilities | 1.34× |
|
| 1997 | Current assets / current liabilities | 1.17× |
|
| 1998 | Current assets / current liabilities | 1.12× |
|
| 1999 | Current assets / current liabilities | 1.13× |
|
| 2000 | Current assets / current liabilities | 0.68× |
|
| 2001 | Current assets / current liabilities | 0.64× |
|
| 2002 | Current assets / current liabilities | 0.91× |
|
| 2003 | Current assets / current liabilities | 0.85× |
|
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 1993-12-02 – 1994-12-01 | USD 3.2 million Exact valueExact value: 3204000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Exact valueExact value: 1200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.15 million Exact valueExact value: 2150000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 950,000 Calculation and evidence1200000 − 2150000 USD Exact free cash flow: -950000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-12-02 – 1995-12-01 | USD 3.12 million Exact valueExact value: 3123000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Exact valueExact value: 2569000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.71 million Exact valueExact value: 1712000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 857,000 Calculation and evidence2569000 − 1712000 USD Exact free cash flow: 857000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-11-30 – 1996-11-29 | USD 1.87 million Exact valueExact value: 1872000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 448,000 Exact valueExact value: 448000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.94 million Exact valueExact value: 1935000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.49 million Calculation and evidence448000 − 1935000 USD Exact free cash flow: -1487000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-11-29 – 1997-11-28 | USD 1.27 million Exact valueExact value: 1266000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.62 million Exact valueExact value: 7615000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.53 million Calculation and evidence2088000 − 7615000 USD Exact free cash flow: -5527000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-11-28 – 1998-11-27 | USD 1.84 million Exact valueExact value: 1838000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.9 million Exact valueExact value: 1902000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.04 million Exact valueExact value: 6044000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.14 million Calculation and evidence1902000 − 6044000 USD Exact free cash flow: -4142000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-12-04 – 1999-12-03 | USD 3.12 million Exact valueExact value: 3122000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.27 million Exact valueExact value: 4265000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.26 million Exact valueExact value: 5256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 991,000 Calculation and evidence4265000 − 5256000 USD Exact free cash flow: -991000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-12-02 – 2000-12-01 | −USD 3.99 million Exact valueExact value: -3989000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.96 million Exact valueExact value: 2955000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.83 million Exact valueExact value: 4827000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Calculation and evidence2955000 − 4827000 USD Exact free cash flow: -1872000 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 2.9 million Exact valueExact value: -2899000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.13 million Exact valueExact value: 3132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 644,000 Exact valueExact value: 644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.49 million Calculation and evidence3132000 − 644000 USD Exact free cash flow: 2488000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-11-30 – 2002-11-29 | USD 101,000 Exact valueExact value: 101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.29 million Exact valueExact value: 1291000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 376,000 Exact valueExact value: 376000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 915,000 Calculation and evidence1291000 − 376000 USD Exact free cash flow: 915000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-11-29 – 2003-11-28 | −USD 2.3 million Exact valueExact value: -2304000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.39 million Exact valueExact value: 1385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 308,000 Exact valueExact value: 308000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.08 million Calculation and evidence1385000 − 308000 USD Exact free cash flow: 1077000 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.
47 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000079225, 79225, edgar:79225