Revenue
2.94 million USD
2004-10-31 · USD
Exact inputs and evidence
- Revenue: 2941000 USD Source
42 filing records in this dataset, filed from 1996-06-13 to 2004-12-15. Explore the available filing history and original sources.
2.94 million USD
2004-10-31 · USD
2.45%
2004-10-31 · %
-127 thousand USD
2004-10-31 · USD
-193 thousand USD
2004-10-31 · USD
97000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
11.2 million USD
2003-11-01 – 2004-10-31
113 thousand USD
2003-11-01 – 2004-10-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-12-15.
Financial data available through: 2004-01-31.
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 8.01 million
–
Current period
USD 11.19 million
–
11187000 − 8011000 = 3176000 USD
8011000 USD · 2002-02-01 – 2003-01-31
Inspect prior input Prior source11187000 USD · 2003-02-01 – 2004-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 681,000
–
Current period
USD 83,000
–
83000 − -681000 = 764000 USD
-681000 USD · 2002-02-01 – 2003-01-31
Inspect prior input Prior source83000 USD · 2003-02-01 – 2004-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 998,000
–
Current period
USD 1.37 million
–
1372000 − -998000 = 2370000 USD
-998000 USD · 2002-02-01 – 2003-01-31
Inspect prior input Prior source1372000 USD · 2003-02-01 – 2004-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 332,000
–
Current period
USD 406,000
–
406000 − 332000 = 74000 USD
332000 USD · 2002-02-01 – 2003-01-31
Inspect prior input Prior source406000 USD · 2003-02-01 – 2004-01-31
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 |
|---|---|---|---|---|---|---|---|
| 1996 1995-02-01 – 1996-01-31 | 5743000 | 5545000 Derived | 198000 | -18000 Derived | 216000 | -454000 Derived | Source
|
| 1997 1996-02-01 – 1997-01-31 | 6842000 | 6431000 Derived | 411000 | 138000 Derived | 273000 | 1064000 Derived | Source
|
| 1998 1997-02-01 – 1998-01-31 | 7076000 | 6770000 Derived | 306000 | -206000 Derived | 512000 | -352000 Derived | Source
|
| 1999 1998-02-01 – 1999-01-31 | 7509000 | 7263000 Derived | 246000 | 137000 Derived | 109000 | 646000 Derived | Source
|
| 2000 1999-02-01 – 2000-01-31 | 10212000 | 9599000 Derived | 613000 | -241000 Derived | 854000 | -266000 Derived | Source
|
| 2001 2000-02-01 – 2001-01-31 | 13397000 | 12182000 Derived | 1215000 | 194000 Derived | 1021000 | 642000 Derived | Source
|
| 2002 2001-02-01 – 2002-01-31 | 9937000 | 9899000 Derived | 38000 | 73000 Derived | -35000 | 493000 Derived | Source
|
| 2003 2002-02-01 – 2003-01-31 | 8011000 | 8582000 Derived | -571000 | 110000 Derived | -681000 | -1330000 Derived | Source
|
| 2004 2003-02-01 – 2004-01-31 | 11187000 | 10984000 Derived | 203000 | 120000 Derived | 83000 | 966000 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 | 5743000 |
|
| 1997 | Revenue | 6842000 |
|
| 1998 | Revenue | 7076000 |
|
| 1999 | Revenue | 7509000 |
|
| 2000 | Revenue | 10212000 |
|
| 2001 | Revenue | 13397000 |
|
| 2002 | Revenue | 9937000 |
|
| 2003 | Revenue | 8011000 |
|
| 2004 | Revenue | 11187000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 19.1% |
|
| 1998 | Year over year | 3.4% |
|
| 1999 | Year over year | 6.1% |
|
| 2000 | Year over year | 36% |
|
| 2001 | Year over year | 31.2% |
|
| 2002 | Year over year | -25.8% |
|
| 2003 | Year over year | -19.4% |
|
| 2004 | Year over year | 39.6% |
|
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 | Operating margin | 3.4% |
|
| 1997 | Operating margin | 6% |
|
| 1998 | Operating margin | 4.3% |
|
| 1999 | Operating margin | 3.3% |
|
| 2000 | Operating margin | 6% |
|
| 2001 | Operating margin | 9.1% |
|
| 2002 | Operating margin | 0.4% |
|
| 2003 | Operating margin | -7.1% |
|
| 2004 | Operating margin | 1.8% |
|
| 1996 | Net margin | 3.8% |
|
| 1997 | Net margin | 4% |
|
| 1998 | Net margin | 7.2% |
|
| 1999 | Net margin | 1.5% |
|
| 2000 | Net margin | 8.4% |
|
| 2001 | Net margin | 7.6% |
|
| 2002 | Net margin | -0.4% |
|
| 2003 | Net margin | -8.5% |
|
| 2004 | Net margin | 0.7% |
|
| 1996 | Free cash flow margin | -7.9% |
|
| 1997 | Free cash flow margin | 15.6% |
|
| 1998 | Free cash flow margin | -5% |
|
| 1999 | Free cash flow margin | 8.6% |
|
| 2000 | Free cash flow margin | -2.6% |
|
| 2001 | Free cash flow margin | 4.8% |
|
| 2002 | Free cash flow margin | 5% |
|
| 2003 | Free cash flow margin | -16.6% |
|
| 2004 | Free cash flow margin | 8.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -299000 |
|
| 1997 | Operating cash flow | 1185000 |
|
| 1998 | Operating cash flow | -49000 |
|
| 1999 | Operating cash flow | 956000 |
|
| 2000 | Operating cash flow | 257000 |
|
| 2001 | Operating cash flow | 927000 |
|
| 2002 | Operating cash flow | 808000 |
|
| 2003 | Operating cash flow | -998000 |
|
| 2004 | Operating cash flow | 1372000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -454000 |
|
| 1997 | Free cash flow | 1064000 |
|
| 1998 | Free cash flow | -352000 |
|
| 1999 | Free cash flow | 646000 |
|
| 2000 | Free cash flow | -266000 |
|
| 2001 | Free cash flow | 642000 |
|
| 2002 | Free cash flow | 493000 |
|
| 2003 | Free cash flow | -1330000 |
|
| 2004 | Free cash flow | 966000 |
|
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 |
|---|---|---|---|
| 1996-01-31 | Liabilities / assets | Not reported |
|
| 1997-01-31 | Liabilities / assets | Not reported |
|
| 1998-01-31 | Liabilities / assets | Not reported |
|
| 1999-01-31 | Liabilities / assets | Not reported |
|
| 2000-01-31 | Liabilities / assets | Not reported |
|
| 2001-01-31 | Liabilities / assets | Not reported |
|
| 2002-01-31 | Liabilities / assets | Not reported |
|
| 2003-01-31 | Liabilities / assets | Not reported |
|
| 2004-01-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 1.51× |
|
| 1997 | Current assets / current liabilities | 1.22× |
|
| 1998 | Current assets / current liabilities | 1.54× |
|
| 1999 | Current assets / current liabilities | 1.15× |
|
| 2000 | Current assets / current liabilities | 1.36× |
|
| 2001 | Current assets / current liabilities | 1.46× |
|
| 2002 | Current assets / current liabilities | 1.67× |
|
| 2003 | Current assets / current liabilities | 2.06× |
|
| 2004 | Current assets / current liabilities | 1.53× |
|
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 1995-02-01 – 1996-01-31 | USD 216,000 Exact valueExact value: 216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 299,000 Exact valueExact value: -299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 155,000 Exact valueExact value: 155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 454,000 Calculation and evidence-299000 − 155000 USD Exact free cash flow: -454000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-02-01 – 1997-01-31 | 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 1.19 million Exact valueExact value: 1185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 121,000 Exact valueExact value: 121000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.06 million Calculation and evidence1185000 − 121000 USD Exact free cash flow: 1064000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-02-01 – 1998-01-31 | USD 512,000 Exact valueExact value: 512000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 49,000 Exact valueExact value: -49000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 303,000 Exact valueExact value: 303000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 352,000 Calculation and evidence-49000 − 303000 USD Exact free cash flow: -352000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-02-01 – 1999-01-31 | USD 109,000 Exact valueExact value: 109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 956,000 Exact valueExact value: 956000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 310,000 Exact valueExact value: 310000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 646,000 Calculation and evidence956000 − 310000 USD Exact free cash flow: 646000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-02-01 – 2000-01-31 | USD 854,000 Exact valueExact value: 854000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 257,000 Exact valueExact value: 257000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 523,000 Exact valueExact value: 523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 266,000 Calculation and evidence257000 − 523000 USD Exact free cash flow: -266000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-02-01 – 2001-01-31 | USD 1.02 million Exact valueExact value: 1021000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 927,000 Exact valueExact value: 927000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 285,000 Exact valueExact value: 285000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 642,000 Calculation and evidence927000 − 285000 USD Exact free cash flow: 642000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-02-01 – 2002-01-31 | −USD 35,000 Exact valueExact value: -35000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 808,000 Exact valueExact value: 808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 315,000 Exact valueExact value: 315000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 493,000 Calculation and evidence808000 − 315000 USD Exact free cash flow: 493000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-02-01 – 2003-01-31 | −USD 681,000 Exact valueExact value: -681000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 998,000 Exact valueExact value: -998000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 332,000 Exact valueExact value: 332000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.33 million Calculation and evidence-998000 − 332000 USD Exact free cash flow: -1330000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-02-01 – 2004-01-31 | USD 83,000 Exact valueExact value: 83000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 406,000 Exact valueExact value: 406000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 966,000 Calculation and evidence1372000 − 406000 USD Exact free cash flow: 966000 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000796228, 796228, edgar:796228