Revenue
3.41 million USD
2005-03-31 · USD
Exact inputs and evidence
- Revenue: 3406963 USD Source
41 filing records in this dataset, filed from 1995-11-20 to 2005-05-23. Explore the available filing history and original sources.
145214 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-05-23.
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 11.53 million
–
Current period
USD 13.23 million
–
13233546 − 11530445 = 1703101 USD
11530445 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source13233546 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 347,376
–
Current period
USD 173,067
–
173067 − -347376 = 520443 USD
-347376 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source173067 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 190,041
–
Current period
USD 623,967
–
623967 − 190041 = 433926 USD
190041 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source623967 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 41,148
–
Current period
USD 83,673
–
83673 − 41148 = 42525 USD
41148 USD · 2002-07-01 – 2003-06-30
Inspect prior input Prior source83673 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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-07-01 – 1995-06-30 | 15563461 | 15537289 Derived | 26172 | 432159 Derived | -405987 | -651460 Derived | Source
|
| 1996 1995-07-01 – 1996-06-30 | 14512234 | 14973447 Derived | -461213 | 256586 Derived | -717799 | -385514 Derived | Source
|
| 1997 1996-07-01 – 1997-06-30 | 15072285 | 14722363 Derived | 349922 | 321802 Derived | 28120 | 213933 Derived | Source
|
| 1998 1997-07-01 – 1998-06-30 | 15576140 | 15328686 Derived | 247454 | 160034 Derived | 87420 | 17527 Derived | Source
|
| 1999 1998-07-01 – 1999-06-30 | 9108446 | 8944420 Derived | 164026 | 59218 Derived | 104808 | 127437 Derived | Source
|
| 2000 1999-07-01 – 2000-06-30 | 12210587 | 11754124 Derived | 456463 | 117686 Derived | 338777 | -56172 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 13092869 | 13188808 Derived | -95939 | 78197 Derived | -174136 | -235645 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 12652044 | 12408563 Derived | 243481 | 189017 Derived | 54464 | -131102 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 11530445 | 11801733 Derived | -271288 | 76088 Derived | -347376 | 148893 Derived | Source
|
| 2004 2003-07-01 – 2004-06-30 | 13233546 | 12576707 Derived | 656839 | 483772 Derived | 173067 | 540294 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 | 15563461 |
|
| 1996 | Revenue | 14512234 |
|
| 1997 | Revenue | 15072285 |
|
| 1998 | Revenue | 15576140 |
|
| 1999 | Revenue | 9108446 |
|
| 2000 | Revenue | 12210587 |
|
| 2001 | Revenue | 13092869 |
|
| 2002 | Revenue | 12652044 |
|
| 2003 | Revenue | 11530445 |
|
| 2004 | Revenue | 13233546 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | -6.6% |
|
| 1996 | Year over year | -6.8% |
|
| 1997 | Year over year | 3.9% |
|
| 1998 | Year over year | 3.3% |
|
| 1999 | Year over year | -41.5% |
|
| 2000 | Year over year | 34.1% |
|
| 2001 | Year over year | 7.2% |
|
| 2002 | Year over year | -3.4% |
|
| 2003 | Year over year | -8.9% |
|
| 2004 | Year over year | 14.8% |
|
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 | Operating margin | 0.2% |
|
| 1996 | Operating margin | -3.2% |
|
| 1997 | Operating margin | 2.3% |
|
| 1998 | Operating margin | 1.6% |
|
| 1999 | Operating margin | 1.8% |
|
| 2000 | Operating margin | 3.7% |
|
| 2001 | Operating margin | -0.7% |
|
| 2002 | Operating margin | 1.9% |
|
| 2003 | Operating margin | -2.4% |
|
| 2004 | Operating margin | 5% |
|
| 1995 | Net margin | -2.6% |
|
| 1996 | Net margin | -4.9% |
|
| 1997 | Net margin | 0.2% |
|
| 1998 | Net margin | 0.6% |
|
| 1999 | Net margin | 1.2% |
|
| 2000 | Net margin | 2.8% |
|
| 2001 | Net margin | -1.3% |
|
| 2002 | Net margin | 0.4% |
|
| 2003 | Net margin | -3% |
|
| 2004 | Net margin | 1.3% |
|
| 1995 | Free cash flow margin | -4.2% |
|
| 1996 | Free cash flow margin | -2.7% |
|
| 1997 | Free cash flow margin | 1.4% |
|
| 1998 | Free cash flow margin | 0.1% |
|
| 1999 | Free cash flow margin | 1.4% |
|
| 2000 | Free cash flow margin | -0.5% |
|
| 2001 | Free cash flow margin | -1.8% |
|
| 2002 | Free cash flow margin | -1% |
|
| 2003 | Free cash flow margin | 1.3% |
|
| 2004 | Free cash flow margin | 4.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 25720 |
|
| 1996 | Operating cash flow | -190046 |
|
| 1997 | Operating cash flow | 299452 |
|
| 1998 | Operating cash flow | 282679 |
|
| 1999 | Operating cash flow | 166137 |
|
| 2000 | Operating cash flow | 101421 |
|
| 2001 | Operating cash flow | -56339 |
|
| 2002 | Operating cash flow | -88724 |
|
| 2003 | Operating cash flow | 190041 |
|
| 2004 | Operating cash flow | 623967 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -651460 |
|
| 1996 | Free cash flow | -385514 |
|
| 1997 | Free cash flow | 213933 |
|
| 1998 | Free cash flow | 17527 |
|
| 1999 | Free cash flow | 127437 |
|
| 2000 | Free cash flow | -56172 |
|
| 2001 | Free cash flow | -235645 |
|
| 2002 | Free cash flow | -131102 |
|
| 2003 | Free cash flow | 148893 |
|
| 2004 | Free cash flow | 540294 |
|
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 | Liabilities / assets | 6.7% |
|
| 1996 | Liabilities / assets | 72.7% |
|
| 1997 | Liabilities / assets | 71.7% |
|
| 1998 | Liabilities / assets | 67.3% |
|
| 1999 | Liabilities / assets | 68.2% |
|
| 2000 | Liabilities / assets | 55.6% |
|
| 2001 | Liabilities / assets | 100.8% |
|
| 2002 | Liabilities / assets | 99.9% |
|
| 2003 | Liabilities / assets | 105.9% |
|
| 2004 | Liabilities / assets | 102.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 1.24× |
|
| 1996 | Current assets / current liabilities | 1.28× |
|
| 1997 | Current assets / current liabilities | 1.05× |
|
| 1998 | Current assets / current liabilities | 2.35× |
|
| 1999 | Current assets / current liabilities | 2.29× |
|
| 2000 | Current assets / current liabilities | 1.8× |
|
| 2001 | Current assets / current liabilities | 1.8× |
|
| 2002 | Current assets / current liabilities | 2× |
|
| 2003 | Current assets / current liabilities | 0.98× |
|
| 2004 | Current assets / current liabilities | 1× |
|
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 |
|---|---|---|---|---|
| 1995 1994-07-01 – 1995-06-30 | −USD 405,987 Exact valueExact value: -405987 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25,720 Exact valueExact value: 25720 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 677,180 Exact valueExact value: 677180 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 651,460 Calculation and evidence25720 − 677180 USD Exact free cash flow: -651460 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-07-01 – 1996-06-30 | −USD 717,799 Exact valueExact value: -717799 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 190,046 Exact valueExact value: -190046 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 195,468 Exact valueExact value: 195468 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 385,514 Calculation and evidence-190046 − 195468 USD Exact free cash flow: -385514 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 28,120 Exact valueExact value: 28120 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 299,452 Exact valueExact value: 299452 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 85,519 Exact valueExact value: 85519 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 213,933 Calculation and evidence299452 − 85519 USD Exact free cash flow: 213933 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 87,420 Exact valueExact value: 87420 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 282,679 Exact valueExact value: 282679 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 265,152 Exact valueExact value: 265152 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17,527 Calculation and evidence282679 − 265152 USD Exact free cash flow: 17527 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 104,808 Exact valueExact value: 104808 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 166,137 Exact valueExact value: 166137 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38,700 Exact valueExact value: 38700 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 127,437 Calculation and evidence166137 − 38700 USD Exact free cash flow: 127437 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 338,777 Exact valueExact value: 338777 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 101,421 Exact valueExact value: 101421 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 157,593 Exact valueExact value: 157593 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 56,172 Calculation and evidence101421 − 157593 USD Exact free cash flow: -56172 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 174,136 Exact valueExact value: -174136 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 56,339 Exact valueExact value: -56339 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 179,306 Exact valueExact value: 179306 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 235,645 Calculation and evidence-56339 − 179306 USD Exact free cash flow: -235645 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 54,464 Exact valueExact value: 54464 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 88,724 Exact valueExact value: -88724 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42,378 Exact valueExact value: 42378 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 131,102 Calculation and evidence-88724 − 42378 USD Exact free cash flow: -131102 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 347,376 Exact valueExact value: -347376 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 190,041 Exact valueExact value: 190041 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41,148 Exact valueExact value: 41148 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 148,893 Calculation and evidence190041 − 41148 USD Exact free cash flow: 148893 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 173,067 Exact valueExact value: 173067 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 623,967 Exact valueExact value: 623967 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 83,673 Exact valueExact value: 83673 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 540,294 Calculation and evidence623967 − 83673 USD Exact free cash flow: 540294 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: 0000831253, 831253, edgar:831253