Revenue
983 thousand USD
2003-05-31 · USD
Exact inputs and evidence
- Revenue: 982908 USD Source
40 filing records in this dataset, filed from 1995-07-14 to 2003-07-21. Explore the available filing history and original sources.
108111 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
556 thousand USD
2002-06-01 – 2003-05-31
150 thousand USD
2002-06-01 – 2003-05-31
406 thousand USD
2002-06-01 – 2003-05-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-07-21.
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 2.11 million
–
Current period
USD 2.36 million
–
2360034 − 2113900 = 246134 USD
2113900 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source2360034 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 274,217
–
Current period
USD 303,527
–
303527 − -274217 = 577744 USD
-274217 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source303527 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 148,504
–
Current period
USD 72,682
–
72682 − 148504 = -75822 USD
148504 USD · 2000-12-01 – 2001-11-30
Inspect prior input Prior source72682 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.
Comparable inputs unavailable for: Net income.
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 1993-12-01 – 1994-11-30 | 1438016 | Unavailable | Unavailable | Unavailable | -943726 | -359051 Derived | Source
|
| 1995 1994-12-01 – 1995-11-30 | 1778137 | Unavailable | Unavailable | Unavailable | -754543 | -379119 Derived | Source
|
| 1996 1995-12-01 – 1996-11-30 | 2688392 | Unavailable | Unavailable | Unavailable | 207463 | -308681 Derived | Source
|
| 1997 1996-12-01 – 1997-11-30 | 3618847 | Unavailable | Unavailable | Unavailable | 996682 | 845793 Derived | Source
|
| 1998 1997-12-01 – 1998-11-30 | 220158 | Unavailable | Unavailable | Unavailable | -2167288 | -368371 Derived | Source
|
| 1999 1998-12-01 – 1999-11-30 | 446087 | Unavailable | Unavailable | Unavailable | 27351 | -1124279 Derived | Source
|
| 2000 1999-12-01 – 2000-11-30 | 2004491 | Unavailable | Unavailable | Unavailable | Unavailable | -207176 Derived | Source
|
| 2001 2000-12-01 – 2001-11-30 | 2113900 | Unavailable | Unavailable | Unavailable | Unavailable | -422721 Derived | Source
|
| 2002 2001-12-01 – 2002-11-30 | 2360034 | Unavailable | Unavailable | Unavailable | Unavailable | 230845 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 | 1438016 |
|
| 1995 | Revenue | 1778137 |
|
| 1996 | Revenue | 2688392 |
|
| 1997 | Revenue | 3618847 |
|
| 1998 | Revenue | 220158 |
|
| 1999 | Revenue | 446087 |
|
| 2000 | Revenue | 2004491 |
|
| 2001 | Revenue | 2113900 |
|
| 2002 | Revenue | 2360034 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 23.7% |
|
| 1996 | Year over year | 51.2% |
|
| 1997 | Year over year | 34.6% |
|
| 1998 | Year over year | -93.9% |
|
| 1999 | Year over year | 102.6% |
|
| 2000 | Year over year | 349.3% |
|
| 2001 | Year over year | 5.5% |
|
| 2002 | Year over year | 11.6% |
|
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 |
|---|---|---|---|
| 1994-11-30 | Operating margin | Not reported |
|
| 1995-11-30 | Operating margin | Not reported |
|
| 1996-11-30 | Operating margin | Not reported |
|
| 1997-11-30 | Operating margin | Not reported |
|
| 1998-11-30 | Operating margin | Not reported |
|
| 1999-11-30 | Operating margin | Not reported |
|
| 2000-11-30 | Operating margin | Not reported |
|
| 2001-11-30 | Operating margin | Not reported |
|
| 2002-11-30 | Operating margin | Not reported |
|
| 1994 | Net margin | -65.6% |
|
| 1995 | Net margin | -42.4% |
|
| 1996 | Net margin | 7.7% |
|
| 1997 | Net margin | 27.5% |
|
| 1998 | Net margin | -984.4% |
|
| 1999 | Net margin | 6.1% |
|
| 2000-11-30 | Net margin | Not reported |
|
| 2001-11-30 | Net margin | Not reported |
|
| 2002-11-30 | Net margin | Not reported |
|
| 1994 | Free cash flow margin | -25% |
|
| 1995 | Free cash flow margin | -21.3% |
|
| 1996 | Free cash flow margin | -11.5% |
|
| 1997 | Free cash flow margin | 23.4% |
|
| 1998 | Free cash flow margin | -167.3% |
|
| 1999 | Free cash flow margin | -252% |
|
| 2000 | Free cash flow margin | -10.3% |
|
| 2001 | Free cash flow margin | -20% |
|
| 2002 | Free cash flow margin | 9.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | -236221 |
|
| 1995 | Operating cash flow | 324041 |
|
| 1996 | Operating cash flow | -7875 |
|
| 1997 | Operating cash flow | 1218822 |
|
| 1998 | Operating cash flow | -176496 |
|
| 1999 | Operating cash flow | -337539 |
|
| 2000 | Operating cash flow | 146654 |
|
| 2001 | Operating cash flow | -274217 |
|
| 2002 | Operating cash flow | 303527 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -359051 |
|
| 1995 | Free cash flow | -379119 |
|
| 1996 | Free cash flow | -308681 |
|
| 1997 | Free cash flow | 845793 |
|
| 1998 | Free cash flow | -368371 |
|
| 1999 | Free cash flow | -1124279 |
|
| 2000 | Free cash flow | -207176 |
|
| 2001 | Free cash flow | -422721 |
|
| 2002 | Free cash flow | 230845 |
|
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 |
|---|---|---|---|
| 1994-11-30 | Liabilities / assets | Not reported |
|
| 1995-11-30 | Liabilities / assets | Not reported |
|
| 1996-11-30 | Liabilities / assets | Not reported |
|
| 1997-11-30 | Liabilities / assets | Not reported |
|
| 1998-11-30 | Liabilities / assets | Not reported |
|
| 1999-11-30 | Liabilities / assets | Not reported |
|
| 2000-11-30 | Liabilities / assets | Not reported |
|
| 2001-11-30 | Liabilities / assets | Not reported |
|
| 2002-11-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 0.29× |
|
| 1995 | Current assets / current liabilities | 0.27× |
|
| 1996 | Current assets / current liabilities | 0.24× |
|
| 1997 | Current assets / current liabilities | 0.33× |
|
| 1998 | Current assets / current liabilities | 0.21× |
|
| 1999 | Current assets / current liabilities | 0.2× |
|
| 2000 | Current assets / current liabilities | 0.19× |
|
| 2001 | Current assets / current liabilities | 0.19× |
|
| 2002 | Current assets / current liabilities | 0.18× |
|
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 943,726 Exact valueExact value: -943726 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 236,221 Exact valueExact value: -236221 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 122,830 Exact valueExact value: 122830 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 359,051 Calculation and evidence-236221 − 122830 USD Exact free cash flow: -359051 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 754,543 Exact valueExact value: -754543 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 324,041 Exact valueExact value: 324041 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 703,160 Exact valueExact value: 703160 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 379,119 Calculation and evidence324041 − 703160 USD Exact free cash flow: -379119 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 207,463 Exact valueExact value: 207463 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7,875 Exact valueExact value: -7875 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 300,806 Exact valueExact value: 300806 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 308,681 Calculation and evidence-7875 − 300806 USD Exact free cash flow: -308681 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 996,682 Exact valueExact value: 996682 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.22 million Exact valueExact value: 1218822 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 373,029 Exact valueExact value: 373029 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 845,793 Calculation and evidence1218822 − 373029 USD Exact free cash flow: 845793 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 2.17 million Exact valueExact value: -2167288 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 176,496 Exact valueExact value: -176496 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 191,875 Exact valueExact value: 191875 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 368,371 Calculation and evidence-176496 − 191875 USD Exact free cash flow: -368371 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 27,351 Exact valueExact value: 27351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 337,539 Exact valueExact value: -337539 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 786,740 Exact valueExact value: 786740 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.12 million Calculation and evidence-337539 − 786740 USD Exact free cash flow: -1124279 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-12-01 – 2000-11-30 | Unavailable Not reported for this period. | USD 146,654 Exact valueExact value: 146654 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 353,830 Exact valueExact value: 353830 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 207,176 Calculation and evidence146654 − 353830 USD Exact free cash flow: -207176 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-12-01 – 2001-11-30 | Unavailable Not reported for this period. | −USD 274,217 Exact valueExact value: -274217 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 148,504 Exact valueExact value: 148504 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 422,721 Calculation and evidence-274217 − 148504 USD Exact free cash flow: -422721 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-12-01 – 2002-11-30 | Unavailable Not reported for this period. | USD 303,527 Exact valueExact value: 303527 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 72,682 Exact valueExact value: 72682 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,845 Calculation and evidence303527 − 72682 USD Exact free cash flow: 230845 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.
40 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000083347, 83347, edgar:83347