Revenue
9.41 million USD
2004-12-31 · USD
Exact inputs and evidence
- Revenue: 9410000 USD Source
38 filing records in this dataset, filed from 1996-06-26 to 2005-02-14. Explore the available filing history and original sources.
1640000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
23.6 million USD
2004-01-01 – 2004-12-31
-1.38 million USD
2004-01-01 – 2004-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-02-14.
Financial data available through: 2004-03-31.
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 43.72 million
–
Current period
USD 27.5 million
–
27496000 − 43718000 = -16222000 USD
43718000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source27496000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.69 million
–
Current period
−USD 533,000
–
-533000 − -3686000 = 3153000 USD
-3686000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source-533000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.92 million
–
Current period
USD 901,000
–
901000 − -2919000 = 3820000 USD
-2919000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source901000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 845,000
–
Current period
USD 121,000
–
121000 − 845000 = -724000 USD
845000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source121000 USD · 2003-04-01 – 2004-03-31
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 |
|---|---|---|---|---|---|---|---|
| 1995 1994-04-01 – 1995-03-31 | 77923000 | 79779000 Derived | -1856000 | -1893000 Derived | 37000 | -8539000 Derived | Source
|
| 1996 1995-04-01 – 1996-03-31 | 61214000 | 64568000 Derived | -3354000 | 150000 Derived | -3504000 | -3051000 Derived | Source
|
| 1997 1996-04-01 – 1997-03-31 | 47654000 | 51045000 Derived | -3391000 | 624000 Derived | -4015000 | -4519000 Derived | Source
|
| 1998 1997-04-01 – 1998-03-31 | 52612000 | 51901000 Derived | 711000 | 661000 Derived | 50000 | -3830000 Derived | Source
|
| 1999 1998-04-01 – 1999-03-31 | 68029000 | 66143000 Derived | 1886000 | 611000 Derived | 1275000 | -14000 Derived | Source
|
| 2000 1999-04-01 – 2000-03-31 | 55593000 | 59001000 Derived | -3408000 | 1088000 Derived | -4496000 | -629000 Derived | Source
|
| 2001 2000-04-01 – 2001-03-31 | 60821000 | 65816000 Derived | -4995000 | 1265000 Derived | -6260000 | -903000 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 71936000 | 69647000 Derived | 2289000 | 813000 Derived | 1476000 | -202000 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 43718000 | 46862000 Derived | -3144000 | 542000 Derived | -3686000 | -3764000 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 27496000 | 27865000 Derived | -369000 | 164000 Derived | -533000 | 780000 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 | 77923000 |
|
| 1996 | Revenue | 61214000 |
|
| 1997 | Revenue | 47654000 |
|
| 1998 | Revenue | 52612000 |
|
| 1999 | Revenue | 68029000 |
|
| 2000 | Revenue | 55593000 |
|
| 2001 | Revenue | 60821000 |
|
| 2002 | Revenue | 71936000 |
|
| 2003 | Revenue | 43718000 |
|
| 2004 | Revenue | 27496000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | 7.4% |
|
| 1996 | Year over year | -21.4% |
|
| 1997 | Year over year | -22.2% |
|
| 1998 | Year over year | 10.4% |
|
| 1999 | Year over year | 29.3% |
|
| 2000 | Year over year | -18.3% |
|
| 2001 | Year over year | 9.4% |
|
| 2002 | Year over year | 18.3% |
|
| 2003 | Year over year | -39.2% |
|
| 2004 | Year over year | -37.1% |
|
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 | -2.4% |
|
| 1996 | Operating margin | -5.5% |
|
| 1997 | Operating margin | -7.1% |
|
| 1998 | Operating margin | 1.4% |
|
| 1999 | Operating margin | 2.8% |
|
| 2000 | Operating margin | -6.1% |
|
| 2001 | Operating margin | -8.2% |
|
| 2002 | Operating margin | 3.2% |
|
| 2003 | Operating margin | -7.2% |
|
| 2004 | Operating margin | -1.3% |
|
| 1995 | Net margin | 0% |
|
| 1996 | Net margin | -5.7% |
|
| 1997 | Net margin | -8.4% |
|
| 1998 | Net margin | 0.1% |
|
| 1999 | Net margin | 1.9% |
|
| 2000 | Net margin | -8.1% |
|
| 2001 | Net margin | -10.3% |
|
| 2002 | Net margin | 2.1% |
|
| 2003 | Net margin | -8.4% |
|
| 2004 | Net margin | -1.9% |
|
| 1995 | Free cash flow margin | -11% |
|
| 1996 | Free cash flow margin | -5% |
|
| 1997 | Free cash flow margin | -9.5% |
|
| 1998 | Free cash flow margin | -7.3% |
|
| 1999 | Free cash flow margin | -0% |
|
| 2000 | Free cash flow margin | -1.1% |
|
| 2001 | Free cash flow margin | -1.5% |
|
| 2002 | Free cash flow margin | -0.3% |
|
| 2003 | Free cash flow margin | -8.6% |
|
| 2004 | Free cash flow margin | 2.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | -6555000 |
|
| 1996 | Operating cash flow | -2150000 |
|
| 1997 | Operating cash flow | -4420000 |
|
| 1998 | Operating cash flow | -3367000 |
|
| 1999 | Operating cash flow | 167000 |
|
| 2000 | Operating cash flow | -384000 |
|
| 2001 | Operating cash flow | -848000 |
|
| 2002 | Operating cash flow | 88000 |
|
| 2003 | Operating cash flow | -2919000 |
|
| 2004 | Operating cash flow | 901000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -8539000 |
|
| 1996 | Free cash flow | -3051000 |
|
| 1997 | Free cash flow | -4519000 |
|
| 1998 | Free cash flow | -3830000 |
|
| 1999 | Free cash flow | -14000 |
|
| 2000 | Free cash flow | -629000 |
|
| 2001 | Free cash flow | -903000 |
|
| 2002 | Free cash flow | -202000 |
|
| 2003 | Free cash flow | -3764000 |
|
| 2004 | Free cash flow | 780000 |
|
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 | 70.5% |
|
| 1996 | Liabilities / assets | 67.4% |
|
| 1997 | Liabilities / assets | 76.2% |
|
| 1998 | Liabilities / assets | 81.8% |
|
| 1999 | Liabilities / assets | 77.1% |
|
| 2000 | Liabilities / assets | 90% |
|
| 2001 | Liabilities / assets | 110.2% |
|
| 2002 | Liabilities / assets | 105.4% |
|
| 2003 | Liabilities / assets | 146.6% |
|
| 2004 | Liabilities / assets | 221.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 1.28× |
|
| 1996 | Current assets / current liabilities | 1.19× |
|
| 1997 | Current assets / current liabilities | 1.09× |
|
| 1998 | Current assets / current liabilities | 1.35× |
|
| 1999 | Current assets / current liabilities | 1.56× |
|
| 2000 | Current assets / current liabilities | 1.28× |
|
| 2001 | Current assets / current liabilities | 1.03× |
|
| 2002 | Current assets / current liabilities | 1.08× |
|
| 2003 | Current assets / current liabilities | 0.66× |
|
| 2004 | Current assets / current liabilities | 0.55× |
|
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 1994-04-01 – 1995-03-31 | USD 37,000 Exact valueExact value: 37000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.56 million Exact valueExact value: -6555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.98 million Exact valueExact value: 1984000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.54 million Calculation and evidence-6555000 − 1984000 USD Exact free cash flow: -8539000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-04-01 – 1996-03-31 | −USD 3.5 million Exact valueExact value: -3504000 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 901,000 Exact valueExact value: 901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Calculation and evidence-2150000 − 901000 USD Exact free cash flow: -3051000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-04-01 – 1997-03-31 | −USD 4.02 million Exact valueExact value: -4015000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.42 million Exact valueExact value: -4420000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 99,000 Exact valueExact value: 99000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.52 million Calculation and evidence-4420000 − 99000 USD Exact free cash flow: -4519000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-01 – 1998-03-31 | USD 50,000 Exact valueExact value: 50000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.37 million Exact valueExact value: -3367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 463,000 Exact valueExact value: 463000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.83 million Calculation and evidence-3367000 − 463000 USD Exact free cash flow: -3830000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-01 – 1999-03-31 | USD 1.28 million Exact valueExact value: 1275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 167,000 Exact valueExact value: 167000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 181,000 Exact valueExact value: 181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14,000 Calculation and evidence167000 − 181000 USD Exact free cash flow: -14000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-04-01 – 2000-03-31 | −USD 4.5 million Exact valueExact value: -4496000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 384,000 Exact valueExact value: -384000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 245,000 Exact valueExact value: 245000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 629,000 Calculation and evidence-384000 − 245000 USD Exact free cash flow: -629000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-01 – 2001-03-31 | −USD 6.26 million Exact valueExact value: -6260000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 848,000 Exact valueExact value: -848000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 55,000 Exact valueExact value: 55000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 903,000 Calculation and evidence-848000 − 55000 USD Exact free cash flow: -903000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | USD 1.48 million Exact valueExact value: 1476000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 88,000 Exact valueExact value: 88000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 290,000 Exact valueExact value: 290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 202,000 Calculation and evidence88000 − 290000 USD Exact free cash flow: -202000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | −USD 3.69 million Exact valueExact value: -3686000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.92 million Exact valueExact value: -2919000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 845,000 Exact valueExact value: 845000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.76 million Calculation and evidence-2919000 − 845000 USD Exact free cash flow: -3764000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 533,000 Exact valueExact value: -533000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 901,000 Exact valueExact value: 901000 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 780,000 Calculation and evidence901000 − 121000 USD Exact free cash flow: 780000 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.
38 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000863893, 863893, edgar:863893