Revenue
23.7 million USD
2003-07-26 · USD
Exact inputs and evidence
- Revenue: 23733000 USD Source
26 filing records in this dataset, filed from 1998-09-15 to 2003-09-09. Explore the available filing history and original sources.
23.7 million USD
2003-07-26 · USD
-2.64%
2003-07-26 · %
-3.45 million USD
2003-07-26 · USD
-3.69 million USD
2003-07-26 · USD
23000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-09-09.
Financial data available through: 2003-01-25.
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 105.52 million
–
Current period
USD 100.45 million
–
100449000 − 105517000 = -5068000 USD
105517000 USD · 2001-01-27 – 2002-01-26
Inspect prior input Prior source100449000 USD · 2002-01-26 – 2003-01-25
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.1 million
–
Current period
−USD 77.97 million
–
-77968000 − -7097000 = -70871000 USD
-7097000 USD · 2001-01-27 – 2002-01-26
Inspect prior input Prior source-77968000 USD · 2002-01-26 – 2003-01-25
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 9.27 million
–
Current period
USD 1.64 million
–
1635000 − 9273000 = -7638000 USD
9273000 USD · 2001-01-27 – 2002-01-26
Inspect prior input Prior source1635000 USD · 2002-01-26 – 2003-01-25
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.47 million
–
Current period
USD 2.87 million
–
2866000 − 1465000 = 1401000 USD
1465000 USD · 2001-01-27 – 2002-01-26
Inspect prior input Prior source2866000 USD · 2002-01-26 – 2003-01-25
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-02-01 – 1998-01-31 | 107769000 | 94271000 Derived | 13498000 | 11541000 Derived | 1957000 | Unavailable | Source
|
| 1999 1998-01-31 – 1999-01-30 | 124294000 | 115275000 Derived | 9019000 | 16307000 Derived | -7288000 | -898000 Derived | Source
|
| 2000 1999-01-30 – 2000-01-29 | 120351000 | 106494000 Derived | 13857000 | 14147000 Derived | -290000 | 6980000 Derived | Source
|
| 2001 2000-01-28 – 2001-01-27 | 118932000 | 106286000 Derived | 12646000 | 12877000 Derived | -231000 | 4199000 Derived | Source
|
| 2002 2001-01-27 – 2002-01-26 | 105517000 | 101713000 Derived | 3804000 | 10901000 Derived | -7097000 | 7808000 Derived | Source
|
| 2003 2002-01-26 – 2003-01-25 | 100449000 | 94737000 Derived | 5712000 | 83680000 Derived | -77968000 | -1231000 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 |
|---|---|---|---|
| 1998 | Revenue | 107769000 |
|
| 1999 | Revenue | 124294000 |
|
| 2000 | Revenue | 120351000 |
|
| 2001 | Revenue | 118932000 |
|
| 2002 | Revenue | 105517000 |
|
| 2003 | Revenue | 100449000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 15.3% |
|
| 2000 | Year over year | -3.2% |
|
| 2001 | Year over year | -1.2% |
|
| 2002 | Year over year | -11.3% |
|
| 2003 | Year over year | -4.8% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 12.5% |
|
| 1999 | Operating margin | 7.3% |
|
| 2000 | Operating margin | 11.5% |
|
| 2001 | Operating margin | 10.6% |
|
| 2002 | Operating margin | 3.6% |
|
| 2003 | Operating margin | 5.7% |
|
| 1998 | Net margin | 1.8% |
|
| 1999 | Net margin | -5.9% |
|
| 2000 | Net margin | -0.2% |
|
| 2001 | Net margin | -0.2% |
|
| 2002 | Net margin | -6.7% |
|
| 2003 | Net margin | -77.6% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | -0.7% |
|
| 2000 | Free cash flow margin | 5.8% |
|
| 2001 | Free cash flow margin | 3.5% |
|
| 2002 | Free cash flow margin | 7.4% |
|
| 2003 | Free cash flow margin | -1.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | 1440000 |
|
| 2000 | Operating cash flow | 8740000 |
|
| 2001 | Operating cash flow | 6094000 |
|
| 2002 | Operating cash flow | 9273000 |
|
| 2003 | Operating cash flow | 1635000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | -898000 |
|
| 2000 | Free cash flow | 6980000 |
|
| 2001 | Free cash flow | 4199000 |
|
| 2002 | Free cash flow | 7808000 |
|
| 2003 | Free cash flow | -1231000 |
|
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 |
|---|---|---|---|
| 1998 | Liabilities / assets | 68.6% |
|
| 1999 | Liabilities / assets | 93.3% |
|
| 2000 | Liabilities / assets | 90.2% |
|
| 2001 | Liabilities / assets | 87.3% |
|
| 2002 | Liabilities / assets | 91.6% |
|
| 2003 | Liabilities / assets | 184.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 3.95× |
|
| 1999 | Current assets / current liabilities | 4.96× |
|
| 2000 | Current assets / current liabilities | 5.32× |
|
| 2001 | Current assets / current liabilities | 3.61× |
|
| 2002 | Current assets / current liabilities | 0.35× |
|
| 2003 | Current assets / current liabilities | 0.35× |
|
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 |
|---|---|---|---|---|
| 1998 1997-02-01 – 1998-01-31 | USD 1.96 million Exact valueExact value: 1957000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1999 1998-01-31 – 1999-01-30 | −USD 7.29 million Exact valueExact value: -7288000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.44 million Exact valueExact value: 1440000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.34 million Exact valueExact value: 2338000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 898,000 Calculation and evidence1440000 − 2338000 USD Exact free cash flow: -898000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-01-30 – 2000-01-29 | −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 8.74 million Exact valueExact value: 8740000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.76 million Exact valueExact value: 1760000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.98 million Calculation and evidence8740000 − 1760000 USD Exact free cash flow: 6980000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-01-28 – 2001-01-27 | −USD 231,000 Exact valueExact value: -231000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.09 million Exact valueExact value: 6094000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.9 million Exact valueExact value: 1895000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.2 million Calculation and evidence6094000 − 1895000 USD Exact free cash flow: 4199000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-01-27 – 2002-01-26 | −USD 7.1 million Exact valueExact value: -7097000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.27 million Exact valueExact value: 9273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1465000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.81 million Calculation and evidence9273000 − 1465000 USD Exact free cash flow: 7808000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-01-26 – 2003-01-25 | −USD 77.97 million Exact valueExact value: -77968000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Exact valueExact value: 1635000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.87 million Exact valueExact value: 2866000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.23 million Calculation and evidence1635000 − 2866000 USD Exact free cash flow: -1231000 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.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000864292, 864292, edgar:864292