Revenue
18.4 million USD
2006-02-25 · USD
Exact inputs and evidence
- Revenue: 18411000 USD Source
44 filing records in this dataset, filed from 1996-08-29 to 2006-04-11. Explore the available filing history and original sources.
1000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-04-11.
Financial data available through: 2005-05-31.
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 72.8 million
–
Current period
USD 75.59 million
–
75589000 − 72797000 = 2792000 USD
72797000 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source75589000 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.07 million
–
Current period
USD 3.23 million
–
3227000 − 1074000 = 2153000 USD
1074000 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source3227000 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.48 million
–
Current period
USD 7.13 million
–
7127000 − 2481000 = 4646000 USD
2481000 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source7127000 USD · 2004-06-01 – 2005-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.21 million
–
Current period
USD 7.88 million
–
7884000 − 3214000 = 4670000 USD
3214000 USD · 2003-06-01 – 2004-05-31
Inspect prior input Prior source7884000 USD · 2004-06-01 – 2005-05-31
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 1995-06-01 – 1996-05-31 | 79305000 | 88030000 Derived | -8725000 | -3167000 Derived | -5558000 | -6836000 Derived | Source
|
| 1997 1996-06-01 – 1997-05-31 | 72054000 | 71072000 Derived | 982000 | 2452000 Derived | -1470000 | 2671000 Derived | Source
|
| 1998 1997-06-01 – 1998-05-31 | 66951000 | 64999000 Derived | 1952000 | 2119000 Derived | -167000 | 8000000 Derived | Source
|
| 1999 1998-06-01 – 1999-05-31 | 68427000 | 66137000 Derived | 2290000 | 895000 Derived | 1395000 | 2991000 Derived | Source
|
| 2000 1999-06-01 – 2000-05-31 | 72744000 | 69294000 Derived | 3450000 | 1432000 Derived | 2018000 | 5657000 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 70660000 | 68547000 Derived | 2113000 | 817000 Derived | 1296000 | 2524000 Derived | Source
|
| 2002 2001-06-01 – 2002-05-31 | 67207000 | 66581000 Derived | 626000 | -37000 Derived | 663000 | 3794000 Derived | Source
|
| 2003 2002-06-01 – 2003-05-31 | 61014000 | 61773000 Derived | -759000 | -192000 Derived | -567000 | -4191000 Derived | Source
|
| 2004 2003-06-01 – 2004-05-31 | 72797000 | 70841000 Derived | 1956000 | 882000 Derived | 1074000 | -733000 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 75589000 | 70021000 Derived | 5568000 | 2341000 Derived | 3227000 | -757000 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 | 79305000 |
|
| 1997 | Revenue | 72054000 |
|
| 1998 | Revenue | 66951000 |
|
| 1999 | Revenue | 68427000 |
|
| 2000 | Revenue | 72744000 |
|
| 2001 | Revenue | 70660000 |
|
| 2002 | Revenue | 67207000 |
|
| 2003 | Revenue | 61014000 |
|
| 2004 | Revenue | 72797000 |
|
| 2005 | Revenue | 75589000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | -13.4% |
|
| 1997 | Year over year | -9.1% |
|
| 1998 | Year over year | -7.1% |
|
| 1999 | Year over year | 2.2% |
|
| 2000 | Year over year | 6.3% |
|
| 2001 | Year over year | -2.9% |
|
| 2002 | Year over year | -4.9% |
|
| 2003 | Year over year | -9.2% |
|
| 2004 | Year over year | 19.3% |
|
| 2005 | Year over year | 3.8% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | -11% |
|
| 1997 | Operating margin | 1.4% |
|
| 1998 | Operating margin | 2.9% |
|
| 1999 | Operating margin | 3.3% |
|
| 2000 | Operating margin | 4.7% |
|
| 2001 | Operating margin | 3% |
|
| 2002 | Operating margin | 0.9% |
|
| 2003 | Operating margin | -1.2% |
|
| 2004 | Operating margin | 2.7% |
|
| 2005 | Operating margin | 7.4% |
|
| 1996 | Net margin | -7% |
|
| 1997 | Net margin | -2% |
|
| 1998 | Net margin | -0.2% |
|
| 1999 | Net margin | 2% |
|
| 2000 | Net margin | 2.8% |
|
| 2001 | Net margin | 1.8% |
|
| 2002 | Net margin | 1% |
|
| 2003 | Net margin | -0.9% |
|
| 2004 | Net margin | 1.5% |
|
| 2005 | Net margin | 4.3% |
|
| 1996 | Free cash flow margin | -8.6% |
|
| 1997 | Free cash flow margin | 3.7% |
|
| 1998 | Free cash flow margin | 11.9% |
|
| 1999 | Free cash flow margin | 4.4% |
|
| 2000 | Free cash flow margin | 7.8% |
|
| 2001 | Free cash flow margin | 3.6% |
|
| 2002 | Free cash flow margin | 5.6% |
|
| 2003 | Free cash flow margin | -6.9% |
|
| 2004 | Free cash flow margin | -1% |
|
| 2005 | Free cash flow margin | -1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -1894000 |
|
| 1997 | Operating cash flow | 6946000 |
|
| 1998 | Operating cash flow | 9157000 |
|
| 1999 | Operating cash flow | 6388000 |
|
| 2000 | Operating cash flow | 7077000 |
|
| 2001 | Operating cash flow | 5761000 |
|
| 2002 | Operating cash flow | 7331000 |
|
| 2003 | Operating cash flow | 539000 |
|
| 2004 | Operating cash flow | 2481000 |
|
| 2005 | Operating cash flow | 7127000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -6836000 |
|
| 1997 | Free cash flow | 2671000 |
|
| 1998 | Free cash flow | 8000000 |
|
| 1999 | Free cash flow | 2991000 |
|
| 2000 | Free cash flow | 5657000 |
|
| 2001 | Free cash flow | 2524000 |
|
| 2002 | Free cash flow | 3794000 |
|
| 2003 | Free cash flow | -4191000 |
|
| 2004 | Free cash flow | -733000 |
|
| 2005 | Free cash flow | -757000 |
|
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 |
|---|---|---|---|
| 1996-05-31 | Liabilities / assets | Not reported |
|
| 1997-05-31 | Liabilities / assets | Not reported |
|
| 1998-05-31 | Liabilities / assets | Not reported |
|
| 1999-05-31 | Liabilities / assets | Not reported |
|
| 2000-05-31 | Liabilities / assets | Not reported |
|
| 2001-05-31 | Liabilities / assets | Not reported |
|
| 2002-05-31 | Liabilities / assets | Not reported |
|
| 2003-05-31 | Liabilities / assets | Not reported |
|
| 2004-05-31 | Liabilities / assets | Not reported |
|
| 2005-05-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 3.76× |
|
| 1997 | Current assets / current liabilities | 1.78× |
|
| 1998 | Current assets / current liabilities | 2.54× |
|
| 1999 | Current assets / current liabilities | 2.72× |
|
| 2000 | Current assets / current liabilities | 2.56× |
|
| 2001 | Current assets / current liabilities | 3.77× |
|
| 2002 | Current assets / current liabilities | 4.06× |
|
| 2003 | Current assets / current liabilities | 2.79× |
|
| 2004 | Current assets / current liabilities | 2.51× |
|
| 2005 | Current assets / current liabilities | 2.16× |
|
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 1995-06-01 – 1996-05-31 | −USD 5.56 million Exact valueExact value: -5558000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.89 million Exact valueExact value: -1894000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.94 million Exact valueExact value: 4942000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.84 million Calculation and evidence-1894000 − 4942000 USD Exact free cash flow: -6836000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-06-01 – 1997-05-31 | −USD 1.47 million Exact valueExact value: -1470000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.95 million Exact valueExact value: 6946000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.28 million Exact valueExact value: 4275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.67 million Calculation and evidence6946000 − 4275000 USD Exact free cash flow: 2671000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-06-01 – 1998-05-31 | −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 9.16 million Exact valueExact value: 9157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1157000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8 million Calculation and evidence9157000 − 1157000 USD Exact free cash flow: 8000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-06-01 – 1999-05-31 | USD 1.4 million Exact valueExact value: 1395000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.39 million Exact valueExact value: 6388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.4 million Exact valueExact value: 3397000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.99 million Calculation and evidence6388000 − 3397000 USD Exact free cash flow: 2991000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-06-01 – 2000-05-31 | USD 2.02 million Exact valueExact value: 2018000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.08 million Exact valueExact value: 7077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1420000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.66 million Calculation and evidence7077000 − 1420000 USD Exact free cash flow: 5657000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-06-01 – 2001-05-31 | USD 1.3 million Exact valueExact value: 1296000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.76 million Exact valueExact value: 5761000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.24 million Exact valueExact value: 3237000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.52 million Calculation and evidence5761000 − 3237000 USD Exact free cash flow: 2524000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-06-01 – 2002-05-31 | USD 663,000 Exact valueExact value: 663000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.33 million Exact valueExact value: 7331000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.54 million Exact valueExact value: 3537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.79 million Calculation and evidence7331000 − 3537000 USD Exact free cash flow: 3794000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-06-01 – 2003-05-31 | −USD 567,000 Exact valueExact value: -567000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 539,000 Exact valueExact value: 539000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.73 million Exact valueExact value: 4730000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.19 million Calculation and evidence539000 − 4730000 USD Exact free cash flow: -4191000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-06-01 – 2004-05-31 | USD 1.07 million Exact valueExact value: 1074000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.48 million Exact valueExact value: 2481000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.21 million Exact valueExact value: 3214000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 733,000 Calculation and evidence2481000 − 3214000 USD Exact free cash flow: -733000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | USD 3.23 million Exact valueExact value: 3227000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.13 million Exact valueExact value: 7127000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.88 million Exact valueExact value: 7884000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 757,000 Calculation and evidence7127000 − 7884000 USD Exact free cash flow: -757000 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.
44 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000867490, 867490, edgar:867490