Revenue
13.7 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 13672000 USD Source
40 filing records in this dataset, filed from 1996-05-16 to 2004-05-17. Explore the available filing history and original sources.
13.7 million USD
2004-03-31 · USD
11.3%
2004-03-31 · %
2.74 million USD
2004-03-31 · USD
2.64 million USD
2004-03-31 · USD
8751000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-17.
Financial data available through: 2003-06-30.
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 46.05 million
–
Current period
USD 48.1 million
–
48100000 − 46053000 = 2047000 USD
46053000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source48100000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.42 million
–
Current period
USD 4.21 million
–
4206000 − -9424000 = 13630000 USD
-9424000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source4206000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.08 million
–
Current period
USD 10.11 million
–
10108000 − 5075000 = 5033000 USD
5075000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source10108000 USD · 2002-07-01 – 2003-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 740,000
–
Current period
USD 722,000
–
722000 − 740000 = -18000 USD
740000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source722000 USD · 2002-07-01 – 2003-06-30
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-07-01 – 1994-06-30 | 75995000 | 94168000 Derived | -18173000 | 541000 Derived | -18714000 | -1305000 Derived | Source
|
| 1995 1994-07-01 – 1995-06-30 | 72470000 | 87957000 Derived | -15487000 | 41000 Derived | -15528000 | -2002000 Derived | Source
|
| 1996 1995-07-01 – 1996-06-30 | 69789000 | 69966000 Derived | -177000 | 1364000 Derived | -1541000 | -4461000 Derived | Source
|
| 1997 1996-07-01 – 1997-06-30 | 78773000 | 79395000 Derived | -622000 | 1731000 Derived | -2353000 | 1542000 Derived | Source
|
| 1998 1997-07-01 – 1998-06-30 | 91684000 | 87544000 Derived | 4140000 | 1545000 Derived | 2595000 | 10953000 Derived | Source
|
| 1999 1998-07-01 – 1999-06-30 | 101791000 | 105727000 Derived | -3936000 | 1477000 Derived | -5413000 | 4640000 Derived | Source
|
| 2000 1999-07-01 – 2000-06-30 | 83399000 | 91542000 Derived | -8143000 | 1519000 Derived | -9662000 | 9923000 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 50805000 | 52829000 Derived | -2024000 | -1182000 Derived | -842000 | 13781000 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 46053000 | 54720000 Derived | -8667000 | 757000 Derived | -9424000 | 4335000 Derived | Source
|
| 2003 2002-07-01 – 2003-06-30 | 48100000 | 43309000 Derived | 4791000 | 585000 Derived | 4206000 | 9386000 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 | 75995000 |
|
| 1995 | Revenue | 72470000 |
|
| 1996 | Revenue | 69789000 |
|
| 1997 | Revenue | 78773000 |
|
| 1998 | Revenue | 91684000 |
|
| 1999 | Revenue | 101791000 |
|
| 2000 | Revenue | 83399000 |
|
| 2001 | Revenue | 50805000 |
|
| 2002 | Revenue | 46053000 |
|
| 2003 | Revenue | 48100000 |
|
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 | -4.6% |
|
| 1996 | Year over year | -3.7% |
|
| 1997 | Year over year | 12.9% |
|
| 1998 | Year over year | 16.4% |
|
| 1999 | Year over year | 11% |
|
| 2000 | Year over year | -18.1% |
|
| 2001 | Year over year | -39.1% |
|
| 2002 | Year over year | -9.4% |
|
| 2003 | Year over year | 4.4% |
|
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 | Operating margin | -23.9% |
|
| 1995 | Operating margin | -21.4% |
|
| 1996 | Operating margin | -0.3% |
|
| 1997 | Operating margin | -0.8% |
|
| 1998 | Operating margin | 4.5% |
|
| 1999 | Operating margin | -3.9% |
|
| 2000 | Operating margin | -9.8% |
|
| 2001 | Operating margin | -4% |
|
| 2002 | Operating margin | -18.8% |
|
| 2003 | Operating margin | 10% |
|
| 1994 | Net margin | -24.6% |
|
| 1995 | Net margin | -21.4% |
|
| 1996 | Net margin | -2.2% |
|
| 1997 | Net margin | -3% |
|
| 1998 | Net margin | 2.8% |
|
| 1999 | Net margin | -5.3% |
|
| 2000 | Net margin | -11.6% |
|
| 2001 | Net margin | -1.7% |
|
| 2002 | Net margin | -20.5% |
|
| 2003 | Net margin | 8.7% |
|
| 1994 | Free cash flow margin | -1.7% |
|
| 1995 | Free cash flow margin | -2.8% |
|
| 1996 | Free cash flow margin | -6.4% |
|
| 1997 | Free cash flow margin | 2% |
|
| 1998 | Free cash flow margin | 11.9% |
|
| 1999 | Free cash flow margin | 4.6% |
|
| 2000 | Free cash flow margin | 11.9% |
|
| 2001 | Free cash flow margin | 27.1% |
|
| 2002 | Free cash flow margin | 9.4% |
|
| 2003 | Free cash flow margin | 19.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 429000 |
|
| 1995 | Operating cash flow | -930000 |
|
| 1996 | Operating cash flow | -2981000 |
|
| 1997 | Operating cash flow | 3219000 |
|
| 1998 | Operating cash flow | 12195000 |
|
| 1999 | Operating cash flow | 6453000 |
|
| 2000 | Operating cash flow | 10231000 |
|
| 2001 | Operating cash flow | 14058000 |
|
| 2002 | Operating cash flow | 5075000 |
|
| 2003 | Operating cash flow | 10108000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -1305000 |
|
| 1995 | Free cash flow | -2002000 |
|
| 1996 | Free cash flow | -4461000 |
|
| 1997 | Free cash flow | 1542000 |
|
| 1998 | Free cash flow | 10953000 |
|
| 1999 | Free cash flow | 4640000 |
|
| 2000 | Free cash flow | 9923000 |
|
| 2001 | Free cash flow | 13781000 |
|
| 2002 | Free cash flow | 4335000 |
|
| 2003 | Free cash flow | 9386000 |
|
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 |
|---|---|---|---|
| 1994-06-30 | Liabilities / assets | Not reported | No source recorded |
| 1995 | Liabilities / assets | 83.8% |
|
| 1996 | Liabilities / assets | 67.6% |
|
| 1997 | Liabilities / assets | 66.8% |
|
| 1998 | Liabilities / assets | 60.6% |
|
| 1999 | Liabilities / assets | 64.8% |
|
| 2000 | Liabilities / assets | 67.5% |
|
| 2001 | Liabilities / assets | 54.2% |
|
| 2002 | Liabilities / assets | 62.9% |
|
| 2003 | Liabilities / assets | 57.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 0.65× |
|
| 1996 | Current assets / current liabilities | 0.78× |
|
| 1997 | Current assets / current liabilities | 0.82× |
|
| 1998 | Current assets / current liabilities | 1.14× |
|
| 1999 | Current assets / current liabilities | 0.93× |
|
| 2000 | Current assets / current liabilities | 0.62× |
|
| 2001 | Current assets / current liabilities | 0.65× |
|
| 2002 | Current assets / current liabilities | 0.81× |
|
| 2003 | Current assets / current liabilities | 0.96× |
|
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 1993-07-01 – 1994-06-30 | −USD 18.71 million Exact valueExact value: -18714000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 429,000 Exact valueExact value: 429000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.73 million Exact valueExact value: 1734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.31 million Calculation and evidence429000 − 1734000 USD Exact free cash flow: -1305000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-07-01 – 1995-06-30 | −USD 15.53 million Exact valueExact value: -15528000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 930,000 Exact valueExact value: -930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1072000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2 million Calculation and evidence-930000 − 1072000 USD Exact free cash flow: -2002000 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 1.54 million Exact valueExact value: -1541000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.98 million Exact valueExact value: -2981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.48 million Exact valueExact value: 1480000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.46 million Calculation and evidence-2981000 − 1480000 USD Exact free cash flow: -4461000 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 2.35 million Exact valueExact value: -2353000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Exact valueExact value: 3219000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.68 million Exact valueExact value: 1677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.54 million Calculation and evidence3219000 − 1677000 USD Exact free cash flow: 1542000 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 2.6 million Exact valueExact value: 2595000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.2 million Exact valueExact value: 12195000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Exact valueExact value: 1242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.95 million Calculation and evidence12195000 − 1242000 USD Exact free cash flow: 10953000 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 5.41 million Exact valueExact value: -5413000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.45 million Exact valueExact value: 6453000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.81 million Exact valueExact value: 1813000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.64 million Calculation and evidence6453000 − 1813000 USD Exact free cash flow: 4640000 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 9.66 million Exact valueExact value: -9662000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.23 million Exact valueExact value: 10231000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 308,000 Exact valueExact value: 308000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.92 million Calculation and evidence10231000 − 308000 USD Exact free cash flow: 9923000 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 842,000 Exact valueExact value: -842000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.06 million Exact valueExact value: 14058000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 277,000 Exact valueExact value: 277000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.78 million Calculation and evidence14058000 − 277000 USD Exact free cash flow: 13781000 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 9.42 million Exact valueExact value: -9424000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.08 million Exact valueExact value: 5075000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 740,000 Exact valueExact value: 740000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.34 million Calculation and evidence5075000 − 740000 USD Exact free cash flow: 4335000 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 4.21 million Exact valueExact value: 4206000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.11 million Exact valueExact value: 10108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 722,000 Exact valueExact value: 722000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.39 million Calculation and evidence10108000 − 722000 USD Exact free cash flow: 9386000 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: 0000873594, 873594, edgar:873594