Revenue
2.37 million USD
2001-11-30 · USD
Exact inputs and evidence
- Revenue: 2369864 USD Source
39 filing records in this dataset, filed from 1996-08-29 to 2004-04-14. Explore the available filing history and original sources.
29809 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
28 million USD
2000-12-01 – 2001-11-30
-126 thousand USD
2003-03-01 – 2004-02-29
-517 thousand USD
2003-03-01 – 2004-02-29
0 USD
2002-06-01 – 2003-05-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-04-14.
Financial data available through: 2003-05-31.
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 1.08 million
–
Current period
−USD 1.33 million
–
-1328185 − -1084508 = -243677 USD
-1084508 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source-1328185 USD · 2002-06-01 – 2003-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.84 million
–
Current period
−USD 1.24 million
–
-1241327 − -1842943 = 601616 USD
-1842943 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source-1241327 USD · 2002-06-01 – 2003-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 25,193
–
Current period
USD 0
–
0 − 25193 = -25193 USD
25193 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source0 USD · 2002-06-01 – 2003-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Revenue.
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 1994-06-01 – 1995-05-31 | 38430035 | 37179378 Derived | 1250657 | 438636 Derived | 812021 | 1824395 Derived | Source
|
| 1996 1995-06-01 – 1996-05-31 | 49162934 | 47330647 Derived | 1832287 | 689028 Derived | 1143259 | -1764064 Derived | Source
|
| 1997 1996-06-01 – 1997-05-31 | 52963265 | 49783312 Derived | 3179953 | 3054334 Derived | 125619 | -1293809 Derived | Source
|
| 1998 1997-06-01 – 1998-05-31 | 49335530 | 52702466 Derived | -3366936 | 792300 Derived | -4159236 | 382521 Derived | Source
|
| 1999 1998-06-01 – 1999-05-31 | 47108677 | 48425670 Derived | -1316993 | 239042 Derived | -1556035 | -261592 Derived | Source
|
| 2000 1999-06-01 – 2000-05-31 | 39206990 | 39103160 Derived | 103830 | 768321 Derived | -664491 | 386330 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 38679374 | 46665112 Derived | -7985738 | 1773432 Derived | -9759170 | 385310 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 | 38430035 |
|
| 1996 | Revenue | 49162934 |
|
| 1997 | Revenue | 52963265 |
|
| 1998 | Revenue | 49335530 |
|
| 1999 | Revenue | 47108677 |
|
| 2000 | Revenue | 39206990 |
|
| 2001 | Revenue | 38679374 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 27.9% |
|
| 1997 | Year over year | 7.7% |
|
| 1998 | Year over year | -6.8% |
|
| 1999 | Year over year | -4.5% |
|
| 2000 | Year over year | -16.8% |
|
| 2001 | Year over year | -1.3% |
|
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 | 3.3% |
|
| 1996 | Operating margin | 3.7% |
|
| 1997 | Operating margin | 6% |
|
| 1998 | Operating margin | -6.8% |
|
| 1999 | Operating margin | -2.8% |
|
| 2000 | Operating margin | 0.3% |
|
| 2001 | Operating margin | -20.6% |
|
| 1995 | Net margin | 2.1% |
|
| 1996 | Net margin | 2.3% |
|
| 1997 | Net margin | 0.2% |
|
| 1998 | Net margin | -8.4% |
|
| 1999 | Net margin | -3.3% |
|
| 2000 | Net margin | -1.7% |
|
| 2001 | Net margin | -25.2% |
|
| 1995 | Free cash flow margin | 4.7% |
|
| 1996 | Free cash flow margin | -3.6% |
|
| 1997 | Free cash flow margin | -2.4% |
|
| 1998 | Free cash flow margin | 0.8% |
|
| 1999 | Free cash flow margin | -0.6% |
|
| 2000 | Free cash flow margin | 1% |
|
| 2001 | Free cash flow margin | 1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 2222727 |
|
| 1996 | Operating cash flow | -1456517 |
|
| 1997 | Operating cash flow | -627104 |
|
| 1998 | Operating cash flow | 1382186 |
|
| 1999 | Operating cash flow | 52891 |
|
| 2000 | Operating cash flow | 506780 |
|
| 2001 | Operating cash flow | 448014 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | 1824395 |
|
| 1996 | Free cash flow | -1764064 |
|
| 1997 | Free cash flow | -1293809 |
|
| 1998 | Free cash flow | 382521 |
|
| 1999 | Free cash flow | -261592 |
|
| 2000 | Free cash flow | 386330 |
|
| 2001 | Free cash flow | 385310 |
|
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 |
|---|---|---|---|
| 1995-05-31 | Liabilities / assets | Not reported |
|
| 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 |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 3.13× |
|
| 1996 | Current assets / current liabilities | 3.79× |
|
| 1997 | Current assets / current liabilities | 3.23× |
|
| 1998 | Current assets / current liabilities | 1.05× |
|
| 1999 | Current assets / current liabilities | 1.85× |
|
| 2000 | Current assets / current liabilities | 1.62× |
|
| 2001 | Current assets / current liabilities | 0.51× |
|
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 1994-06-01 – 1995-05-31 | USD 812,021 Exact valueExact value: 812021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.22 million Exact valueExact value: 2222727 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 398,332 Exact valueExact value: 398332 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Calculation and evidence2222727 − 398332 USD Exact free cash flow: 1824395 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-06-01 – 1996-05-31 | USD 1.14 million Exact valueExact value: 1143259 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.46 million Exact valueExact value: -1456517 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 307,547 Exact valueExact value: 307547 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.76 million Calculation and evidence-1456517 − 307547 USD Exact free cash flow: -1764064 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 125,619 Exact valueExact value: 125619 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 627,104 Exact valueExact value: -627104 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 666,705 Exact valueExact value: 666705 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.29 million Calculation and evidence-627104 − 666705 USD Exact free cash flow: -1293809 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 4.16 million Exact valueExact value: -4159236 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.38 million Exact valueExact value: 1382186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 999,665 Exact valueExact value: 999665 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 382,521 Calculation and evidence1382186 − 999665 USD Exact free cash flow: 382521 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 1.56 million Exact valueExact value: -1556035 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 52,891 Exact valueExact value: 52891 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 314,483 Exact valueExact value: 314483 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 261,592 Calculation and evidence52891 − 314483 USD Exact free cash flow: -261592 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 664,491 Exact valueExact value: -664491 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 506,780 Exact valueExact value: 506780 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 120,450 Exact valueExact value: 120450 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 386,330 Calculation and evidence506780 − 120450 USD Exact free cash flow: 386330 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 9.76 million Exact valueExact value: -9759170 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 448,014 Exact valueExact value: 448014 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 62,704 Exact valueExact value: 62704 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 385,310 Calculation and evidence448014 − 62704 USD Exact free cash flow: 385310 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 1.08 million Exact valueExact value: -1084508 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.84 million Exact valueExact value: -1842943 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25,193 Exact valueExact value: 25193 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Calculation and evidence-1842943 − 25193 USD Exact free cash flow: -1868136 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 1.33 million Exact valueExact value: -1328185 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.24 million Exact valueExact value: -1241327 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.24 million Calculation and evidence-1241327 − 0 USD Exact free cash flow: -1241327 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.
39 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000874038, 874038, edgar:874038