Revenue
23 million USD
2005-01-30 · USD
Exact inputs and evidence
- Revenue: 23006000 USD Source
36 filing records in this dataset, filed from 1996-06-12 to 2005-03-16. Explore the available filing history and original sources.
23 million USD
2005-01-30 · USD
2.86%
2005-01-30 · %
-4.44 million USD
2005-01-30 · USD
-5.18 million USD
2005-01-30 · USD
2135000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-03-16.
Financial data available through: 2004-10-31.
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 112.91 million
–
Current period
USD 105.45 million
–
105452000 − 112908000 = -7456000 USD
112908000 USD · 2002-11-03 – 2003-11-02
Inspect prior input Prior source105452000 USD · 2003-11-01 – 2004-10-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 763,000
–
Current period
−USD 1.69 million
–
-1685000 − 763000 = -2448000 USD
763000 USD · 2002-11-03 – 2003-11-02
Inspect prior input Prior source-1685000 USD · 2003-11-01 – 2004-10-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.58 million
–
Current period
USD 7.83 million
–
7826000 − 6583000 = 1243000 USD
6583000 USD · 2002-11-03 – 2003-11-02
Inspect prior input Prior source7826000 USD · 2003-11-01 – 2004-10-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.27 million
–
Current period
USD 3.69 million
–
3685000 − 6269000 = -2584000 USD
6269000 USD · 2002-11-03 – 2003-11-02
Inspect prior input Prior source3685000 USD · 2003-11-01 – 2004-10-31
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 1994-11-01 – 1995-10-31 | 100591878 | 90653174 Derived | 9938704 | 4359034 Derived | 5579670 | -9748269 Derived | Source
|
| 1996 1995-11-01 – 1996-10-31 | 104482025 | 92437812 Derived | 12044213 | 4596174 Derived | 7448039 | 1739621 Derived | Source
|
| 1997 1996-11-01 – 1997-10-31 | 140502000 | 123275000 Derived | 17227000 | 6549000 Derived | 10678000 | -4020000 Derived | Source
|
| 1998 1997-11-01 – 1998-10-31 | 170538000 | 144633000 Derived | 25905000 | 10458000 Derived | 15447000 | -9418000 Derived | Source
|
| 1999 1998-11-01 – 1999-10-31 | 124552000 | 133050000 Derived | -8498000 | 11768000 Derived | -20266000 | -23338000 Derived | Source
|
| 2000 1999-11-01 – 2000-10-31 | 131970000 | 131104000 Derived | 866000 | -17553000 Derived | 18419000 | -11386000 Derived | Source
|
| 2001 2000-11-01 – 2001-10-31 | 122917000 | 125872000 Derived | -2955000 | -14457000 Derived | 11502000 | -27466000 Derived | Source
|
| 2002 2001-11-04 – 2002-11-03 | 120254000 | 112675000 Derived | 7579000 | 8391000 Derived | -812000 | 3809000 Derived | Source
|
| 2003 2002-11-03 – 2003-11-02 | 112908000 | 102949000 Derived | 9959000 | 9196000 Derived | 763000 | 314000 Derived | Source
|
| 2004 2003-11-01 – 2004-10-31 | 105452000 | 99070000 Derived | 6382000 | 8067000 Derived | -1685000 | 4141000 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 | 100591878 |
|
| 1996 | Revenue | 104482025 |
|
| 1997 | Revenue | 140502000 |
|
| 1998 | Revenue | 170538000 |
|
| 1999 | Revenue | 124552000 |
|
| 2000 | Revenue | 131970000 |
|
| 2001 | Revenue | 122917000 |
|
| 2002 | Revenue | 120254000 |
|
| 2003 | Revenue | 112908000 |
|
| 2004 | Revenue | 105452000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | 55.9% |
|
| 1996 | Year over year | 3.9% |
|
| 1997 | Year over year | 34.5% |
|
| 1998 | Year over year | 21.4% |
|
| 1999 | Year over year | -27% |
|
| 2000 | Year over year | 6% |
|
| 2001 | Year over year | -6.9% |
|
| 2002 | Year over year | -2.2% |
|
| 2003 | Year over year | -6.1% |
|
| 2004 | Year over year | -6.6% |
|
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 | 9.9% |
|
| 1996 | Operating margin | 11.5% |
|
| 1997 | Operating margin | 12.3% |
|
| 1998 | Operating margin | 15.2% |
|
| 1999 | Operating margin | -6.8% |
|
| 2000 | Operating margin | 0.7% |
|
| 2001 | Operating margin | -2.4% |
|
| 2002 | Operating margin | 6.3% |
|
| 2003 | Operating margin | 8.8% |
|
| 2004 | Operating margin | 6.1% |
|
| 1995 | Net margin | 5.5% |
|
| 1996 | Net margin | 7.1% |
|
| 1997 | Net margin | 7.6% |
|
| 1998 | Net margin | 9.1% |
|
| 1999 | Net margin | -16.3% |
|
| 2000 | Net margin | 14% |
|
| 2001 | Net margin | 9.4% |
|
| 2002 | Net margin | -0.7% |
|
| 2003 | Net margin | 0.7% |
|
| 2004 | Net margin | -1.6% |
|
| 1995 | Free cash flow margin | -9.7% |
|
| 1996 | Free cash flow margin | 1.7% |
|
| 1997 | Free cash flow margin | -2.9% |
|
| 1998 | Free cash flow margin | -5.5% |
|
| 1999 | Free cash flow margin | -18.7% |
|
| 2000 | Free cash flow margin | -8.6% |
|
| 2001 | Free cash flow margin | -22.3% |
|
| 2002 | Free cash flow margin | 3.2% |
|
| 2003 | Free cash flow margin | 0.3% |
|
| 2004 | Free cash flow margin | 3.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 3627460 |
|
| 1996 | Operating cash flow | 12857477 |
|
| 1997 | Operating cash flow | 18524000 |
|
| 1998 | Operating cash flow | 29105000 |
|
| 1999 | Operating cash flow | -7612000 |
|
| 2000 | Operating cash flow | -1168000 |
|
| 2001 | Operating cash flow | -21491000 |
|
| 2002 | Operating cash flow | 9830000 |
|
| 2003 | Operating cash flow | 6583000 |
|
| 2004 | Operating cash flow | 7826000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -9748269 |
|
| 1996 | Free cash flow | 1739621 |
|
| 1997 | Free cash flow | -4020000 |
|
| 1998 | Free cash flow | -9418000 |
|
| 1999 | Free cash flow | -23338000 |
|
| 2000 | Free cash flow | -11386000 |
|
| 2001 | Free cash flow | -27466000 |
|
| 2002 | Free cash flow | 3809000 |
|
| 2003 | Free cash flow | 314000 |
|
| 2004 | Free cash flow | 4141000 |
|
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 | 21.1% |
|
| 1996 | Liabilities / assets | 19.1% |
|
| 1997 | Liabilities / assets | 18.5% |
|
| 1998 | Liabilities / assets | 21.9% |
|
| 1999 | Liabilities / assets | 139.3% |
|
| 2000 | Liabilities / assets | 131.8% |
|
| 2001 | Liabilities / assets | 135.4% |
|
| 2002 | Liabilities / assets | 138.9% |
|
| 2003 | Liabilities / assets | 140.4% |
|
| 2004 | Liabilities / assets | 144.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 4.27× |
|
| 1996 | Current assets / current liabilities | 4.37× |
|
| 1997 | Current assets / current liabilities | 3.27× |
|
| 1998 | Current assets / current liabilities | 1.67× |
|
| 1999 | Current assets / current liabilities | 1.23× |
|
| 2000 | Current assets / current liabilities | 0.71× |
|
| 2001 | Current assets / current liabilities | 1.3× |
|
| 2002 | Current assets / current liabilities | 1.44× |
|
| 2003 | Current assets / current liabilities | 1.6× |
|
| 2004 | Current assets / current liabilities | 1.7× |
|
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 1994-11-01 – 1995-10-31 | USD 5.58 million Exact valueExact value: 5579670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.63 million Exact valueExact value: 3627460 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.38 million Exact valueExact value: 13375729 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.75 million Calculation and evidence3627460 − 13375729 USD Exact free cash flow: -9748269 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-11-01 – 1996-10-31 | USD 7.45 million Exact valueExact value: 7448039 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.86 million Exact valueExact value: 12857477 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.12 million Exact valueExact value: 11117856 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.74 million Calculation and evidence12857477 − 11117856 USD Exact free cash flow: 1739621 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-11-01 – 1997-10-31 | USD 10.68 million Exact valueExact value: 10678000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.52 million Exact valueExact value: 18524000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.54 million Exact valueExact value: 22544000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.02 million Calculation and evidence18524000 − 22544000 USD Exact free cash flow: -4020000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-11-01 – 1998-10-31 | USD 15.45 million Exact valueExact value: 15447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.11 million Exact valueExact value: 29105000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.52 million Exact valueExact value: 38523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.42 million Calculation and evidence29105000 − 38523000 USD Exact free cash flow: -9418000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-11-01 – 1999-10-31 | −USD 20.27 million Exact valueExact value: -20266000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.61 million Exact valueExact value: -7612000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.73 million Exact valueExact value: 15726000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.34 million Calculation and evidence-7612000 − 15726000 USD Exact free cash flow: -23338000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-11-01 – 2000-10-31 | USD 18.42 million Exact valueExact value: 18419000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.17 million Exact valueExact value: -1168000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.22 million Exact valueExact value: 10218000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.39 million Calculation and evidence-1168000 − 10218000 USD Exact free cash flow: -11386000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-11-01 – 2001-10-31 | USD 11.5 million Exact valueExact value: 11502000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.49 million Exact valueExact value: -21491000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.98 million Exact valueExact value: 5975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.47 million Calculation and evidence-21491000 − 5975000 USD Exact free cash flow: -27466000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-11-04 – 2002-11-03 | −USD 812,000 Exact valueExact value: -812000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.83 million Exact valueExact value: 9830000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.02 million Exact valueExact value: 6021000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.81 million Calculation and evidence9830000 − 6021000 USD Exact free cash flow: 3809000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-11-03 – 2003-11-02 | USD 763,000 Exact valueExact value: 763000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.58 million Exact valueExact value: 6583000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.27 million Exact valueExact value: 6269000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 314,000 Calculation and evidence6583000 − 6269000 USD Exact free cash flow: 314000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-11-01 – 2004-10-31 | −USD 1.69 million Exact valueExact value: -1685000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.83 million Exact valueExact value: 7826000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.69 million Exact valueExact value: 3685000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.14 million Calculation and evidence7826000 − 3685000 USD Exact free cash flow: 4141000 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.
36 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000875525, 875525, edgar:875525