Revenue
88.6 million USD
2004-02-28 · USD
Exact inputs and evidence
- Revenue: 88572000 USD Source
48 filing records in this dataset, filed from 1996-05-15 to 2004-04-05. Explore the available filing history and original sources.
64464000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-04-05.
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 2.6 million
–
Current period
−USD 30.03 million
–
-30027000 − -2596000 = -27431000 USD
-2596000 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source-30027000 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 22.56 million
–
Current period
USD 8.32 million
–
8322000 − 22564000 = -14242000 USD
22564000 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source8322000 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 20.24 million
–
Current period
USD 9.93 million
–
9930000 − 20239000 = -10309000 USD
20239000 USD · 2001-06-01 – 2002-05-31
Inspect prior input Prior source9930000 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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-06-01 – 1994-05-31 | 80475645 | 76444341 Derived | 4031304 | 2670274 Derived | 1361030 | 510366 Derived | Source
|
| 1995 1994-06-01 – 1995-05-31 | 88055695 | 126473648 Derived | -38417953 | -1283082 Derived | -37134871 | -6866817 Derived | Source
|
| 1996 1995-06-01 – 1996-05-31 | 117407543 | 109061533 Derived | 8346010 | 5198022 Derived | 3147988 | -13804590 Derived | Source
|
| 1997 1996-06-01 – 1997-05-31 | 159390654 | 145596931 Derived | 13793723 | 3356866 Derived | 10436857 | 1949149 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 |
|---|---|---|---|
| 1993 | Revenue | 86563343 |
|
| 1994 | Revenue | 80475645 |
|
| 1995 | Revenue | 88055695 |
|
| 1996 | Revenue | 117407543 |
|
| 1997 | Revenue | 159390654 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993 | Year over year | No prior comparable period |
|
| 1994 | Year over year | -7% |
|
| 1995 | Year over year | 9.4% |
|
| 1996 | Year over year | 33.3% |
|
| 1997 | Year over year | 35.8% |
|
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 |
|---|---|---|---|
| 1993 | Operating margin | 6.7% |
|
| 1994 | Operating margin | 5% |
|
| 1995 | Operating margin | -43.6% |
|
| 1996 | Operating margin | 7.1% |
|
| 1997 | Operating margin | 8.7% |
|
| 1993 | Net margin | 3.1% |
|
| 1994 | Net margin | 1.7% |
|
| 1995 | Net margin | -42.2% |
|
| 1996 | Net margin | 2.7% |
|
| 1997 | Net margin | 6.5% |
|
| 1993 | Free cash flow margin | Not reported |
|
| 1994 | Free cash flow margin | 0.6% |
|
| 1995 | Free cash flow margin | -7.8% |
|
| 1996 | Free cash flow margin | -11.8% |
|
| 1997 | Free cash flow margin | 1.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Operating cash flow | Not reported | No source recorded |
| 1994 | Operating cash flow | 3988603 |
|
| 1995 | Operating cash flow | -4225337 |
|
| 1996 | Operating cash flow | -11247070 |
|
| 1997 | Operating cash flow | 7042085 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Free cash flow | Unavailable | No source recorded |
| 1994 | Free cash flow | 510366 |
|
| 1995 | Free cash flow | -6866817 |
|
| 1996 | Free cash flow | -13804590 |
|
| 1997 | Free cash flow | 1949149 |
|
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 |
|---|---|---|---|
| 1993-05-31 | Liabilities / assets | Not reported | No source recorded |
| 1994-05-31 | Liabilities / assets | Not reported |
|
| 1995-05-31 | Liabilities / assets | Not reported |
|
| 1996 | Liabilities / assets | 19.6% |
|
| 1997 | Liabilities / assets | 15.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1994 | Current assets / current liabilities | 3.73× |
|
| 1995 | Current assets / current liabilities | 1.34× |
|
| 1996 | Current assets / current liabilities | 3.6× |
|
| 1997 | Current assets / current liabilities | 4.71× |
|
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 1993-06-01 – 1994-05-31 | USD 1.36 million Exact valueExact value: 1361030 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.99 million Exact valueExact value: 3988603 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.48 million Exact valueExact value: 3478237 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 510,366 Calculation and evidence3988603 − 3478237 USD Exact free cash flow: 510366 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-06-01 – 1995-05-31 | −USD 37.13 million Exact valueExact value: -37134871 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.23 million Exact valueExact value: -4225337 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.64 million Exact valueExact value: 2641480 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.87 million Calculation and evidence-4225337 − 2641480 USD Exact free cash flow: -6866817 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 3.15 million Exact valueExact value: 3147988 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.25 million Exact valueExact value: -11247070 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.56 million Exact valueExact value: 2557520 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.8 million Calculation and evidence-11247070 − 2557520 USD Exact free cash flow: -13804590 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 10.44 million Exact valueExact value: 10436857 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.04 million Exact valueExact value: 7042085 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.09 million Exact valueExact value: 5092936 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Calculation and evidence7042085 − 5092936 USD Exact free cash flow: 1949149 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 2.68 million Exact valueExact value: -2677351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.11 million Exact valueExact value: 6114483 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.04 million Exact valueExact value: 5039992 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Calculation and evidence6114483 − 5039992 USD Exact free cash flow: 1074491 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 8.73 million Exact valueExact value: 8725376 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.42 million Exact valueExact value: -8420544 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.01 million Exact valueExact value: 6011615 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.43 million Calculation and evidence-8420544 − 6011615 USD Exact free cash flow: -14432159 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 12.09 million Exact valueExact value: 12086845 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.23 million Exact valueExact value: 5225448 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.56 million Exact valueExact value: 12560478 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.34 million Calculation and evidence5225448 − 12560478 USD Exact free cash flow: -7335030 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 14.99 million Exact valueExact value: 14990000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.66 million Exact valueExact value: 6661000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.69 million Exact valueExact value: 15692000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.03 million Calculation and evidence6661000 − 15692000 USD Exact free cash flow: -9031000 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 2.6 million Exact valueExact value: -2596000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.56 million Exact valueExact value: 22564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.24 million Exact valueExact value: 20239000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.33 million Calculation and evidence22564000 − 20239000 USD Exact free cash flow: 2325000 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 30.03 million Exact valueExact value: -30027000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.32 million Exact valueExact value: 8322000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.93 million Exact valueExact value: 9930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.61 million Calculation and evidence8322000 − 9930000 USD Exact free cash flow: -1608000 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.
48 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000877273, 877273, edgar:877273