Revenue
3.39 million USD
2003-02-28 · USD
Exact inputs and evidence
- Revenue: 3393842 USD Source
28 filing records in this dataset, filed from 1996-09-13 to 2003-04-14. Explore the available filing history and original sources.
3.39 million USD
2003-02-28 · USD
5.78%
2003-02-28 · %
243 thousand USD
2003-02-28 · USD
46.1 thousand USD
2003-02-28 · USD
13814 USD
986971 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
13.5 million USD
2002-03-01 – 2003-02-28
639 thousand USD
2002-03-01 – 2003-02-28
643 thousand USD
2002-03-01 – 2003-02-28
679 thousand USD
2002-03-01 – 2003-02-28
-36 thousand USD
2002-03-01 – 2003-02-28
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2003-04-14.
Financial data available through: 2002-05-31.
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 13.26 million
–
Current period
USD 13.24 million
–
13244771 − 13259853 = -15082 USD
13259853 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source13244771 USD · 2001-06-01 – 2002-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 199,370
–
Current period
USD 553,505
–
553505 − 199370 = 354135 USD
199370 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source553505 USD · 2001-06-01 – 2002-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 504,011
–
Current period
USD 655,128
–
655128 − 504011 = 151117 USD
504011 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source655128 USD · 2001-06-01 – 2002-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 849,810
–
Current period
USD 451,227
–
451227 − 849810 = -398583 USD
849810 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source451227 USD · 2001-06-01 – 2002-05-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-06-01 – 1998-05-31 | 13935858 | 13515022 Derived | 420836 | 381906 Derived | 38930 | -579056 Derived | Source
|
| 1999 1998-06-01 – 1999-05-31 | 13818563 | 13763563 Derived | 55000 | 268601 Derived | -213601 | 485705 Derived | Source
|
| 2000 1999-06-01 – 2000-05-31 | 14001938 | 13179638 Derived | 822300 | 430221 Derived | 392079 | 289590 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 13259853 | 12617098 Derived | 642755 | 443385 Derived | 199370 | -345799 Derived | Source
|
| 2002 2001-06-01 – 2002-05-31 | 13244771 | 12320242 Derived | 924529 | 371024 Derived | 553505 | 203901 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 |
|---|---|---|---|
| 1998 | Revenue | 13935858 |
|
| 1999 | Revenue | 13818563 |
|
| 2000 | Revenue | 14001938 |
|
| 2001 | Revenue | 13259853 |
|
| 2002 | Revenue | 13244771 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | -0.8% |
|
| 2000 | Year over year | 1.3% |
|
| 2001 | Year over year | -5.3% |
|
| 2002 | Year over year | -0.1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 3% |
|
| 1999 | Operating margin | 0.4% |
|
| 2000 | Operating margin | 5.9% |
|
| 2001 | Operating margin | 4.8% |
|
| 2002 | Operating margin | 7% |
|
| 1998 | Net margin | 0.3% |
|
| 1999 | Net margin | -1.5% |
|
| 2000 | Net margin | 2.8% |
|
| 2001 | Net margin | 1.5% |
|
| 2002 | Net margin | 4.2% |
|
| 1998 | Free cash flow margin | -4.2% |
|
| 1999 | Free cash flow margin | 3.5% |
|
| 2000 | Free cash flow margin | 2.1% |
|
| 2001 | Free cash flow margin | -2.6% |
|
| 2002 | Free cash flow margin | 1.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -164898 |
|
| 1999 | Operating cash flow | 599428 |
|
| 2000 | Operating cash flow | 1175834 |
|
| 2001 | Operating cash flow | 504011 |
|
| 2002 | Operating cash flow | 655128 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -579056 |
|
| 1999 | Free cash flow | 485705 |
|
| 2000 | Free cash flow | 289590 |
|
| 2001 | Free cash flow | -345799 |
|
| 2002 | Free cash flow | 203901 |
|
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 |
|---|---|---|---|
| 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 |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 0.98× |
|
| 1999 | Current assets / current liabilities | 0.87× |
|
| 2000 | Current assets / current liabilities | 1.01× |
|
| 2001 | Current assets / current liabilities | 0.96× |
|
| 2002 | Current assets / current liabilities | 1.07× |
|
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 |
|---|---|---|---|---|
| 1997 1996-06-01 – 1997-05-31 | USD 669.37 million Exact valueExact value: 669371000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 404.92 million Exact valueExact value: 404915000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 659.98 million Exact valueExact value: 659982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 255.07 million Calculation and evidence404915000 − 659982000 USD Exact free cash flow: -255067000 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 38,930 Exact valueExact value: 38930 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 164,898 Exact valueExact value: -164898 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 414,158 Exact valueExact value: 414158 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 579,056 Calculation and evidence-164898 − 414158 USD Exact free cash flow: -579056 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 213,601 Exact valueExact value: -213601 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 599,428 Exact valueExact value: 599428 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 113,723 Exact valueExact value: 113723 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 485,705 Calculation and evidence599428 − 113723 USD Exact free cash flow: 485705 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 392,079 Exact valueExact value: 392079 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.18 million Exact valueExact value: 1175834 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 886,244 Exact valueExact value: 886244 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 289,590 Calculation and evidence1175834 − 886244 USD Exact free cash flow: 289590 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 199,370 Exact valueExact value: 199370 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 504,011 Exact valueExact value: 504011 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 849,810 Exact valueExact value: 849810 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 345,799 Calculation and evidence504011 − 849810 USD Exact free cash flow: -345799 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 553,505 Exact valueExact value: 553505 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 655,128 Exact valueExact value: 655128 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 451,227 Exact valueExact value: 451227 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 203,901 Calculation and evidence655128 − 451227 USD Exact free cash flow: 203901 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000890448, 890448, edgar:890448
Also known as MEDA INC