Revenue
36.1 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 36095000 USD Source
56 filing records in this dataset, filed from 1996-05-14 to 2007-08-07. Explore the available filing history and original sources.
36.1 million USD
2007-06-30 · USD
-1.28%
2007-06-30 · %
117 thousand USD
2007-06-30 · USD
16 thousand USD
2007-06-30 · USD
58051000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-14.5 million USD
2006-07-01 – 2007-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-08-07.
Financial data available through: 2006-09-30.
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 114.15 million
–
Current period
USD 119.36 million
–
119360284 − 114146490 = 5213794 USD
114146490 USD · 2004-10-01 – 2005-09-30
Inspect prior input Prior source119360284 USD · 2005-10-01 – 2006-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.67 million
–
Current period
USD 21.3 million
–
21304900 − 5666262 = 15638638 USD
5666262 USD · 2004-10-01 – 2005-09-30
Inspect prior input Prior source21304900 USD · 2005-10-01 – 2006-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 14.14 million
–
Current period
−USD 18.07 million
–
-18069190 − 14140684 = -32209874 USD
14140684 USD · 2004-10-01 – 2005-09-30
Inspect prior input Prior source-18069190 USD · 2005-10-01 – 2006-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 950,727
–
Current period
USD 986,356
–
986356 − 950727 = 35629 USD
950727 USD · 2004-10-01 – 2005-09-30
Inspect prior input Prior source986356 USD · 2005-10-01 – 2006-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-10-01 – 1997-09-30 | 177979161 | 164564351 Derived | 13414810 | 6160112 Derived | 7254698 | -13761330 Derived | Source
|
| 1998 1997-10-01 – 1998-09-30 | 222182337 | 230216327 Derived | -8033990 | -1741790 Derived | -6292200 | -18054195 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 214352919 | 256858352 Derived | -42505433 | 12616607 Derived | -55122040 | 862342 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 186366015 | 186849182 Derived | -483167 | -29127925 Derived | 28644758 | 9093174 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 184089714 | 178624324 Derived | 5465390 | -22374 Derived | 5487764 | 9653376 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 197459323 | 188520208 Derived | 8939115 | -5121756 Derived | 14060871 | 4283478 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 155757368 | 154363495 Derived | 1393873 | -3732592 Derived | 5126465 | 6201479 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 106713026 | 118515837 Derived | -11802811 | -15815231 Derived | 4012420 | 2751572 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 114146490 | 122247890 Derived | -8101400 | -13767662 Derived | 5666262 | 13189957 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 119360284 | 129475813 Derived | -10115529 | -31420429 Derived | 21304900 | -19055546 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 |
|---|---|---|---|
| 1997 | Revenue | 177979161 |
|
| 1998 | Revenue | 222182337 |
|
| 1999 | Revenue | 214352919 |
|
| 2000 | Revenue | 186366015 |
|
| 2001 | Revenue | 184089714 |
|
| 2002 | Revenue | 197459323 |
|
| 2003 | Revenue | 155757368 |
|
| 2004 | Revenue | 106713026 |
|
| 2005 | Revenue | 114146490 |
|
| 2006 | Revenue | 119360284 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | 8.7% |
|
| 1998 | Year over year | 24.8% |
|
| 1999 | Year over year | -3.5% |
|
| 2000 | Year over year | -13.1% |
|
| 2001 | Year over year | -1.2% |
|
| 2002 | Year over year | 7.3% |
|
| 2003 | Year over year | -21.1% |
|
| 2004 | Year over year | -31.5% |
|
| 2005 | Year over year | 7% |
|
| 2006 | Year over year | 4.6% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 7.5% |
|
| 1998 | Operating margin | -3.6% |
|
| 1999 | Operating margin | -19.8% |
|
| 2000 | Operating margin | -0.3% |
|
| 2001 | Operating margin | 3% |
|
| 2002 | Operating margin | 4.5% |
|
| 2003 | Operating margin | 0.9% |
|
| 2004 | Operating margin | -11.1% |
|
| 2005 | Operating margin | -7.1% |
|
| 2006 | Operating margin | -8.5% |
|
| 1997 | Net margin | 4.1% |
|
| 1998 | Net margin | -2.8% |
|
| 1999 | Net margin | -25.7% |
|
| 2000 | Net margin | 15.4% |
|
| 2001 | Net margin | 3% |
|
| 2002 | Net margin | 7.1% |
|
| 2003 | Net margin | 3.3% |
|
| 2004 | Net margin | 3.8% |
|
| 2005 | Net margin | 5% |
|
| 2006 | Net margin | 17.8% |
|
| 1997 | Free cash flow margin | -7.7% |
|
| 1998 | Free cash flow margin | -8.1% |
|
| 1999 | Free cash flow margin | 0.4% |
|
| 2000 | Free cash flow margin | 4.9% |
|
| 2001 | Free cash flow margin | 5.2% |
|
| 2002 | Free cash flow margin | 2.2% |
|
| 2003 | Free cash flow margin | 4% |
|
| 2004 | Free cash flow margin | 2.6% |
|
| 2005 | Free cash flow margin | 11.6% |
|
| 2006 | Free cash flow margin | -16% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -7031139 |
|
| 1998 | Operating cash flow | -10343963 |
|
| 1999 | Operating cash flow | 3673037 |
|
| 2000 | Operating cash flow | 10441587 |
|
| 2001 | Operating cash flow | 11562403 |
|
| 2002 | Operating cash flow | 8412682 |
|
| 2003 | Operating cash flow | 8757021 |
|
| 2004 | Operating cash flow | 3755908 |
|
| 2005 | Operating cash flow | 14140684 |
|
| 2006 | Operating cash flow | -18069190 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -13761330 |
|
| 1998 | Free cash flow | -18054195 |
|
| 1999 | Free cash flow | 862342 |
|
| 2000 | Free cash flow | 9093174 |
|
| 2001 | Free cash flow | 9653376 |
|
| 2002 | Free cash flow | 4283478 |
|
| 2003 | Free cash flow | 6201479 |
|
| 2004 | Free cash flow | 2751572 |
|
| 2005 | Free cash flow | 13189957 |
|
| 2006 | Free cash flow | -19055546 |
|
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 |
|---|---|---|---|
| 1997-09-30 | Liabilities / assets | Not reported |
|
| 1998-09-30 | Liabilities / assets | Not reported |
|
| 1999-09-30 | Liabilities / assets | Not reported |
|
| 2000-09-30 | Liabilities / assets | Not reported |
|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 45.4% |
|
| 2003 | Liabilities / assets | 47.7% |
|
| 2004 | Liabilities / assets | 48.5% |
|
| 2005 | Liabilities / assets | 42.7% |
|
| 2006 | Liabilities / assets | 26.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 3.87× |
|
| 1998 | Current assets / current liabilities | 2.98× |
|
| 1999 | Current assets / current liabilities | 2.81× |
|
| 2000 | Current assets / current liabilities | 2.46× |
|
| 2001 | Current assets / current liabilities | 2.29× |
|
| 2002 | Current assets / current liabilities | 2.45× |
|
| 2003 | Current assets / current liabilities | 2.51× |
|
| 2004 | Current assets / current liabilities | 2.95× |
|
| 2005 | Current assets / current liabilities | 4.2× |
|
| 2006 | Current assets / current liabilities | 4.74× |
|
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 1996-10-01 – 1997-09-30 | USD 7.25 million Exact valueExact value: 7254698 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.03 million Exact valueExact value: -7031139 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.73 million Exact valueExact value: 6730191 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.76 million Calculation and evidence-7031139 − 6730191 USD Exact free cash flow: -13761330 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-01 – 1998-09-30 | −USD 6.29 million Exact valueExact value: -6292200 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.34 million Exact valueExact value: -10343963 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.71 million Exact valueExact value: 7710232 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.05 million Calculation and evidence-10343963 − 7710232 USD Exact free cash flow: -18054195 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | −USD 55.12 million Exact valueExact value: -55122040 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.67 million Exact valueExact value: 3673037 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.81 million Exact valueExact value: 2810695 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 862,342 Calculation and evidence3673037 − 2810695 USD Exact free cash flow: 862342 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | USD 28.64 million Exact valueExact value: 28644758 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.44 million Exact valueExact value: 10441587 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.35 million Exact valueExact value: 1348413 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.09 million Calculation and evidence10441587 − 1348413 USD Exact free cash flow: 9093174 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | USD 5.49 million Exact valueExact value: 5487764 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.56 million Exact valueExact value: 11562403 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.91 million Exact valueExact value: 1909027 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.65 million Calculation and evidence11562403 − 1909027 USD Exact free cash flow: 9653376 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | USD 14.06 million Exact valueExact value: 14060871 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.41 million Exact valueExact value: 8412682 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.13 million Exact valueExact value: 4129204 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.28 million Calculation and evidence8412682 − 4129204 USD Exact free cash flow: 4283478 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | USD 5.13 million Exact valueExact value: 5126465 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.76 million Exact valueExact value: 8757021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.56 million Exact valueExact value: 2555542 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.2 million Calculation and evidence8757021 − 2555542 USD Exact free cash flow: 6201479 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 4.01 million Exact valueExact value: 4012420 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.76 million Exact valueExact value: 3755908 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1 million Exact valueExact value: 1004336 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.75 million Calculation and evidence3755908 − 1004336 USD Exact free cash flow: 2751572 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | USD 5.67 million Exact valueExact value: 5666262 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.14 million Exact valueExact value: 14140684 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 950,727 Exact valueExact value: 950727 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.19 million Calculation and evidence14140684 − 950727 USD Exact free cash flow: 13189957 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | USD 21.3 million Exact valueExact value: 21304900 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.07 million Exact valueExact value: -18069190 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 986,356 Exact valueExact value: 986356 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.06 million Calculation and evidence-18069190 − 986356 USD Exact free cash flow: -19055546 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.
56 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000893430, 893430, edgar:893430