Revenue
4.52 million USD
2004-02-01 · USD
Exact inputs and evidence
- Revenue: 4522000 USD Source
35 filing records in this dataset, filed from 1996-06-11 to 2004-03-17. Explore the available filing history and original sources.
4.52 million USD
2004-02-01 · USD
-8.07%
2004-02-01 · %
-175 thousand USD
2004-02-01 · USD
-204 thousand USD
2004-02-01 · USD
258000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-03-17.
Financial data available through: 2003-10-26.
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 36.9 million
–
Current period
USD 17.72 million
–
17715000 − 36901000 = -19186000 USD
36901000 USD · 2001-10-28 – 2002-10-27
Inspect prior input Prior source17715000 USD · 2002-10-27 – 2003-10-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.2 million
–
Current period
−USD 5.85 million
–
-5853000 − 5198000 = -11051000 USD
5198000 USD · 2001-10-28 – 2002-10-27
Inspect prior input Prior source-5853000 USD · 2002-10-27 – 2003-10-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.73 million
–
Current period
USD 1.98 million
–
1984000 − 5733000 = -3749000 USD
5733000 USD · 2001-10-28 – 2002-10-27
Inspect prior input Prior source1984000 USD · 2002-10-27 – 2003-10-26
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 132,000
–
Current period
USD 171,000
–
171000 − 132000 = 39000 USD
132000 USD · 2001-10-28 – 2002-10-27
Inspect prior input Prior source171000 USD · 2002-10-27 – 2003-10-26
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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-10-28 – 1994-10-27 | 73799423 | 64654195 Derived | 9145228 | 356699 Derived | 8788529 | 8804518 Derived | Source
|
| 1995 1994-10-28 – 1995-10-27 | 108001000 | 95232000 Derived | 12769000 | 6386000 Derived | 6383000 | 3236000 Derived | Source
|
| 1996 1995-10-28 – 1996-10-27 | 128216000 | 122214000 Derived | 6002000 | 5154000 Derived | 848000 | 4413000 Derived | Source
|
| 1997 1996-10-27 – 1997-10-26 | 143061000 | 134466000 Derived | 8595000 | 6044000 Derived | 2551000 | 1342000 Derived | Source
|
| 1998 1997-10-26 – 1998-10-25 | 125820000 | 118891000 Derived | 6929000 | 6227000 Derived | 702000 | -9707000 Derived | Source
|
| 1999 1998-11-01 – 1999-10-31 | 84214000 | 81314000 Derived | 2900000 | 1123000 Derived | 1777000 | 12567000 Derived | Source
|
| 2000 1999-10-30 – 2000-10-29 | 75204000 | 75469000 Derived | -265000 | 13407000 Derived | -13672000 | 2577000 Derived | Source
|
| 2001 2000-10-29 – 2001-10-28 | 54326000 | 56180000 Derived | -1854000 | 14437000 Derived | -16291000 | -4926000 Derived | Source
|
| 2002 2001-10-28 – 2002-10-27 | 36901000 | 39847000 Derived | -2946000 | -8144000 Derived | 5198000 | 5601000 Derived | Source
|
| 2003 2002-10-27 – 2003-10-26 | 17715000 | 23586000 Derived | -5871000 | -18000 Derived | -5853000 | 1813000 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 |
|---|---|---|---|
| 1994 | Revenue | 73799423 |
|
| 1995 | Revenue | 108001000 |
|
| 1996 | Revenue | 128216000 |
|
| 1997 | Revenue | 143061000 |
|
| 1998 | Revenue | 125820000 |
|
| 1999 | Revenue | 84214000 |
|
| 2000 | Revenue | 75204000 |
|
| 2001 | Revenue | 54326000 |
|
| 2002 | Revenue | 36901000 |
|
| 2003 | Revenue | 17715000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 46.3% |
|
| 1996 | Year over year | 18.7% |
|
| 1997 | Year over year | 11.6% |
|
| 1998 | Year over year | -12.1% |
|
| 1999 | Year over year | -33.1% |
|
| 2000 | Year over year | -10.7% |
|
| 2001 | Year over year | -27.8% |
|
| 2002 | Year over year | -32.1% |
|
| 2003 | Year over year | -52% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 12.4% |
|
| 1995 | Operating margin | 11.8% |
|
| 1996 | Operating margin | 4.7% |
|
| 1997 | Operating margin | 6% |
|
| 1998 | Operating margin | 5.5% |
|
| 1999 | Operating margin | 3.4% |
|
| 2000 | Operating margin | -0.4% |
|
| 2001 | Operating margin | -3.4% |
|
| 2002 | Operating margin | -8% |
|
| 2003 | Operating margin | -33.1% |
|
| 1994 | Net margin | 11.9% |
|
| 1995 | Net margin | 5.9% |
|
| 1996 | Net margin | 0.7% |
|
| 1997 | Net margin | 1.8% |
|
| 1998 | Net margin | 0.6% |
|
| 1999 | Net margin | 2.1% |
|
| 2000 | Net margin | -18.2% |
|
| 2001 | Net margin | -30% |
|
| 2002 | Net margin | 14.1% |
|
| 2003 | Net margin | -33% |
|
| 1994 | Free cash flow margin | 11.9% |
|
| 1995 | Free cash flow margin | 3% |
|
| 1996 | Free cash flow margin | 3.4% |
|
| 1997 | Free cash flow margin | 0.9% |
|
| 1998 | Free cash flow margin | -7.7% |
|
| 1999 | Free cash flow margin | 14.9% |
|
| 2000 | Free cash flow margin | 3.4% |
|
| 2001 | Free cash flow margin | -9.1% |
|
| 2002 | Free cash flow margin | 15.2% |
|
| 2003 | Free cash flow margin | 10.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 10804542 |
|
| 1995 | Operating cash flow | 7673000 |
|
| 1996 | Operating cash flow | 8759000 |
|
| 1997 | Operating cash flow | 6677000 |
|
| 1998 | Operating cash flow | -736000 |
|
| 1999 | Operating cash flow | 16356000 |
|
| 2000 | Operating cash flow | 3772000 |
|
| 2001 | Operating cash flow | -4169000 |
|
| 2002 | Operating cash flow | 5733000 |
|
| 2003 | Operating cash flow | 1984000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 8804518 |
|
| 1995 | Free cash flow | 3236000 |
|
| 1996 | Free cash flow | 4413000 |
|
| 1997 | Free cash flow | 1342000 |
|
| 1998 | Free cash flow | -9707000 |
|
| 1999 | Free cash flow | 12567000 |
|
| 2000 | Free cash flow | 2577000 |
|
| 2001 | Free cash flow | -4926000 |
|
| 2002 | Free cash flow | 5601000 |
|
| 2003 | Free cash flow | 1813000 |
|
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 |
|---|---|---|---|
| 1994-10-27 | Liabilities / assets | Not reported | No source recorded |
| 1995-10-27 | Liabilities / assets | Not reported | No source recorded |
| 1996-10-27 | Liabilities / assets | Not reported |
|
| 1997-10-26 | Liabilities / assets | Not reported |
|
| 1998-10-25 | Liabilities / assets | Not reported |
|
| 1999-10-31 | Liabilities / assets | Not reported |
|
| 2000-10-29 | Liabilities / assets | Not reported |
|
| 2001-10-28 | Liabilities / assets | Not reported |
|
| 2002-10-27 | Liabilities / assets | Not reported |
|
| 2003-10-26 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-10-27 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-10-27 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.99× |
|
| 1997 | Current assets / current liabilities | 2.15× |
|
| 1998 | Current assets / current liabilities | 1.9× |
|
| 1999 | Current assets / current liabilities | 2.43× |
|
| 2000 | Current assets / current liabilities | 1.39× |
|
| 2001 | Current assets / current liabilities | 0.55× |
|
| 2002 | Current assets / current liabilities | 0.61× |
|
| 2003 | Current assets / current liabilities | 0.37× |
|
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 1993-10-28 – 1994-10-27 | USD 8.79 million Exact valueExact value: 8788529 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.8 million Exact valueExact value: 10804542 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2 million Exact valueExact value: 2000024 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.8 million Calculation and evidence10804542 − 2000024 USD Exact free cash flow: 8804518 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-10-28 – 1995-10-27 | USD 6.38 million Exact valueExact value: 6383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.67 million Exact valueExact value: 7673000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.44 million Exact valueExact value: 4437000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.24 million Calculation and evidence7673000 − 4437000 USD Exact free cash flow: 3236000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-10-28 – 1996-10-27 | USD 848,000 Exact valueExact value: 848000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.76 million Exact valueExact value: 8759000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.35 million Exact valueExact value: 4346000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.41 million Calculation and evidence8759000 − 4346000 USD Exact free cash flow: 4413000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-10-27 – 1997-10-26 | USD 2.55 million Exact valueExact value: 2551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.68 million Exact valueExact value: 6677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.34 million Exact valueExact value: 5335000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.34 million Calculation and evidence6677000 − 5335000 USD Exact free cash flow: 1342000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-10-26 – 1998-10-25 | USD 702,000 Exact valueExact value: 702000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 736,000 Exact valueExact value: -736000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.97 million Exact valueExact value: 8971000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.71 million Calculation and evidence-736000 − 8971000 USD Exact free cash flow: -9707000 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 1.78 million Exact valueExact value: 1777000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.36 million Exact valueExact value: 16356000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.79 million Exact valueExact value: 3789000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.57 million Calculation and evidence16356000 − 3789000 USD Exact free cash flow: 12567000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-30 – 2000-10-29 | −USD 13.67 million Exact valueExact value: -13672000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.77 million Exact valueExact value: 3772000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.2 million Exact valueExact value: 1195000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.58 million Calculation and evidence3772000 − 1195000 USD Exact free cash flow: 2577000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-29 – 2001-10-28 | −USD 16.29 million Exact valueExact value: -16291000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.17 million Exact valueExact value: -4169000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 757,000 Exact valueExact value: 757000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.93 million Calculation and evidence-4169000 − 757000 USD Exact free cash flow: -4926000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-28 – 2002-10-27 | USD 5.2 million Exact valueExact value: 5198000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.73 million Exact valueExact value: 5733000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 132,000 Exact valueExact value: 132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.6 million Calculation and evidence5733000 − 132000 USD Exact free cash flow: 5601000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-27 – 2003-10-26 | −USD 5.85 million Exact valueExact value: -5853000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.98 million Exact valueExact value: 1984000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 171,000 Exact valueExact value: 171000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.81 million Calculation and evidence1984000 − 171000 USD Exact free cash flow: 1813000 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000921046, 921046, edgar:921046