Revenue
10.5 million USD
2003-12-27 · USD
Exact inputs and evidence
- Revenue: 10478000 USD Source
39 filing records in this dataset, filed from 1995-05-15 to 2004-02-10. Explore the available filing history and original sources.
10.5 million USD
2003-12-27 · USD
-10.09%
2003-12-27 · %
1.95 million USD
2003-12-27 · USD
1.95 million USD
2003-12-27 · USD
927000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-02-10.
Financial data available through: 2003-06-28.
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 57.1 million
–
Current period
USD 62.54 million
–
62536000 − 57103000 = 5433000 USD
57103000 USD · 2001-06-30 – 2002-06-29
Inspect prior input Prior source62536000 USD · 2002-06-29 – 2003-06-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.34 million
–
Current period
−USD 296,000
–
-296000 − -5342000 = 5046000 USD
-5342000 USD · 2001-06-30 – 2002-06-29
Inspect prior input Prior source-296000 USD · 2002-06-29 – 2003-06-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.96 million
–
Current period
−USD 2.33 million
–
-2333000 − 6964000 = -9297000 USD
6964000 USD · 2001-06-30 – 2002-06-29
Inspect prior input Prior source-2333000 USD · 2002-06-29 – 2003-06-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 10,000
–
Current period
USD 501,000
–
501000 − 10000 = 491000 USD
10000 USD · 2001-06-30 – 2002-06-29
Inspect prior input Prior source501000 USD · 2002-06-29 – 2003-06-28
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 1996-06-29 – 1997-06-28 | 79103225 | Unavailable | Unavailable | Unavailable | 2685551 | Unavailable | Source
|
| 1998 1997-06-28 – 1998-06-27 | 90886285 | Unavailable | Unavailable | Unavailable | 1933315 | -1766906 Derived | Source
|
| 1999 1998-07-04 – 1999-07-03 | 101412128 | Unavailable | Unavailable | Unavailable | -252522 | 2204 Derived | Source
|
| 2000 1999-07-02 – 2000-07-01 | 115182000 | Unavailable | Unavailable | Unavailable | 802000 | -4704000 Derived | Source
|
| 2001 2000-07-01 – 2001-06-30 | 82233000 | 85360000 Derived | -3127000 | 2736000 Derived | -5863000 | 2567000 Derived | Source
|
| 2002 2001-06-30 – 2002-06-29 | 57103000 | 62015000 Derived | -4912000 | 430000 Derived | -5342000 | 6954000 Derived | Source
|
| 2003 2002-06-29 – 2003-06-28 | 62536000 | 61207000 Derived | 1329000 | 1625000 Derived | -296000 | -2834000 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 | 69525581 |
|
| 1995 | Revenue | 61596833 |
|
| 1996 | Revenue | 46279969 |
|
| 1997 | Revenue | 79103225 |
|
| 1998 | Revenue | 90886285 |
|
| 1999 | Revenue | 101412128 |
|
| 2000 | Revenue | 115182000 |
|
| 2001 | Revenue | 82233000 |
|
| 2002 | Revenue | 57103000 |
|
| 2003 | Revenue | 62536000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 75.8% |
|
| 1995 | Year over year | -11.4% |
|
| 1996 | Year over year | -24.9% |
|
| 1997 | Year over year | 70.9% |
|
| 1998 | Year over year | 14.9% |
|
| 1999 | Year over year | 11.6% |
|
| 2000 | Year over year | 13.6% |
|
| 2001 | Year over year | -28.6% |
|
| 2002 | Year over year | -30.6% |
|
| 2003 | Year over year | 9.5% |
|
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 |
|---|---|---|---|
| 1994-07-01 | Operating margin | Not reported |
|
| 1995-06-29 | Operating margin | Not reported |
|
| 1996-06-29 | Operating margin | Not reported |
|
| 1997-06-28 | Operating margin | Not reported |
|
| 1998-06-27 | Operating margin | Not reported |
|
| 1999-07-03 | Operating margin | Not reported |
|
| 2000-07-01 | Operating margin | Not reported |
|
| 2001 | Operating margin | -3.8% |
|
| 2002 | Operating margin | -8.6% |
|
| 2003 | Operating margin | 2.1% |
|
| 1994 | Net margin | 4.7% |
|
| 1995-06-29 | Net margin | Not reported |
|
| 1996 | Net margin | -1.2% |
|
| 1997 | Net margin | 3.4% |
|
| 1998 | Net margin | 2.1% |
|
| 1999 | Net margin | -0.2% |
|
| 2000 | Net margin | 0.7% |
|
| 2001 | Net margin | -7.1% |
|
| 2002 | Net margin | -9.4% |
|
| 2003 | Net margin | -0.5% |
|
| 1994 | Free cash flow margin | Not reported |
|
| 1995 | Free cash flow margin | Not reported |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | -1.9% |
|
| 1999 | Free cash flow margin | 0% |
|
| 2000 | Free cash flow margin | -4.1% |
|
| 2001 | Free cash flow margin | 3.1% |
|
| 2002 | Free cash flow margin | 12.2% |
|
| 2003 | Free cash flow margin | -4.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | Not reported | No source recorded |
| 1995 | Operating cash flow | Not reported | No source recorded |
| 1996 | Operating cash flow | 6362182 |
|
| 1997 | Operating cash flow | Not reported | No source recorded |
| 1998 | Operating cash flow | -1296685 |
|
| 1999 | Operating cash flow | 2978668 |
|
| 2000 | Operating cash flow | -4231000 |
|
| 2001 | Operating cash flow | 2786000 |
|
| 2002 | Operating cash flow | 6964000 |
|
| 2003 | Operating cash flow | -2333000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | Unavailable | No source recorded |
| 1995 | Free cash flow | Unavailable | No source recorded |
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable | No source recorded |
| 1998 | Free cash flow | -1766906 |
|
| 1999 | Free cash flow | 2204 |
|
| 2000 | Free cash flow | -4704000 |
|
| 2001 | Free cash flow | 2567000 |
|
| 2002 | Free cash flow | 6954000 |
|
| 2003 | Free cash flow | -2834000 |
|
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 |
|---|---|---|---|
| 1994-07-01 | Liabilities / assets | Not reported | No source recorded |
| 1995-06-29 | Liabilities / assets | Not reported | No source recorded |
| 1996 | Liabilities / assets | 49.6% |
|
| 1997 | Liabilities / assets | 51.5% |
|
| 1998 | Liabilities / assets | 55.3% |
|
| 1999 | Liabilities / assets | 60% |
|
| 2000 | Liabilities / assets | 65.6% |
|
| 2001 | Liabilities / assets | 68.4% |
|
| 2002 | Liabilities / assets | 69.7% |
|
| 2003 | Liabilities / assets | 68.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-07-01 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-06-29 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 1.92× |
|
| 1997 | Current assets / current liabilities | 1.85× |
|
| 1998 | Current assets / current liabilities | 1.96× |
|
| 1999 | Current assets / current liabilities | 1.57× |
|
| 2000 | Current assets / current liabilities | 2.09× |
|
| 2001 | Current assets / current liabilities | 1.79× |
|
| 2002 | Current assets / current liabilities | 1.47× |
|
| 2003 | Current assets / current liabilities | 1.39× |
|
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 1994-07-02 – 1995-07-01 | USD 1.29 million Exact valueExact value: 1293815 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.39 million Exact valueExact value: -2394450 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 520,274 Exact valueExact value: 520274 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.91 million Calculation and evidence-2394450 − 520274 USD Exact free cash flow: -2914724 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-06-30 – 1996-06-29 | −USD 573,066 Exact valueExact value: -573066 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.36 million Exact valueExact value: 6362182 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1997 1996-06-28 – 1997-06-27 | Unavailable Not reported for this period. | −USD 3.37 million Exact valueExact value: -3373418 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 846,845 Exact valueExact value: 846845 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.22 million Calculation and evidence-3373418 − 846845 USD Exact free cash flow: -4220263 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-06-29 – 1997-06-28 | USD 2.69 million Exact valueExact value: 2685551 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 1998 1997-06-28 – 1998-06-27 | USD 1.93 million Exact valueExact value: 1933315 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.3 million Exact valueExact value: -1296685 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 470,221 Exact valueExact value: 470221 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.77 million Calculation and evidence-1296685 − 470221 USD Exact free cash flow: -1766906 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-07-04 – 1999-07-03 | −USD 252,522 Exact valueExact value: -252522 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.98 million Exact valueExact value: 2978668 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.98 million Exact valueExact value: 2976464 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2,204 Calculation and evidence2978668 − 2976464 USD Exact free cash flow: 2204 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-02 – 2000-07-01 | USD 802,000 Exact valueExact value: 802000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.23 million Exact valueExact value: -4231000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 473,000 Exact valueExact value: 473000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.7 million Calculation and evidence-4231000 − 473000 USD Exact free cash flow: -4704000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-01 – 2001-06-30 | −USD 5.86 million Exact valueExact value: -5863000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.79 million Exact valueExact value: 2786000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 219,000 Exact valueExact value: 219000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Calculation and evidence2786000 − 219000 USD Exact free cash flow: 2567000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-06-30 – 2002-06-29 | −USD 5.34 million Exact valueExact value: -5342000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.96 million Exact valueExact value: 6964000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10,000 Exact valueExact value: 10000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.95 million Calculation and evidence6964000 − 10000 USD Exact free cash flow: 6954000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-06-29 – 2003-06-28 | −USD 296,000 Exact valueExact value: -296000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.33 million Exact valueExact value: -2333000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 501,000 Exact valueExact value: 501000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.83 million Calculation and evidence-2333000 − 501000 USD Exact free cash flow: -2834000 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.
39 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000092827, 92827, edgar:92827