Revenue
116 million USD
2004-03-28 · USD
Exact inputs and evidence
- Revenue: 116139000 USD Source
33 filing records in this dataset, filed from 1996-05-09 to 2004-05-05. Explore the available filing history and original sources.
116 million USD
2004-03-28 · USD
7.81%
2004-03-28 · %
4.93 million USD
2004-03-28 · USD
2.01 million USD
2004-03-28 · USD
19442000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-05.
Financial data available through: 2003-06-29.
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 375.06 million
–
Current period
USD 396.31 million
–
396307000 − 375064000 = 21243000 USD
375064000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source396307000 USD · 2002-06-30 – 2003-06-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 25.25 million
–
Current period
USD 28.66 million
–
28656000 − 25245000 = 3411000 USD
25245000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source28656000 USD · 2002-06-30 – 2003-06-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 27.66 million
–
Current period
USD 24.34 million
–
24339000 − 27662000 = -3323000 USD
27662000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source24339000 USD · 2002-06-30 – 2003-06-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 9.75 million
–
Current period
USD 12.64 million
–
12639000 − 9750000 = 2889000 USD
9750000 USD · 2001-07-01 – 2002-06-30
Inspect prior input Prior source12639000 USD · 2002-06-30 – 2003-06-29
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 1993-07-01 – 1994-06-30 | 419143000 | 391039000 Derived | 28104000 | 11661000 Derived | 16443000 | 6218000 Derived | Source
|
| 1995 1994-07-01 – 1995-06-30 | 427229000 | 404912000 Derived | 22317000 | 7386000 Derived | 14931000 | 13538000 Derived | Source
|
| 1996 1995-07-01 – 1996-06-30 | 440492000 | 414669000 Derived | 25823000 | 7481000 Derived | 18342000 | 1641000 Derived | Source
|
| 1997 1996-06-30 – 1997-06-29 | 460183000 | 430129000 Derived | 30054000 | 10029000 Derived | 20025000 | 5791000 Derived | Source
|
| 1998 1997-06-29 – 1998-06-28 | 454012000 | 423144000 Derived | 30868000 | 8278000 Derived | 22590000 | Unavailable | Source
|
| 1999 1998-06-28 – 1999-06-27 | 434291000 | 401881000 Derived | 32410000 | 8155000 Derived | 24255000 | 21282000 Derived | Source
|
| 2000 1999-07-03 – 2000-07-02 | 402965000 | 369020000 Derived | 33945000 | 8844000 Derived | 25101000 | 16987000 Derived | Source
|
| 2001 2000-07-02 – 2001-07-01 | 381999000 | 355848000 Derived | 26151000 | 6909000 Derived | 19242000 | 10748000 Derived | Source
|
| 2002 2001-07-01 – 2002-06-30 | 375064000 | 341470000 Derived | 33594000 | 8349000 Derived | 25245000 | 17912000 Derived | Source
|
| 2003 2002-06-30 – 2003-06-29 | 396307000 | 360504000 Derived | 35803000 | 7147000 Derived | 28656000 | 11700000 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 | 419143000 |
|
| 1995 | Revenue | 427229000 |
|
| 1996 | Revenue | 440492000 |
|
| 1997 | Revenue | 460183000 |
|
| 1998 | Revenue | 454012000 |
|
| 1999 | Revenue | 434291000 |
|
| 2000 | Revenue | 402965000 |
|
| 2001 | Revenue | 381999000 |
|
| 2002 | Revenue | 375064000 |
|
| 2003 | Revenue | 396307000 |
|
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 | 1.9% |
|
| 1996 | Year over year | 3.1% |
|
| 1997 | Year over year | 4.5% |
|
| 1998 | Year over year | -1.3% |
|
| 1999 | Year over year | -4.3% |
|
| 2000 | Year over year | -7.2% |
|
| 2001 | Year over year | -5.2% |
|
| 2002 | Year over year | -1.8% |
|
| 2003 | Year over year | 5.7% |
|
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 | 6.7% |
|
| 1995 | Operating margin | 5.2% |
|
| 1996 | Operating margin | 5.9% |
|
| 1997 | Operating margin | 6.5% |
|
| 1998 | Operating margin | 6.8% |
|
| 1999 | Operating margin | 7.5% |
|
| 2000 | Operating margin | 8.4% |
|
| 2001 | Operating margin | 6.8% |
|
| 2002 | Operating margin | 9% |
|
| 2003 | Operating margin | 9% |
|
| 1994 | Net margin | 3.9% |
|
| 1995 | Net margin | 3.5% |
|
| 1996 | Net margin | 4.2% |
|
| 1997 | Net margin | 4.4% |
|
| 1998 | Net margin | 5% |
|
| 1999 | Net margin | 5.6% |
|
| 2000 | Net margin | 6.2% |
|
| 2001 | Net margin | 5% |
|
| 2002 | Net margin | 6.7% |
|
| 2003 | Net margin | 7.2% |
|
| 1994 | Free cash flow margin | 1.5% |
|
| 1995 | Free cash flow margin | 3.2% |
|
| 1996 | Free cash flow margin | 0.4% |
|
| 1997 | Free cash flow margin | 1.3% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | 4.9% |
|
| 2000 | Free cash flow margin | 4.2% |
|
| 2001 | Free cash flow margin | 2.8% |
|
| 2002 | Free cash flow margin | 4.8% |
|
| 2003 | Free cash flow margin | 3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 16853000 |
|
| 1995 | Operating cash flow | 22813000 |
|
| 1996 | Operating cash flow | 12682000 |
|
| 1997 | Operating cash flow | 27822000 |
|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | 30753000 |
|
| 2000 | Operating cash flow | 32075000 |
|
| 2001 | Operating cash flow | 22665000 |
|
| 2002 | Operating cash flow | 27662000 |
|
| 2003 | Operating cash flow | 24339000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 6218000 |
|
| 1995 | Free cash flow | 13538000 |
|
| 1996 | Free cash flow | 1641000 |
|
| 1997 | Free cash flow | 5791000 |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | 21282000 |
|
| 2000 | Free cash flow | 16987000 |
|
| 2001 | Free cash flow | 10748000 |
|
| 2002 | Free cash flow | 17912000 |
|
| 2003 | Free cash flow | 11700000 |
|
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 |
|---|---|---|---|
| 1994-06-30 | Liabilities / assets | Not reported | No source recorded |
| 1995-06-30 | Liabilities / assets | Not reported | No source recorded |
| 1996-06-30 | Liabilities / assets | Not reported |
|
| 1997-06-29 | Liabilities / assets | Not reported |
|
| 1998-06-28 | Liabilities / assets | Not reported |
|
| 1999-06-27 | Liabilities / assets | Not reported |
|
| 2000-07-02 | Liabilities / assets | Not reported |
|
| 2001-07-01 | Liabilities / assets | Not reported |
|
| 2002-06-30 | Liabilities / assets | Not reported |
|
| 2003-06-29 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1995-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 1996 | Current assets / current liabilities | 2.18× |
|
| 1997 | Current assets / current liabilities | 2.26× |
|
| 1998 | Current assets / current liabilities | 2.37× |
|
| 1999 | Current assets / current liabilities | Not reported |
|
| 2000 | Current assets / current liabilities | 1.86× |
|
| 2001 | Current assets / current liabilities | 2.04× |
|
| 2002 | Current assets / current liabilities | 2.51× |
|
| 2003 | Current assets / current liabilities | 1.84× |
|
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 1993-07-01 – 1994-06-30 | USD 16.44 million Exact valueExact value: 16443000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.85 million Exact valueExact value: 16853000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.64 million Exact valueExact value: 10635000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.22 million Calculation and evidence16853000 − 10635000 USD Exact free cash flow: 6218000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-07-01 – 1995-06-30 | USD 14.93 million Exact valueExact value: 14931000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.81 million Exact valueExact value: 22813000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.28 million Exact valueExact value: 9275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.54 million Calculation and evidence22813000 − 9275000 USD Exact free cash flow: 13538000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-07-01 – 1996-06-30 | USD 18.34 million Exact valueExact value: 18342000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.68 million Exact valueExact value: 12682000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.04 million Exact valueExact value: 11041000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Calculation and evidence12682000 − 11041000 USD Exact free cash flow: 1641000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-06-30 – 1997-06-29 | USD 20.03 million Exact valueExact value: 20025000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.82 million Exact valueExact value: 27822000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.03 million Exact valueExact value: 22031000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.79 million Calculation and evidence27822000 − 22031000 USD Exact free cash flow: 5791000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-06-29 – 1998-06-28 | USD 22.59 million Exact valueExact value: 22590000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 11.5 million Exact valueExact value: 11498000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 1999 1998-06-28 – 1999-06-27 | USD 24.26 million Exact valueExact value: 24255000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.75 million Exact valueExact value: 30753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.47 million Exact valueExact value: 9471000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.28 million Calculation and evidence30753000 − 9471000 USD Exact free cash flow: 21282000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-03 – 2000-07-02 | USD 25.1 million Exact valueExact value: 25101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.08 million Exact valueExact value: 32075000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.09 million Exact valueExact value: 15088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.99 million Calculation and evidence32075000 − 15088000 USD Exact free cash flow: 16987000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-02 – 2001-07-01 | USD 19.24 million Exact valueExact value: 19242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.67 million Exact valueExact value: 22665000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.92 million Exact valueExact value: 11917000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.75 million Calculation and evidence22665000 − 11917000 USD Exact free cash flow: 10748000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-01 – 2002-06-30 | USD 25.25 million Exact valueExact value: 25245000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.66 million Exact valueExact value: 27662000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.75 million Exact valueExact value: 9750000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.91 million Calculation and evidence27662000 − 9750000 USD Exact free cash flow: 17912000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-06-30 – 2003-06-29 | USD 28.66 million Exact valueExact value: 28656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.34 million Exact valueExact value: 24339000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.64 million Exact valueExact value: 12639000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.7 million Calculation and evidence24339000 − 12639000 USD Exact free cash flow: 11700000 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.
33 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000934650, 934650, edgar:934650