Revenue
22.7 million USD
2002-08-31 · USD
Exact inputs and evidence
- Revenue: 22744000 USD Source
34 filing records in this dataset, filed from 1995-04-13 to 2002-10-11. Explore the available filing history and original sources.
22.7 million USD
2002-08-31 · USD
-8.39%
2002-08-31 · %
-419 thousand USD
2002-08-31 · USD
-1.04 million USD
2002-08-31 · USD
8719000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
98.2 million USD
2001-09-01 – 2002-08-31
-3.95 million USD
2001-09-01 – 2002-08-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2002-10-11.
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 118.52 million
–
Current period
USD 103.95 million
–
103947000 − 118522000 = -14575000 USD
118522000 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source103947000 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 12.08 million
–
Current period
−USD 3.39 million
–
-3390000 − -12084000 = 8694000 USD
-12084000 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source-3390000 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 2.92 million
–
Current period
USD 3.73 million
–
3732000 − -2916000 = 6648000 USD
-2916000 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source3732000 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 1.54 million
–
Current period
USD 1.11 million
–
1110000 − 1536000 = -426000 USD
1536000 USD · 2000-06-01 – 2001-05-31
Inspect prior input Prior source1110000 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 |
|---|---|---|---|---|---|---|---|
| 1994 1993-06-01 – 1994-05-31 | 140122000 | 134647000 Derived | 5475000 | 3299000 Derived | 2176000 | 1579000 Derived | Source
|
| 1995 1994-06-01 – 1995-05-31 | 149951000 | 145913000 Derived | 4038000 | 2819000 Derived | 1219000 | 6163000 Derived | Source
|
| 1996 1995-06-01 – 1996-05-31 | 152698000 | 146253000 Derived | 6445000 | 3684000 Derived | 2761000 | 8519000 Derived | Source
|
| 1997 1996-06-01 – 1997-05-31 | 154451000 | 146820000 Derived | 7631000 | 3870000 Derived | 3761000 | 4858000 Derived | Source
|
| 1998 1997-06-01 – 1998-05-31 | 165943000 | 160714000 Derived | 5229000 | 2794000 Derived | 2435000 | 2746000 Derived | Source
|
| 1999 1998-06-01 – 1999-05-31 | 155620000 | 154694000 Derived | 926000 | 764000 Derived | 162000 | 2724000 Derived | Source
|
| 2000 1999-06-01 – 2000-05-31 | 130568000 | 142276000 Derived | -11708000 | -20282000 Derived | 8574000 | -16129000 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 118522000 | 137793000 Derived | -19271000 | -7187000 Derived | -12084000 | -4452000 Derived | Source
|
| 2002 2001-06-01 – 2002-05-31 | 103947000 | 109361000 Derived | -5414000 | -2024000 Derived | -3390000 | 2622000 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 | 140122000 |
|
| 1995 | Revenue | 149951000 |
|
| 1996 | Revenue | 152698000 |
|
| 1997 | Revenue | 154451000 |
|
| 1998 | Revenue | 165943000 |
|
| 1999 | Revenue | 155620000 |
|
| 2000 | Revenue | 130568000 |
|
| 2001 | Revenue | 118522000 |
|
| 2002 | Revenue | 103947000 |
|
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 | 7% |
|
| 1996 | Year over year | 1.8% |
|
| 1997 | Year over year | 1.1% |
|
| 1998 | Year over year | 7.4% |
|
| 1999 | Year over year | -6.2% |
|
| 2000 | Year over year | -16.1% |
|
| 2001 | Year over year | -9.2% |
|
| 2002 | Year over year | -12.3% |
|
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 | 3.9% |
|
| 1995 | Operating margin | 2.7% |
|
| 1996 | Operating margin | 4.2% |
|
| 1997 | Operating margin | 4.9% |
|
| 1998 | Operating margin | 3.2% |
|
| 1999 | Operating margin | 0.6% |
|
| 2000 | Operating margin | -9% |
|
| 2001 | Operating margin | -16.3% |
|
| 2002 | Operating margin | -5.2% |
|
| 1994 | Net margin | 1.6% |
|
| 1995 | Net margin | 0.8% |
|
| 1996 | Net margin | 1.8% |
|
| 1997 | Net margin | 2.4% |
|
| 1998 | Net margin | 1.5% |
|
| 1999 | Net margin | 0.1% |
|
| 2000 | Net margin | 6.6% |
|
| 2001 | Net margin | -10.2% |
|
| 2002 | Net margin | -3.3% |
|
| 1994 | Free cash flow margin | 1.1% |
|
| 1995 | Free cash flow margin | 4.1% |
|
| 1996 | Free cash flow margin | 5.6% |
|
| 1997 | Free cash flow margin | 3.1% |
|
| 1998 | Free cash flow margin | 1.7% |
|
| 1999 | Free cash flow margin | 1.8% |
|
| 2000 | Free cash flow margin | -12.4% |
|
| 2001 | Free cash flow margin | -3.8% |
|
| 2002 | Free cash flow margin | 2.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 4257000 |
|
| 1995 | Operating cash flow | 8109000 |
|
| 1996 | Operating cash flow | 11344000 |
|
| 1997 | Operating cash flow | 8167000 |
|
| 1998 | Operating cash flow | 7673000 |
|
| 1999 | Operating cash flow | 7776000 |
|
| 2000 | Operating cash flow | -13264000 |
|
| 2001 | Operating cash flow | -2916000 |
|
| 2002 | Operating cash flow | 3732000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 1579000 |
|
| 1995 | Free cash flow | 6163000 |
|
| 1996 | Free cash flow | 8519000 |
|
| 1997 | Free cash flow | 4858000 |
|
| 1998 | Free cash flow | 2746000 |
|
| 1999 | Free cash flow | 2724000 |
|
| 2000 | Free cash flow | -16129000 |
|
| 2001 | Free cash flow | -4452000 |
|
| 2002 | Free cash flow | 2622000 |
|
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 |
|---|---|---|---|
| 1994-05-31 | Liabilities / assets | Not reported |
|
| 1995-05-31 | Liabilities / assets | Not reported |
|
| 1996-05-31 | Liabilities / assets | Not reported |
|
| 1997-05-31 | Liabilities / assets | Not reported |
|
| 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 |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 2.47× |
|
| 1995 | Current assets / current liabilities | 2.42× |
|
| 1996 | Current assets / current liabilities | 2.29× |
|
| 1997 | Current assets / current liabilities | 2.24× |
|
| 1998 | Current assets / current liabilities | 2.45× |
|
| 1999 | Current assets / current liabilities | 2.11× |
|
| 2000 | Current assets / current liabilities | 2.69× |
|
| 2001 | Current assets / current liabilities | 2.29× |
|
| 2002 | Current assets / current liabilities | 2.66× |
|
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 1993-06-01 – 1994-05-31 | USD 2.18 million Exact valueExact value: 2176000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.26 million Exact valueExact value: 4257000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.68 million Exact valueExact value: 2678000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.58 million Calculation and evidence4257000 − 2678000 USD Exact free cash flow: 1579000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1994-06-01 – 1995-05-31 | USD 1.22 million Exact valueExact value: 1219000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.11 million Exact valueExact value: 8109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Exact valueExact value: 1946000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.16 million Calculation and evidence8109000 − 1946000 USD Exact free cash flow: 6163000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-06-01 – 1996-05-31 | USD 2.76 million Exact valueExact value: 2761000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.34 million Exact valueExact value: 11344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.83 million Exact valueExact value: 2825000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.52 million Calculation and evidence11344000 − 2825000 USD Exact free cash flow: 8519000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-06-01 – 1997-05-31 | USD 3.76 million Exact valueExact value: 3761000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.17 million Exact valueExact value: 8167000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.31 million Exact valueExact value: 3309000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.86 million Calculation and evidence8167000 − 3309000 USD Exact free cash flow: 4858000 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 2.44 million Exact valueExact value: 2435000 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 4.93 million Exact valueExact value: 4927000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.75 million Calculation and evidence7673000 − 4927000 USD Exact free cash flow: 2746000 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 162,000 Exact valueExact value: 162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.78 million Exact valueExact value: 7776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.05 million Exact valueExact value: 5052000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.72 million Calculation and evidence7776000 − 5052000 USD Exact free cash flow: 2724000 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 8.57 million Exact valueExact value: 8574000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.26 million Exact valueExact value: -13264000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.87 million Exact valueExact value: 2865000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.13 million Calculation and evidence-13264000 − 2865000 USD Exact free cash flow: -16129000 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 12.08 million Exact valueExact value: -12084000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.92 million Exact valueExact value: -2916000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.54 million Exact valueExact value: 1536000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.45 million Calculation and evidence-2916000 − 1536000 USD Exact free cash flow: -4452000 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 3.39 million Exact valueExact value: -3390000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.73 million Exact valueExact value: 3732000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.11 million Exact valueExact value: 1110000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.62 million Calculation and evidence3732000 − 1110000 USD Exact free cash flow: 2622000 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.
34 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000096116, 96116, edgar:96116