Revenue
68.1 million USD
2005-12-31 · USD
47 filing records in this dataset, filed from 1996-05-14 to 2006-04-14. Explore the available filing history and original sources.
68.1 million USD
2005-12-31 · USD
12.12%
2005-12-31 · %
9.14 million USD
2005-12-31 · USD
7.69 million USD
2005-12-31 · USD
40968000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
256 million USD
2005-01-01 – 2005-12-31
7.87 million USD
2005-01-01 – 2005-12-31
23.4 million USD
2005-01-01 – 2005-12-31
4.44 million USD
2005-01-01 – 2005-12-31
19 million USD
2005-01-01 – 2005-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-04-14.
Financial data available through: 2005-12-31.
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 227.13 million
–
Current period
USD 256.49 million
–
256488000 − 227131000 = 29357000 USD
227131000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source256488000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 7.65 million
–
Current period
USD 7.86 million
–
7864000 − 7653000 = 211000 USD
7653000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source7864000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 24.93 million
–
Current period
USD 23.44 million
–
23441000 − 24928000 = -1487000 USD
24928000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source23441000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.44 million
–
Current period
USD 4.44 million
–
4443000 − 5440000 = -997000 USD
5440000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source4443000 USD · 2005-01-01 – 2005-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 106995000 | 102684000 Derived | 4311000 | 4341000 Derived | -30000 | -5001000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 167745000 | 151049000 Derived | 16696000 | 8203000 Derived | 8493000 | -5357000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 209078000 | 194710000 Derived | 14368000 | 6247000 Derived | 8121000 | 18536000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 214243000 | 197426000 Derived | 16817000 | 10131000 Derived | 6686000 | 3443000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 270184000 | 297665000 Derived | -27481000 | 22499000 Derived | -49980000 | 9351000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 170892000 | Unavailable | Unavailable | Unavailable | -198463000 | -15377000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 161942000 | Unavailable | Unavailable | Unavailable | -12555000 | -8236000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 188167000 | 174540000 Derived | 13627000 | 17281000 Derived | -3654000 | 7038000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 227131000 | 197808000 Derived | 29323000 | 21670000 Derived | 7653000 | 19488000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 256488000 | 221769000 Derived | 34719000 | 26855000 Derived | 7864000 | 18998000 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 |
|---|---|---|---|
| 1996 | Revenue | 106995000 |
|
| 1997 | Revenue | 167745000 |
|
| 1998 | Revenue | 209078000 |
|
| 1999 | Revenue | 214243000 |
|
| 2000 | Revenue | 270184000 |
|
| 2001 | Revenue | 170892000 |
|
| 2002 | Revenue | 161942000 |
|
| 2003 | Revenue | 188167000 |
|
| 2004 | Revenue | 227131000 |
|
| 2005 | Revenue | 256488000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 17.6% |
|
| 1997 | Year over year | 56.8% |
|
| 1998 | Year over year | 24.6% |
|
| 1999 | Year over year | 2.5% |
|
| 2000 | Year over year | 26.1% |
|
| 2001 | Year over year | -36.7% |
|
| 2002 | Year over year | -5.2% |
|
| 2003 | Year over year | 16.2% |
|
| 2004 | Year over year | 20.7% |
|
| 2005 | Year over year | 12.9% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 4% |
|
| 1997 | Operating margin | 10% |
|
| 1998 | Operating margin | 6.9% |
|
| 1999 | Operating margin | 7.8% |
|
| 2000 | Operating margin | -10.2% |
|
| 2001-12-31 | Operating margin | Not reported |
|
| 2002-12-31 | Operating margin | Not reported |
|
| 2003 | Operating margin | 7.2% |
|
| 2004 | Operating margin | 12.9% |
|
| 2005 | Operating margin | 13.5% |
|
| 1996 | Net margin | -0% |
|
| 1997 | Net margin | 5.1% |
|
| 1998 | Net margin | 3.9% |
|
| 1999 | Net margin | 3.1% |
|
| 2000 | Net margin | -18.5% |
|
| 2001 | Net margin | -116.1% |
|
| 2002 | Net margin | -7.8% |
|
| 2003 | Net margin | -1.9% |
|
| 2004 | Net margin | 3.4% |
|
| 2005 | Net margin | 3.1% |
|
| 1996 | Free cash flow margin | -4.7% |
|
| 1997 | Free cash flow margin | -3.2% |
|
| 1998 | Free cash flow margin | 8.9% |
|
| 1999 | Free cash flow margin | 1.6% |
|
| 2000 | Free cash flow margin | 3.5% |
|
| 2001 | Free cash flow margin | -9% |
|
| 2002 | Free cash flow margin | -5.1% |
|
| 2003 | Free cash flow margin | 3.7% |
|
| 2004 | Free cash flow margin | 8.6% |
|
| 2005 | Free cash flow margin | 7.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 2028000 |
|
| 1997 | Operating cash flow | 10635000 |
|
| 1998 | Operating cash flow | 28943000 |
|
| 1999 | Operating cash flow | 15807000 |
|
| 2000 | Operating cash flow | 20593000 |
|
| 2001 | Operating cash flow | -9660000 |
|
| 2002 | Operating cash flow | -3515000 |
|
| 2003 | Operating cash flow | 11047000 |
|
| 2004 | Operating cash flow | 24928000 |
|
| 2005 | Operating cash flow | 23441000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -5001000 |
|
| 1997 | Free cash flow | -5357000 |
|
| 1998 | Free cash flow | 18536000 |
|
| 1999 | Free cash flow | 3443000 |
|
| 2000 | Free cash flow | 9351000 |
|
| 2001 | Free cash flow | -15377000 |
|
| 2002 | Free cash flow | -8236000 |
|
| 2003 | Free cash flow | 7038000 |
|
| 2004 | Free cash flow | 19488000 |
|
| 2005 | Free cash flow | 18998000 |
|
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 |
|---|---|---|---|
| 1996 | Liabilities / assets | 63.4% |
|
| 1997 | Liabilities / assets | 54.5% |
|
| 1998 | Liabilities / assets | 43.8% |
|
| 1999 | Liabilities / assets | 64.9% |
|
| 2000 | Liabilities / assets | 72.8% |
|
| 2001 | Liabilities / assets | 139.6% |
|
| 2002 | Liabilities / assets | 150.2% |
|
| 2003 | Liabilities / assets | 151.3% |
|
| 2004 | Liabilities / assets | 139.1% |
|
| 2005 | Liabilities / assets | 132.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 1.31× |
|
| 1997 | Current assets / current liabilities | 1.59× |
|
| 1998 | Current assets / current liabilities | 1.69× |
|
| 1999 | Current assets / current liabilities | 1.77× |
|
| 2000 | Current assets / current liabilities | 1.32× |
|
| 2001 | Current assets / current liabilities | 0.37× |
|
| 2002 | Current assets / current liabilities | 0.75× |
|
| 2003 | Current assets / current liabilities | 0.8× |
|
| 2004 | Current assets / current liabilities | 0.88× |
|
| 2005 | Current assets / current liabilities | 0.96× |
|
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 |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | −USD 30,000 Exact valueExact value: -30000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.03 million Exact valueExact value: 2028000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.03 million Exact valueExact value: 7029000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5 million Calculation and evidence2028000 − 7029000 USD Exact free cash flow: -5001000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1997-01-01 – 1997-12-31 | USD 8.49 million Exact valueExact value: 8493000 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 15.99 million Exact valueExact value: 15992000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.36 million Calculation and evidence10635000 − 15992000 USD Exact free cash flow: -5357000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | USD 8.12 million Exact valueExact value: 8121000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.94 million Exact valueExact value: 28943000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.41 million Exact valueExact value: 10407000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.54 million Calculation and evidence28943000 − 10407000 USD Exact free cash flow: 18536000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | USD 6.69 million Exact valueExact value: 6686000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.81 million Exact valueExact value: 15807000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.36 million Exact valueExact value: 12364000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.44 million Calculation and evidence15807000 − 12364000 USD Exact free cash flow: 3443000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 49.98 million Exact valueExact value: -49980000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.59 million Exact valueExact value: 20593000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.24 million Exact valueExact value: 11242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.35 million Calculation and evidence20593000 − 11242000 USD Exact free cash flow: 9351000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 198.46 million Exact valueExact value: -198463000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.66 million Exact valueExact value: -9660000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.72 million Exact valueExact value: 5717000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.38 million Calculation and evidence-9660000 − 5717000 USD Exact free cash flow: -15377000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | −USD 12.56 million Exact valueExact value: -12555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.52 million Exact valueExact value: -3515000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.72 million Exact valueExact value: 4721000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.24 million Calculation and evidence-3515000 − 4721000 USD Exact free cash flow: -8236000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 3.65 million Exact valueExact value: -3654000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.05 million Exact valueExact value: 11047000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.01 million Exact valueExact value: 4009000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.04 million Calculation and evidence11047000 − 4009000 USD Exact free cash flow: 7038000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | USD 7.65 million Exact valueExact value: 7653000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.93 million Exact valueExact value: 24928000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.44 million Exact valueExact value: 5440000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.49 million Calculation and evidence24928000 − 5440000 USD Exact free cash flow: 19488000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | USD 7.86 million Exact valueExact value: 7864000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.44 million Exact valueExact value: 23441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.44 million Exact valueExact value: 4443000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19 million Calculation and evidence23441000 − 4443000 USD Exact free cash flow: 18998000 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.
47 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001003481, 1003481, edgar:1003481