Revenue
10.3 million USD
2006-06-30 · USD
Exact inputs and evidence
- Revenue: 10298000 USD Source
48 filing records in this dataset, filed from 1996-05-14 to 2006-08-14. Explore the available filing history and original sources.
10.3 million USD
2006-06-30 · USD
41.9%
2006-06-30 · %
3.78 million USD
2006-06-30 · USD
21490000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
28.6 million USD
2005-07-01 – 2006-06-30
2.19 million USD
2005-07-01 – 2006-06-30
5.66 million USD
2005-07-01 – 2006-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-08-14.
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 20.54 million
–
Current period
USD 31.03 million
–
31028000 − 20535000 = 10493000 USD
20535000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source31028000 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 2.7 million
–
Current period
USD 4.7 million
–
4701000 − 2701000 = 2000000 USD
2701000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source4701000 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 1.73 million
–
Current period
USD 10.03 million
–
10031000 − 1730000 = 8301000 USD
1730000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source10031000 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.
Comparable inputs unavailable for: Capital expenditure.
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 | 108674000 | 90728000 Derived | 17946000 | 5316000 Derived | 12630000 | Unavailable | Source
|
| 1997 1997-01-01 – 1997-12-31 | 70936000 | 92967000 Derived | -22031000 | -3295000 Derived | -18736000 | Unavailable | Source
|
| 1998 1998-01-01 – 1998-12-31 | 45310000 | 58249000 Derived | -12939000 | 859000 Derived | -13798000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 51079000 | 63170000 Derived | -12091000 | 850000 Derived | -12941000 | Unavailable | Source
|
| 2000 2000-01-01 – 2000-12-31 | 27625000 | 39747000 Derived | -12122000 | 166000 Derived | -12288000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 16666000 | 10455000 Derived | 6211000 | -2825000 Derived | 9036000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 19881000 | 12525000 Derived | 7356000 | -6309000 Derived | 13665000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 19895000 | 13477000 Derived | 6418000 | 1852000 Derived | 4566000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 20535000 | 16155000 Derived | 4380000 | 1679000 Derived | 2701000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 31028000 | 24499000 Derived | 6529000 | 1828000 Derived | 4701000 | Unavailable | 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 | 108674000 |
|
| 1997 | Revenue | 70936000 |
|
| 1998 | Revenue | 45310000 |
|
| 1999 | Revenue | 51079000 |
|
| 2000 | Revenue | 27625000 |
|
| 2001 | Revenue | 16666000 |
|
| 2002 | Revenue | 19881000 |
|
| 2003 | Revenue | 19895000 |
|
| 2004 | Revenue | 20535000 |
|
| 2005 | Revenue | 31028000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | -34.7% |
|
| 1998 | Year over year | -36.1% |
|
| 1999 | Year over year | 12.7% |
|
| 2000 | Year over year | -45.9% |
|
| 2001 | Year over year | -39.7% |
|
| 2002 | Year over year | 19.3% |
|
| 2003 | Year over year | 0.1% |
|
| 2004 | Year over year | 3.2% |
|
| 2005 | Year over year | 51.1% |
|
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 | 16.5% |
|
| 1997 | Operating margin | -31.1% |
|
| 1998 | Operating margin | -28.6% |
|
| 1999 | Operating margin | -23.7% |
|
| 2000 | Operating margin | -43.9% |
|
| 2001 | Operating margin | 37.3% |
|
| 2002 | Operating margin | 37% |
|
| 2003 | Operating margin | 32.3% |
|
| 2004 | Operating margin | 21.3% |
|
| 2005 | Operating margin | 21% |
|
| 1996 | Net margin | 11.6% |
|
| 1997 | Net margin | -26.4% |
|
| 1998 | Net margin | -30.5% |
|
| 1999 | Net margin | -25.3% |
|
| 2000 | Net margin | -44.5% |
|
| 2001 | Net margin | 54.2% |
|
| 2002 | Net margin | 68.7% |
|
| 2003 | Net margin | 23% |
|
| 2004 | Net margin | 13.2% |
|
| 2005 | Net margin | 15.2% |
|
| 1996 | Free cash flow margin | Not reported |
|
| 1997 | Free cash flow margin | Not reported |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | -383000 |
|
| 1997 | Operating cash flow | -6876000 |
|
| 1998 | Operating cash flow | 1967000 |
|
| 1999 | Operating cash flow | 2889000 |
|
| 2000 | Operating cash flow | -5399000 |
|
| 2001 | Operating cash flow | 4666000 |
|
| 2002 | Operating cash flow | 8349000 |
|
| 2003 | Operating cash flow | 2367000 |
|
| 2004 | Operating cash flow | 1730000 |
|
| 2005 | Operating cash flow | 10031000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | Unavailable |
|
| 1997 | Free cash flow | Unavailable |
|
| 1998 | Free cash flow | Unavailable |
|
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | 28% |
|
| 2004 | Liabilities / assets | 7.5% |
|
| 2005 | Liabilities / assets | 16.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 5.34× |
|
| 1997 | Current assets / current liabilities | 1.96× |
|
| 1998 | Current assets / current liabilities | 1.54× |
|
| 1999 | Current assets / current liabilities | 0.92× |
|
| 2000 | Current assets / current liabilities | 0.2× |
|
| 2001 | Current assets / current liabilities | 0.84× |
|
| 2002 | Current assets / current liabilities | 1.87× |
|
| 2003 | Current assets / current liabilities | 2.61× |
|
| 2004 | Current assets / current liabilities | 9.76× |
|
| 2005 | Current assets / current liabilities | 5.59× |
|
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 12.63 million Exact valueExact value: 12630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 383,000 Exact valueExact value: -383000 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 1997-01-01 – 1997-12-31 | −USD 18.74 million Exact valueExact value: -18736000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.88 million Exact valueExact value: -6876000 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. |
| 1998 1998-01-01 – 1998-12-31 | −USD 13.8 million Exact valueExact value: -13798000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.97 million Exact valueExact value: 1967000 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. |
| 1999 1999-01-01 – 1999-12-31 | −USD 12.94 million Exact valueExact value: -12941000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.89 million Exact valueExact value: 2889000 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. |
| 2000 2000-01-01 – 2000-12-31 | −USD 12.29 million Exact valueExact value: -12288000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.4 million Exact valueExact value: -5399000 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. |
| 2001 2001-01-01 – 2001-12-31 | USD 9.04 million Exact valueExact value: 9036000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.67 million Exact valueExact value: 4666000 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. |
| 2002 2002-01-01 – 2002-12-31 | USD 13.67 million Exact valueExact value: 13665000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.35 million Exact valueExact value: 8349000 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. |
| 2003 2003-01-01 – 2003-12-31 | USD 4.57 million Exact valueExact value: 4566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.37 million Exact valueExact value: 2367000 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. |
| 2004 2004-01-01 – 2004-12-31 | USD 2.7 million Exact valueExact value: 2701000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.73 million Exact valueExact value: 1730000 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. |
| 2005 2005-01-01 – 2005-12-31 | USD 4.7 million Exact valueExact value: 4701000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.03 million Exact valueExact value: 10031000 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. |
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.
48 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001005181, 1005181, edgar:1005181