Revenue
18.4 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 18419000 USD Source
55 filing records in this dataset, filed from 1996-08-13 to 2007-08-14. Explore the available filing history and original sources.
18.4 million USD
2007-06-30 · USD
-38.5%
2007-06-30 · %
-6.17 million USD
2007-06-30 · USD
-6.6 million USD
2007-06-30 · USD
2845000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-08-14.
Financial data available through: 2006-12-30.
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 72.67 million
–
Current period
USD 78.75 million
–
78750000 − 72674000 = 6076000 USD
72674000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source78750000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 38.11 million
–
Current period
−USD 41.23 million
–
-41234000 − -38107000 = -3127000 USD
-38107000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-41234000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 17.45 million
–
Current period
−USD 27.94 million
–
-27940000 − -17446000 = -10494000 USD
-17446000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-27940000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 878,000
–
Current period
USD 3.8 million
–
3799000 − 878000 = 2921000 USD
878000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source3799000 USD · 2005-12-31 – 2006-12-30
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 |
|---|---|---|---|---|---|---|---|
| 2000 1999-04-01 – 2000-03-31 | 114620000 | 111147000 Derived | 3473000 | -444000 Derived | 3917000 | -20514000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 114620000 | 111147000 Derived | 3473000 | -444000 Derived | 3917000 | Unavailable | Source
|
| 2001 2000-04-01 – 2001-03-31 | 72062000 | 103950000 Derived | -31888000 | -12196000 Derived | -19692000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 72062000 | 104990000 Derived | -32928000 | -13236000 Derived | -19692000 | -56930000 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 66260000 | 112549000 Derived | -46289000 | 32987000 Derived | -79276000 | -19342000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 66260000 | 113715000 Derived | -47455000 | 31821000 Derived | -79276000 | -19342000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 36535000 | 75030000 Derived | -38495000 | 1312000 Derived | -39807000 | -10196000 Derived | Source
|
| 2005 2004-01-02 – 2005-01-01 | 75453000 | 98519000 Derived | -23066000 | -318000 Derived | -22748000 | -10788000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 72674000 | 111189000 Derived | -38515000 | -408000 Derived | -38107000 | -18324000 Derived | Source
|
| 2006 2005-12-31 – 2006-12-30 | 78750000 | 117616000 Derived | -38866000 | 2368000 Derived | -41234000 | -31739000 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 |
|---|---|---|---|
| 2000 | Revenue | 114620000 |
|
| 2000 | Revenue | 114620000 |
|
| 2001 | Revenue | 72062000 |
|
| 2001 | Revenue | 72062000 |
|
| 2002 | Revenue | 66260000 |
|
| 2002 | Revenue | 66260000 |
|
| 2003 | Revenue | 36535000 |
|
| 2005 | Revenue | 75453000 |
|
| 2005 | Revenue | 72674000 |
|
| 2006 | Revenue | 78750000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 27.6% |
|
| 2001 | Year over year | -37.1% |
|
| 2001 | Year over year | -37.1% |
|
| 2002 | Year over year | -8.1% |
|
| 2002 | Year over year | -8.1% |
|
| 2003 | Year over year | -44.9% |
|
| 2005 | Year over year | 106.5% |
|
| 2005 | Year over year | -3.7% |
|
| 2006 | Year over year | 8.4% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | 3% |
|
| 2000 | Operating margin | 3% |
|
| 2001 | Operating margin | -44.3% |
|
| 2001 | Operating margin | -45.7% |
|
| 2002 | Operating margin | -69.9% |
|
| 2002 | Operating margin | -71.6% |
|
| 2003 | Operating margin | -105.4% |
|
| 2005 | Operating margin | -30.6% |
|
| 2005 | Operating margin | -53% |
|
| 2006 | Operating margin | -49.4% |
|
| 2000 | Net margin | 3.4% |
|
| 2000 | Net margin | 3.4% |
|
| 2001 | Net margin | -27.3% |
|
| 2001 | Net margin | -27.3% |
|
| 2002 | Net margin | -119.6% |
|
| 2002 | Net margin | -119.6% |
|
| 2003 | Net margin | -109% |
|
| 2005 | Net margin | -30.1% |
|
| 2005 | Net margin | -52.4% |
|
| 2006 | Net margin | -52.4% |
|
| 2000 | Free cash flow margin | -17.9% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | -79% |
|
| 2002 | Free cash flow margin | -29.2% |
|
| 2002 | Free cash flow margin | -29.2% |
|
| 2003 | Free cash flow margin | -27.9% |
|
| 2005 | Free cash flow margin | -14.3% |
|
| 2005 | Free cash flow margin | -25.2% |
|
| 2006 | Free cash flow margin | -40.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -1047000 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -16489000 |
|
| 2002 | Operating cash flow | -15234000 |
|
| 2002 | Operating cash flow | -15234000 |
|
| 2003 | Operating cash flow | -8172000 |
|
| 2005 | Operating cash flow | -8867000 |
|
| 2005 | Operating cash flow | -17446000 |
|
| 2006 | Operating cash flow | -27940000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -20514000 |
|
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | -56930000 |
|
| 2002 | Free cash flow | -19342000 |
|
| 2002 | Free cash flow | -19342000 |
|
| 2003 | Free cash flow | -10196000 |
|
| 2005 | Free cash flow | -10788000 |
|
| 2005 | Free cash flow | -18324000 |
|
| 2006 | Free cash flow | -31739000 |
|
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 |
|---|---|---|---|
| 2000-03-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 17.5% |
|
| 2001 | Liabilities / assets | 22.2% |
|
| 2001 | Liabilities / assets | 11.9% |
|
| 2002-03-31 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 24.6% |
|
| 2003 | Liabilities / assets | 46.5% |
|
| 2005 | Liabilities / assets | 31.8% |
|
| 2005 | Liabilities / assets | 55.4% |
|
| 2006 | Liabilities / assets | 113.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 3.5× |
|
| 2001 | Current assets / current liabilities | 2.92× |
|
| 2001 | Current assets / current liabilities | 4.66× |
|
| 2002-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002 | Current assets / current liabilities | 3.01× |
|
| 2003 | Current assets / current liabilities | 1.97× |
|
| 2005 | Current assets / current liabilities | 1.54× |
|
| 2005 | Current assets / current liabilities | 0.88× |
|
| 2006 | Current assets / current liabilities | 1.42× |
|
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 |
|---|---|---|---|---|
| 2000 1999-04-01 – 2000-03-31 | USD 3.92 million Exact valueExact value: 3917000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Exact valueExact value: -1047000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.47 million Exact valueExact value: 19467000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.51 million Calculation and evidence-1047000 − 19467000 USD Exact free cash flow: -20514000 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 3.92 million Exact valueExact value: 3917000 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. |
| 2001 2000-04-01 – 2001-03-31 | −USD 19.69 million Exact valueExact value: -19692000 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. |
| 2001 2001-01-01 – 2001-12-31 | −USD 19.69 million Exact valueExact value: -19692000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.49 million Exact valueExact value: -16489000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.44 million Exact valueExact value: 40441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 56.93 million Calculation and evidence-16489000 − 40441000 USD Exact free cash flow: -56930000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | −USD 79.28 million Exact valueExact value: -79276000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.23 million Exact valueExact value: -15234000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.11 million Exact valueExact value: 4108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.34 million Calculation and evidence-15234000 − 4108000 USD Exact free cash flow: -19342000 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 79.28 million Exact valueExact value: -79276000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.23 million Exact valueExact value: -15234000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.11 million Exact valueExact value: 4108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.34 million Calculation and evidence-15234000 − 4108000 USD Exact free cash flow: -19342000 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 39.81 million Exact valueExact value: -39807000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.17 million Exact valueExact value: -8172000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.02 million Exact valueExact value: 2024000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.2 million Calculation and evidence-8172000 − 2024000 USD Exact free cash flow: -10196000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-01-02 – 2005-01-01 | −USD 22.75 million Exact valueExact value: -22748000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.87 million Exact valueExact value: -8867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.92 million Exact valueExact value: 1921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.79 million Calculation and evidence-8867000 − 1921000 USD Exact free cash flow: -10788000 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 38.11 million Exact valueExact value: -38107000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.45 million Exact valueExact value: -17446000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 878,000 Exact valueExact value: 878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.32 million Calculation and evidence-17446000 − 878000 USD Exact free cash flow: -18324000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-12-31 – 2006-12-30 | −USD 41.23 million Exact valueExact value: -41234000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.94 million Exact valueExact value: -27940000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.8 million Exact valueExact value: 3799000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 31.74 million Calculation and evidence-27940000 − 3799000 USD Exact free cash flow: -31739000 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.
55 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001007800, 1007800, edgar:1007800