Revenue
138 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 137861000 USD Source
29 filing records in this dataset, filed from 1996-08-08 to 2004-11-15. Explore the available filing history and original sources.
138 million USD
2004-09-30 · USD
15.3%
2004-09-30 · %
8.3 million USD
2004-09-30 · USD
5.24 million USD
2004-09-30 · USD
0 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
455 million USD
2003-10-01 – 2004-09-30
-49 million USD
2003-10-01 – 2004-09-30
-10.1 million USD
2003-10-01 – 2004-09-30
8.98 million USD
2003-10-01 – 2004-09-30
-19.1 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-15.
Financial data available through: 2003-12-31.
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 322.28 million
–
Current period
USD 348.68 million
–
348675000 − 322284000 = 26391000 USD
322284000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source348675000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 23.72 million
–
Current period
−USD 62.16 million
–
-62156000 − -23716000 = -38440000 USD
-23716000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-62156000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 23.71 million
–
Current period
USD 967,000
–
967000 − 23707000 = -22740000 USD
23707000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source967000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8.52 million
–
Current period
USD 11.78 million
–
11781000 − 8523000 = 3258000 USD
8523000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source11781000 USD · 2003-01-01 – 2003-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 274868000 | 255616000 Derived | 19252000 | 28511000 Derived | -9259000 | -15638000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 304162000 | 297022000 Derived | 7140000 | 29760000 Derived | -22620000 | -368000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 322284000 | 288351000 Derived | 33933000 | 57649000 Derived | -23716000 | 15184000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 348675000 | 386128000 Derived | -37453000 | 24703000 Derived | -62156000 | -10814000 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 | 274868000 |
|
| 2001 | Revenue | 304162000 |
|
| 2002 | Revenue | 322284000 |
|
| 2003 | Revenue | 348675000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 10.7% |
|
| 2002 | Year over year | 6% |
|
| 2003 | Year over year | 8.2% |
|
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 | 7% |
|
| 2001 | Operating margin | 2.3% |
|
| 2002 | Operating margin | 10.5% |
|
| 2003 | Operating margin | -10.7% |
|
| 2000 | Net margin | -3.4% |
|
| 2001 | Net margin | -7.4% |
|
| 2002 | Net margin | -7.4% |
|
| 2003 | Net margin | -17.8% |
|
| 2000 | Free cash flow margin | -5.7% |
|
| 2001 | Free cash flow margin | -0.1% |
|
| 2002 | Free cash flow margin | 4.7% |
|
| 2003 | Free cash flow margin | -3.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -8738000 |
|
| 2001 | Operating cash flow | 6337000 |
|
| 2002 | Operating cash flow | 23707000 |
|
| 2003 | Operating cash flow | 967000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -15638000 |
|
| 2001 | Free cash flow | -368000 |
|
| 2002 | Free cash flow | 15184000 |
|
| 2003 | Free cash flow | -10814000 |
|
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 | Liabilities / assets | 113.7% |
|
| 2001 | Liabilities / assets | 122.3% |
|
| 2002 | Liabilities / assets | 134.5% |
|
| 2003 | Liabilities / assets | 162.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 1.11× |
|
| 2001 | Current assets / current liabilities | 0.96× |
|
| 2002 | Current assets / current liabilities | 1.2× |
|
| 2003 | Current assets / current liabilities | 1.48× |
|
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 1994-01-01 – 1994-12-31 | USD 3.77 million Exact valueExact value: 3765000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.14 million Exact valueExact value: -3141000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 111.44 million Exact valueExact value: 111442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 114.58 million Calculation and evidence-3141000 − 111442000 USD Exact free cash flow: -114583000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | −USD 7.56 million Exact valueExact value: -7564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.26 million Exact valueExact value: -3259000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 61.47 million Exact valueExact value: 61472000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 64.73 million Calculation and evidence-3259000 − 61472000 USD Exact free cash flow: -64731000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | −USD 9.97 million Exact valueExact value: -9965000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14 million Exact valueExact value: 13995000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.04 million Exact valueExact value: 35035000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.04 million Calculation and evidence13995000 − 35035000 USD Exact free cash flow: -21040000 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 15.49 million Exact valueExact value: -15489000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.69 million Exact valueExact value: 29689000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.26 million Exact valueExact value: 11258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.43 million Calculation and evidence29689000 − 11258000 USD Exact free cash flow: 18431000 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 6.38 million Exact valueExact value: -6383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.03 million Exact valueExact value: 5033000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.42 million Exact valueExact value: 6415000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Calculation and evidence5033000 − 6415000 USD Exact free cash flow: -1382000 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 9.26 million Exact valueExact value: -9259000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.74 million Exact valueExact value: -8738000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.9 million Exact valueExact value: 6900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.64 million Calculation and evidence-8738000 − 6900000 USD Exact free cash flow: -15638000 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 22.62 million Exact valueExact value: -22620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.34 million Exact valueExact value: 6337000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.71 million Exact valueExact value: 6705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 368,000 Calculation and evidence6337000 − 6705000 USD Exact free cash flow: -368000 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 23.72 million Exact valueExact value: -23716000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.71 million Exact valueExact value: 23707000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.52 million Exact valueExact value: 8523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.18 million Calculation and evidence23707000 − 8523000 USD Exact free cash flow: 15184000 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 62.16 million Exact valueExact value: -62156000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 967,000 Exact valueExact value: 967000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.78 million Exact valueExact value: 11781000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.81 million Calculation and evidence967000 − 11781000 USD Exact free cash flow: -10814000 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.
29 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001008914, 1008914, edgar:1008914