Revenue
28 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 27956000 USD Source
52 filing records in this dataset, filed from 1996-05-07 to 2006-01-13. Explore the available filing history and original sources.
28 million USD
2005-09-30 · USD
-6.05%
2005-09-30 · %
-164 thousand USD
2005-09-30 · USD
-497 thousand USD
2005-09-30 · USD
1291000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-01-13.
Financial data available through: 2003-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 134.27 million
–
Current period
USD 157.25 million
–
157250000 − 134269000 = 22981000 USD
134269000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source157250000 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 6.02 million
–
Current period
−USD 34.61 million
–
-34608000 − -6017000 = -28591000 USD
-6017000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-34608000 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 1.61 million
–
Current period
USD 2.24 million
–
2237000 − -1611000 = 3848000 USD
-1611000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source2237000 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 6.24 million
–
Current period
USD 6.43 million
–
6433000 − 6237000 = 196000 USD
6237000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source6433000 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 |
|---|---|---|---|---|---|---|---|
| 1993 1993-01-01 – 1993-12-31 | 70243674 | 67626929 Derived | 2616745 | 1443535 Derived | 1173210 | -4785793 Derived | Source
|
| 1994 1994-01-01 – 1994-12-31 | 84816306 | 82068404 Derived | 2747902 | 1202649 Derived | 1545253 | 1700967 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 97543581 | 88755127 Derived | 8788454 | 2579311 Derived | 6209143 | 974199 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 118918913 | 108552798 Derived | 10366115 | 2438644 Derived | 7927471 | 3662549 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 131771731 | 122816040 Derived | 8955691 | 1572820 Derived | 7382871 | 9765461 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 128890407 | 125260119 Derived | 3630288 | -683056 Derived | 4313344 | -4201550 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 174664000 | 187066000 Derived | -12402000 | -29783000 Derived | 17381000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 131984000 | 153432000 Derived | -21448000 | -10418000 Derived | -11030000 | -18965000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 134269000 | 135562000 Derived | -1293000 | 4724000 Derived | -6017000 | -7848000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 157250000 | 186361000 Derived | -29111000 | 5497000 Derived | -34608000 | -4196000 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 |
|---|---|---|---|
| 1993 | Revenue | 70243674 |
|
| 1994 | Revenue | 84816306 |
|
| 1995 | Revenue | 97543581 |
|
| 1996 | Revenue | 118918913 |
|
| 1997 | Revenue | 131771731 |
|
| 1998 | Revenue | 128890407 |
|
| 2000 | Revenue | 174664000 |
|
| 2001 | Revenue | 131984000 |
|
| 2002 | Revenue | 134269000 |
|
| 2003 | Revenue | 157250000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993 | Year over year | No prior comparable period |
|
| 1994 | Year over year | 20.7% |
|
| 1995 | Year over year | 15% |
|
| 1996 | Year over year | 21.9% |
|
| 1997 | Year over year | 10.8% |
|
| 1998 | Year over year | -2.2% |
|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | -24.4% |
|
| 2002 | Year over year | 1.7% |
|
| 2003 | Year over year | 17.1% |
|
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 |
|---|---|---|---|
| 1993 | Operating margin | 3.7% |
|
| 1994 | Operating margin | 3.2% |
|
| 1995 | Operating margin | 9% |
|
| 1996 | Operating margin | 8.7% |
|
| 1997 | Operating margin | 6.8% |
|
| 1998 | Operating margin | 2.8% |
|
| 2000 | Operating margin | -7.1% |
|
| 2001 | Operating margin | -16.3% |
|
| 2002 | Operating margin | -1% |
|
| 2003 | Operating margin | -18.5% |
|
| 1993 | Net margin | 1.7% |
|
| 1994 | Net margin | 1.8% |
|
| 1995 | Net margin | 6.4% |
|
| 1996 | Net margin | 6.7% |
|
| 1997 | Net margin | 5.6% |
|
| 1998 | Net margin | 3.3% |
|
| 2000 | Net margin | 10% |
|
| 2001 | Net margin | -8.4% |
|
| 2002 | Net margin | -4.5% |
|
| 2003 | Net margin | -22% |
|
| 1993 | Free cash flow margin | -6.8% |
|
| 1994 | Free cash flow margin | 2% |
|
| 1995 | Free cash flow margin | 1% |
|
| 1996 | Free cash flow margin | 3.1% |
|
| 1997 | Free cash flow margin | 7.4% |
|
| 1998 | Free cash flow margin | -3.3% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | -14.4% |
|
| 2002 | Free cash flow margin | -5.8% |
|
| 2003 | Free cash flow margin | -2.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Operating cash flow | -3341598 |
|
| 1994 | Operating cash flow | 3889703 |
|
| 1995 | Operating cash flow | 4546867 |
|
| 1996 | Operating cash flow | 10884090 |
|
| 1997 | Operating cash flow | 13662978 |
|
| 1998 | Operating cash flow | 6507116 |
|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -14541000 |
|
| 2002 | Operating cash flow | -1611000 |
|
| 2003 | Operating cash flow | 2237000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1993 | Free cash flow | -4785793 |
|
| 1994 | Free cash flow | 1700967 |
|
| 1995 | Free cash flow | 974199 |
|
| 1996 | Free cash flow | 3662549 |
|
| 1997 | Free cash flow | 9765461 |
|
| 1998 | Free cash flow | -4201550 |
|
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | -18965000 |
|
| 2002 | Free cash flow | -7848000 |
|
| 2003 | Free cash flow | -4196000 |
|
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 |
|---|---|---|---|
| 1993-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1994 | Liabilities / assets | 60.9% |
|
| 1995 | Liabilities / assets | 57.9% |
|
| 1996 | Liabilities / assets | 26.6% |
|
| 1997 | Liabilities / assets | 23.6% |
|
| 1998 | Liabilities / assets | 24.7% |
|
| 2000 | Liabilities / assets | 42.9% |
|
| 2001 | Liabilities / assets | 31.6% |
|
| 2002 | Liabilities / assets | 51.2% |
|
| 2003 | Liabilities / assets | 53.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1993-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1994 | Current assets / current liabilities | 1.93× |
|
| 1995 | Current assets / current liabilities | 2.02× |
|
| 1996 | Current assets / current liabilities | 2.69× |
|
| 1997 | Current assets / current liabilities | 2.78× |
|
| 1998 | Current assets / current liabilities | 2.43× |
|
| 2000 | Current assets / current liabilities | 2.21× |
|
| 2001 | Current assets / current liabilities | 2.87× |
|
| 2002 | Current assets / current liabilities | 1.4× |
|
| 2003 | Current assets / current liabilities | 1.1× |
|
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 |
|---|---|---|---|---|
| 1993 1993-01-01 – 1993-12-31 | USD 1.17 million Exact valueExact value: 1173210 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.34 million Exact valueExact value: -3341598 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.44 million Exact valueExact value: 1444195 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.79 million Calculation and evidence-3341598 − 1444195 USD Exact free cash flow: -4785793 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1994 1994-01-01 – 1994-12-31 | USD 1.55 million Exact valueExact value: 1545253 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Exact valueExact value: 3889703 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.19 million Exact valueExact value: 2188736 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.7 million Calculation and evidence3889703 − 2188736 USD Exact free cash flow: 1700967 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 6.21 million Exact valueExact value: 6209143 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.55 million Exact valueExact value: 4546867 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.57 million Exact valueExact value: 3572668 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 974,199 Calculation and evidence4546867 − 3572668 USD Exact free cash flow: 974199 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 7.93 million Exact valueExact value: 7927471 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.88 million Exact valueExact value: 10884090 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.22 million Exact valueExact value: 7221541 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.66 million Calculation and evidence10884090 − 7221541 USD Exact free cash flow: 3662549 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 7.38 million Exact valueExact value: 7382871 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.66 million Exact valueExact value: 13662978 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.9 million Exact valueExact value: 3897517 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.77 million Calculation and evidence13662978 − 3897517 USD Exact free cash flow: 9765461 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 4.31 million Exact valueExact value: 4313344 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.51 million Exact valueExact value: 6507116 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.71 million Exact valueExact value: 10708666 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.2 million Calculation and evidence6507116 − 10708666 USD Exact free cash flow: -4201550 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 17.38 million Exact valueExact value: 17381000 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 11.03 million Exact valueExact value: -11030000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.54 million Exact valueExact value: -14541000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.42 million Exact valueExact value: 4424000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.97 million Calculation and evidence-14541000 − 4424000 USD Exact free cash flow: -18965000 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 6.02 million Exact valueExact value: -6017000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.61 million Exact valueExact value: -1611000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.24 million Exact valueExact value: 6237000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.85 million Calculation and evidence-1611000 − 6237000 USD Exact free cash flow: -7848000 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 34.61 million Exact valueExact value: -34608000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.24 million Exact valueExact value: 2237000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.43 million Exact valueExact value: 6433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.2 million Calculation and evidence2237000 − 6433000 USD Exact free cash flow: -4196000 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.
52 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001009302, 1009302, edgar:1009302