Revenue
133 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 132623000 USD Source
35 filing records in this dataset, filed from 1996-08-30 to 2004-08-06. Explore the available filing history and original sources.
133 million USD
2004-06-30 · USD
18.08%
2004-06-30 · %
-2.06 million USD
2004-06-30 · USD
-6.3 million USD
2004-06-30 · USD
290650000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
515 million USD
2003-07-01 – 2004-06-30
55.5 million USD
2003-07-01 – 2004-06-30
14.5 million USD
2003-07-01 – 2004-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-06.
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 455.38 million
–
Current period
USD 480.1 million
–
480098000 − 455376000 = 24722000 USD
455376000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source480098000 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 51.08 million
–
Current period
USD 48.76 million
–
48761000 − 51077000 = -2316000 USD
51077000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source48761000 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 100.78 million
–
Current period
USD 92.16 million
–
92162000 − 100782000 = -8620000 USD
100782000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source92162000 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 16.35 million
–
Current period
USD 9.34 million
–
9343000 − 16347000 = -7004000 USD
16347000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source9343000 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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 319532000 | 285367000 Derived | 34165000 | 14909000 Derived | 19256000 | 18790000 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 339295000 | 295536000 Derived | 43759000 | 17953000 Derived | 25806000 | 28870000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 373693000 | 323449000 Derived | 50244000 | 18891000 Derived | 31353000 | -518000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 405661000 | 376841000 Derived | 28820000 | 7693000 Derived | 21127000 | 6333000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 483193000 | 459029000 Derived | 24164000 | 8914000 Derived | 15250000 | 2140000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 430984000 | 455178000 Derived | -24194000 | 13224000 Derived | -37418000 | 41945000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 427261000 | 365090000 Derived | 62171000 | 18784000 Derived | 43387000 | 30660000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 473250000 | 390854000 Derived | 82396000 | 29736000 Derived | 52660000 | 29821000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 455376000 | 373852000 Derived | 81524000 | 30447000 Derived | 51077000 | 84435000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 480098000 | 399289000 Derived | 80809000 | 32048000 Derived | 48761000 | 82819000 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 |
|---|---|---|---|
| 1994 | Revenue | 319532000 |
|
| 1995 | Revenue | 339295000 |
|
| 1996 | Revenue | 373693000 |
|
| 1997 | Revenue | 405661000 |
|
| 1998 | Revenue | 483193000 |
|
| 1999 | Revenue | 430984000 |
|
| 2000 | Revenue | 427261000 |
|
| 2001 | Revenue | 473250000 |
|
| 2002 | Revenue | 455376000 |
|
| 2003 | Revenue | 480098000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | No prior comparable period |
|
| 1995 | Year over year | 6.2% |
|
| 1996 | Year over year | 10.1% |
|
| 1997 | Year over year | 8.6% |
|
| 1998 | Year over year | 19.1% |
|
| 1999 | Year over year | -10.8% |
|
| 2000 | Year over year | -0.9% |
|
| 2001 | Year over year | 10.8% |
|
| 2002 | Year over year | -3.8% |
|
| 2003 | Year over year | 5.4% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 10.7% |
|
| 1995 | Operating margin | 12.9% |
|
| 1996 | Operating margin | 13.4% |
|
| 1997 | Operating margin | 7.1% |
|
| 1998 | Operating margin | 5% |
|
| 1999 | Operating margin | -5.6% |
|
| 2000 | Operating margin | 14.6% |
|
| 2001 | Operating margin | 17.4% |
|
| 2002 | Operating margin | 17.9% |
|
| 2003 | Operating margin | 16.8% |
|
| 1994 | Net margin | 6% |
|
| 1995 | Net margin | 7.6% |
|
| 1996 | Net margin | 8.4% |
|
| 1997 | Net margin | 5.2% |
|
| 1998 | Net margin | 3.2% |
|
| 1999 | Net margin | -8.7% |
|
| 2000 | Net margin | 10.2% |
|
| 2001 | Net margin | 11.1% |
|
| 2002 | Net margin | 11.2% |
|
| 2003 | Net margin | 10.2% |
|
| 1994 | Free cash flow margin | 5.9% |
|
| 1995 | Free cash flow margin | 8.5% |
|
| 1996 | Free cash flow margin | -0.1% |
|
| 1997 | Free cash flow margin | 1.6% |
|
| 1998 | Free cash flow margin | 0.4% |
|
| 1999 | Free cash flow margin | 9.7% |
|
| 2000 | Free cash flow margin | 7.2% |
|
| 2001 | Free cash flow margin | 6.3% |
|
| 2002 | Free cash flow margin | 18.5% |
|
| 2003 | Free cash flow margin | 17.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 29615000 |
|
| 1995 | Operating cash flow | 40114000 |
|
| 1996 | Operating cash flow | 34827000 |
|
| 1997 | Operating cash flow | 34619000 |
|
| 1998 | Operating cash flow | 44609000 |
|
| 1999 | Operating cash flow | 58876000 |
|
| 2000 | Operating cash flow | 45066000 |
|
| 2001 | Operating cash flow | 49910000 |
|
| 2002 | Operating cash flow | 100782000 |
|
| 2003 | Operating cash flow | 92162000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | 18790000 |
|
| 1995 | Free cash flow | 28870000 |
|
| 1996 | Free cash flow | -518000 |
|
| 1997 | Free cash flow | 6333000 |
|
| 1998 | Free cash flow | 2140000 |
|
| 1999 | Free cash flow | 41945000 |
|
| 2000 | Free cash flow | 30660000 |
|
| 2001 | Free cash flow | 29821000 |
|
| 2002 | Free cash flow | 84435000 |
|
| 2003 | Free cash flow | 82819000 |
|
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 |
|---|---|---|---|
| 1994-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1995 | Liabilities / assets | 38.2% |
|
| 1996 | Liabilities / assets | 24.3% |
|
| 1997 | Liabilities / assets | 35.6% |
|
| 1998 | Liabilities / assets | 31.2% |
|
| 1999 | Liabilities / assets | 26.3% |
|
| 2000 | Liabilities / assets | 17% |
|
| 2001 | Liabilities / assets | 16.4% |
|
| 2002 | Liabilities / assets | 17.1% |
|
| 2003 | Liabilities / assets | 16.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1995 | Current assets / current liabilities | 1.61× |
|
| 1996 | Current assets / current liabilities | 2.78× |
|
| 1997 | Current assets / current liabilities | 1.44× |
|
| 1998 | Current assets / current liabilities | 1.48× |
|
| 1999 | Current assets / current liabilities | 2.16× |
|
| 2000 | Current assets / current liabilities | 3.6× |
|
| 2001 | Current assets / current liabilities | 3.64× |
|
| 2002 | Current assets / current liabilities | 3.86× |
|
| 2003 | Current assets / current liabilities | 4.12× |
|
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 19.26 million Exact valueExact value: 19256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.62 million Exact valueExact value: 29615000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.83 million Exact valueExact value: 10825000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.79 million Calculation and evidence29615000 − 10825000 USD Exact free cash flow: 18790000 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 25.81 million Exact valueExact value: 25806000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.11 million Exact valueExact value: 40114000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.24 million Exact valueExact value: 11244000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.87 million Calculation and evidence40114000 − 11244000 USD Exact free cash flow: 28870000 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 31.35 million Exact valueExact value: 31353000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 34.83 million Exact valueExact value: 34827000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.35 million Exact valueExact value: 35345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 518,000 Calculation and evidence34827000 − 35345000 USD Exact free cash flow: -518000 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 21.13 million Exact valueExact value: 21127000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 34.62 million Exact valueExact value: 34619000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.29 million Exact valueExact value: 28286000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.33 million Calculation and evidence34619000 − 28286000 USD Exact free cash flow: 6333000 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 15.25 million Exact valueExact value: 15250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44.61 million Exact valueExact value: 44609000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42.47 million Exact valueExact value: 42469000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.14 million Calculation and evidence44609000 − 42469000 USD Exact free cash flow: 2140000 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 37.42 million Exact valueExact value: -37418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58.88 million Exact valueExact value: 58876000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.93 million Exact valueExact value: 16931000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41.95 million Calculation and evidence58876000 − 16931000 USD Exact free cash flow: 41945000 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 43.39 million Exact valueExact value: 43387000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 45.07 million Exact valueExact value: 45066000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.41 million Exact valueExact value: 14406000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.66 million Calculation and evidence45066000 − 14406000 USD Exact free cash flow: 30660000 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 52.66 million Exact valueExact value: 52660000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 49.91 million Exact valueExact value: 49910000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.09 million Exact valueExact value: 20089000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.82 million Calculation and evidence49910000 − 20089000 USD Exact free cash flow: 29821000 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 51.08 million Exact valueExact value: 51077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 100.78 million Exact valueExact value: 100782000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.35 million Exact valueExact value: 16347000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 84.44 million Calculation and evidence100782000 − 16347000 USD Exact free cash flow: 84435000 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 48.76 million Exact valueExact value: 48761000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 92.16 million Exact valueExact value: 92162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.34 million Exact valueExact value: 9343000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 82.82 million Calculation and evidence92162000 − 9343000 USD Exact free cash flow: 82819000 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001016277, 1016277, edgar:1016277