Revenue
117 million USD
2005-06-30 · USD
Exact inputs and evidence
- Revenue: 116865000 USD Source
23 filing records in this dataset, filed from 2000-05-19 to 2005-07-29. Explore the available filing history and original sources.
117 million USD
2005-06-30 · USD
11.17%
2005-06-30 · %
8.66 million USD
2005-06-30 · USD
99101000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
536 million USD
2004-07-01 – 2005-06-30
153 million USD
2004-07-01 – 2005-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-07-29.
Financial data available through: 2004-12-31.
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 535.75 million
–
Current period
USD 594.84 million
–
594838000 − 535751000 = 59087000 USD
535751000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source594838000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 160.4 million
–
Current period
−USD 132.98 million
–
-132975000 − -160402000 = 27427000 USD
-160402000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-132975000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 60.64 million
–
Current period
USD 63.35 million
–
63345000 − 60641000 = 2704000 USD
60641000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source63345000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 30.49 million
–
Current period
USD 35.53 million
–
35529000 − 30486000 = 5043000 USD
30486000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source35529000 USD · 2004-01-01 – 2004-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 71711000 | 67236000 Derived | 4475000 | -23075000 Derived | 27550000 | -35241000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 58632000 | 83890000 Derived | -25258000 | -1091000 Derived | -24167000 | -57300000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 113051000 | 190946000 Derived | -77895000 | -7649000 Derived | -70246000 | -147187000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 230220000 | 313798000 Derived | -83578000 | 14033000 Derived | -97611000 | -129316000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 511564000 | 1037005000 Derived | -525441000 | 62926000 Derived | -588367000 | -145958000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 535751000 | 611298000 Derived | -75547000 | 84855000 Derived | -160402000 | 30155000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 594838000 | 593546000 Derived | 1292000 | 134267000 Derived | -132975000 | 27816000 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 |
|---|---|---|---|
| 1998 | Revenue | 71711000 |
|
| 1999 | Revenue | 58632000 |
|
| 2000 | Revenue | 113051000 |
|
| 2001 | Revenue | 230220000 |
|
| 2002 | Revenue | 511564000 |
|
| 2003 | Revenue | 535751000 |
|
| 2004 | Revenue | 594838000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | -18.2% |
|
| 2000 | Year over year | 92.8% |
|
| 2001 | Year over year | 103.6% |
|
| 2002 | Year over year | 122.2% |
|
| 2003 | Year over year | 4.7% |
|
| 2004 | Year over year | 11% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 6.2% |
|
| 1999 | Operating margin | -43.1% |
|
| 2000 | Operating margin | -68.9% |
|
| 2001 | Operating margin | -36.3% |
|
| 2002 | Operating margin | -102.7% |
|
| 2003 | Operating margin | -14.1% |
|
| 2004 | Operating margin | 0.2% |
|
| 1998 | Net margin | 38.4% |
|
| 1999 | Net margin | -41.2% |
|
| 2000 | Net margin | -62.1% |
|
| 2001 | Net margin | -42.4% |
|
| 2002 | Net margin | -115% |
|
| 2003 | Net margin | -29.9% |
|
| 2004 | Net margin | -22.4% |
|
| 1998 | Free cash flow margin | -49.1% |
|
| 1999 | Free cash flow margin | -97.7% |
|
| 2000 | Free cash flow margin | -130.2% |
|
| 2001 | Free cash flow margin | -56.2% |
|
| 2002 | Free cash flow margin | -28.5% |
|
| 2003 | Free cash flow margin | 5.6% |
|
| 2004 | Free cash flow margin | 4.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -14666000 |
|
| 1999 | Operating cash flow | -7406000 |
|
| 2000 | Operating cash flow | 11699000 |
|
| 2001 | Operating cash flow | -22817000 |
|
| 2002 | Operating cash flow | -23350000 |
|
| 2003 | Operating cash flow | 60641000 |
|
| 2004 | Operating cash flow | 63345000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -35241000 |
|
| 1999 | Free cash flow | -57300000 |
|
| 2000 | Free cash flow | -147187000 |
|
| 2001 | Free cash flow | -129316000 |
|
| 2002 | Free cash flow | -145958000 |
|
| 2003 | Free cash flow | 30155000 |
|
| 2004 | Free cash flow | 27816000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2.3× |
|
| 2000 | Current assets / current liabilities | 6.17× |
|
| 2001 | Current assets / current liabilities | 2.91× |
|
| 2002 | Current assets / current liabilities | 1.65× |
|
| 2003 | Current assets / current liabilities | 0.35× |
|
| 2004 | Current assets / current liabilities | 0.34× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | USD 27.55 million Exact valueExact value: 27550000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.67 million Exact valueExact value: -14666000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.58 million Exact valueExact value: 20575000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 35.24 million Calculation and evidence-14666000 − 20575000 USD Exact free cash flow: -35241000 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 24.17 million Exact valueExact value: -24167000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.41 million Exact valueExact value: -7406000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 49.89 million Exact valueExact value: 49894000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 57.3 million Calculation and evidence-7406000 − 49894000 USD Exact free cash flow: -57300000 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 70.25 million Exact valueExact value: -70246000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.7 million Exact valueExact value: 11699000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 158.89 million Exact valueExact value: 158886000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 147.19 million Calculation and evidence11699000 − 158886000 USD Exact free cash flow: -147187000 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 97.61 million Exact valueExact value: -97611000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.82 million Exact valueExact value: -22817000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 106.5 million Exact valueExact value: 106499000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 129.32 million Calculation and evidence-22817000 − 106499000 USD Exact free cash flow: -129316000 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 588.37 million Exact valueExact value: -588367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.35 million Exact valueExact value: -23350000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 122.61 million Exact valueExact value: 122608000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 145.96 million Calculation and evidence-23350000 − 122608000 USD Exact free cash flow: -145958000 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 160.4 million Exact valueExact value: -160402000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 60.64 million Exact valueExact value: 60641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.49 million Exact valueExact value: 30486000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.16 million Calculation and evidence60641000 − 30486000 USD Exact free cash flow: 30155000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 132.98 million Exact valueExact value: -132975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 63.35 million Exact valueExact value: 63345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.53 million Exact valueExact value: 35529000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.82 million Calculation and evidence63345000 − 35529000 USD Exact free cash flow: 27816000 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.
23 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001024149, 1024149, edgar:1024149
Also known as MERCURY INC