Revenue
19.2 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 19206000 USD Source
46 filing records in this dataset, filed from 1998-09-01 to 2007-11-14. Explore the available filing history and original sources.
19.2 million USD
2007-09-30 · USD
-25.78%
2007-09-30 · %
-7.8 million USD
2007-09-30 · USD
-7.82 million USD
2007-09-30 · USD
5891000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
73.9 million USD
2006-10-01 – 2007-09-30
1.57 million USD
2006-10-01 – 2007-09-30
-8.85 million USD
2006-10-01 – 2007-09-30
287 thousand USD
2006-10-01 – 2007-09-30
-9.14 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-14.
Financial data available through: 2006-12-31.
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 67.53 million
–
Current period
USD 65.56 million
–
65564000 − 67530000 = -1966000 USD
67530000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source65564000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.63 million
–
Current period
USD 435,000
–
435000 − -2633000 = 3068000 USD
-2633000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source435000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.17 million
–
Current period
USD 283,000
–
283000 − -2172000 = 2455000 USD
-2172000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source283000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 691,000
–
Current period
USD 301,000
–
301000 − 691000 = -390000 USD
691000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source301000 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 42874759 | 35648346 Derived | 7226413 | 3035713 Derived | 4190700 | -1080818 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 68206585 | 56282130 Derived | 11924455 | 4408904 Derived | 7515551 | -1617043 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 81589935 | 67307603 Derived | 14282332 | 5094229 Derived | 9188103 | -2532049 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 77561000 | 83915000 Derived | -6354000 | -1138000 Derived | -5216000 | -765000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 71821000 | 90838000 Derived | -19017000 | 1323000 Derived | -20340000 | 9955000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 70260000 | 67374000 Derived | 2886000 | 9012000 Derived | -6126000 | 4725000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 72658000 | 72010000 Derived | 648000 | 2116000 Derived | -1468000 | -2498000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 79269000 | 75728000 Derived | 3541000 | 1673000 Derived | 1868000 | 814000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 67530000 | 71632000 Derived | -4102000 | -1469000 Derived | -2633000 | -2863000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 65564000 | 64851000 Derived | 713000 | 278000 Derived | 435000 | -18000 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 |
|---|---|---|---|
| 1997 | Revenue | 42874759 |
|
| 1998 | Revenue | 68206585 |
|
| 1999 | Revenue | 81589935 |
|
| 2000 | Revenue | 77561000 |
|
| 2001 | Revenue | 71821000 |
|
| 2002 | Revenue | 70260000 |
|
| 2003 | Revenue | 72658000 |
|
| 2004 | Revenue | 79269000 |
|
| 2005 | Revenue | 67530000 |
|
| 2006 | Revenue | 65564000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | 5.1% |
|
| 1998 | Year over year | 59.1% |
|
| 1999 | Year over year | 19.6% |
|
| 2000 | Year over year | -4.9% |
|
| 2001 | Year over year | -7.4% |
|
| 2002 | Year over year | -2.2% |
|
| 2003 | Year over year | 3.4% |
|
| 2004 | Year over year | 9.1% |
|
| 2005 | Year over year | -14.8% |
|
| 2006 | Year over year | -2.9% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 16.9% |
|
| 1998 | Operating margin | 17.5% |
|
| 1999 | Operating margin | 17.5% |
|
| 2000 | Operating margin | -8.2% |
|
| 2001 | Operating margin | -26.5% |
|
| 2002 | Operating margin | 4.1% |
|
| 2003 | Operating margin | 0.9% |
|
| 2004 | Operating margin | 4.5% |
|
| 2005 | Operating margin | -6.1% |
|
| 2006 | Operating margin | 1.1% |
|
| 1997 | Net margin | 9.8% |
|
| 1998 | Net margin | 11% |
|
| 1999 | Net margin | 11.3% |
|
| 2000 | Net margin | -6.7% |
|
| 2001 | Net margin | -28.3% |
|
| 2002 | Net margin | -8.7% |
|
| 2003 | Net margin | -2% |
|
| 2004 | Net margin | 2.4% |
|
| 2005 | Net margin | -3.9% |
|
| 2006 | Net margin | 0.7% |
|
| 1997 | Free cash flow margin | -2.5% |
|
| 1998 | Free cash flow margin | -2.4% |
|
| 1999 | Free cash flow margin | -3.1% |
|
| 2000 | Free cash flow margin | -1% |
|
| 2001 | Free cash flow margin | 13.9% |
|
| 2002 | Free cash flow margin | 6.7% |
|
| 2003 | Free cash flow margin | -3.4% |
|
| 2004 | Free cash flow margin | 1% |
|
| 2005 | Free cash flow margin | -4.2% |
|
| 2006 | Free cash flow margin | -0% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 2138832 |
|
| 1998 | Operating cash flow | 4494180 |
|
| 1999 | Operating cash flow | 6793704 |
|
| 2000 | Operating cash flow | -177000 |
|
| 2001 | Operating cash flow | 10334000 |
|
| 2002 | Operating cash flow | 6199000 |
|
| 2003 | Operating cash flow | -2114000 |
|
| 2004 | Operating cash flow | 1734000 |
|
| 2005 | Operating cash flow | -2172000 |
|
| 2006 | Operating cash flow | 283000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -1080818 |
|
| 1998 | Free cash flow | -1617043 |
|
| 1999 | Free cash flow | -2532049 |
|
| 2000 | Free cash flow | -765000 |
|
| 2001 | Free cash flow | 9955000 |
|
| 2002 | Free cash flow | 4725000 |
|
| 2003 | Free cash flow | -2498000 |
|
| 2004 | Free cash flow | 814000 |
|
| 2005 | Free cash flow | -2863000 |
|
| 2006 | Free cash flow | -18000 |
|
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 |
|---|---|---|---|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 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 |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 2.28× |
|
| 1998 | Current assets / current liabilities | 4.95× |
|
| 1999 | Current assets / current liabilities | 2.42× |
|
| 2000 | Current assets / current liabilities | 1.94× |
|
| 2001 | Current assets / current liabilities | 3.17× |
|
| 2002 | Current assets / current liabilities | 3.1× |
|
| 2003 | Current assets / current liabilities | 2.58× |
|
| 2004 | Current assets / current liabilities | 3.44× |
|
| 2005 | Current assets / current liabilities | 2.79× |
|
| 2006 | Current assets / current liabilities | 2.11× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | USD 4.19 million Exact valueExact value: 4190700 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.14 million Exact valueExact value: 2138832 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Exact valueExact value: 3219650 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.08 million Calculation and evidence2138832 − 3219650 USD Exact free cash flow: -1080818 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 7.52 million Exact valueExact value: 7515551 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.49 million Exact valueExact value: 4494180 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.11 million Exact valueExact value: 6111223 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.62 million Calculation and evidence4494180 − 6111223 USD Exact free cash flow: -1617043 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 9.19 million Exact valueExact value: 9188103 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.79 million Exact valueExact value: 6793704 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.33 million Exact valueExact value: 9325753 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.53 million Calculation and evidence6793704 − 9325753 USD Exact free cash flow: -2532049 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 5.22 million Exact valueExact value: -5216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 177,000 Exact valueExact value: -177000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 588,000 Exact valueExact value: 588000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 765,000 Calculation and evidence-177000 − 588000 USD Exact free cash flow: -765000 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 20.34 million Exact valueExact value: -20340000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.33 million Exact valueExact value: 10334000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 379,000 Exact valueExact value: 379000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.96 million Calculation and evidence10334000 − 379000 USD Exact free cash flow: 9955000 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 6.13 million Exact valueExact value: -6126000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.2 million Exact valueExact value: 6199000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.73 million Calculation and evidence6199000 − 1474000 USD Exact free cash flow: 4725000 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 1.47 million Exact valueExact value: -1468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.11 million Exact valueExact value: -2114000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 384,000 Exact valueExact value: 384000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.5 million Calculation and evidence-2114000 − 384000 USD Exact free cash flow: -2498000 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 1.87 million Exact valueExact value: 1868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.73 million Exact valueExact value: 1734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 920,000 Exact valueExact value: 920000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 814,000 Calculation and evidence1734000 − 920000 USD Exact free cash flow: 814000 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 2.63 million Exact valueExact value: -2633000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.17 million Exact valueExact value: -2172000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 691,000 Exact valueExact value: 691000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.86 million Calculation and evidence-2172000 − 691000 USD Exact free cash flow: -2863000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | USD 435,000 Exact valueExact value: 435000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 283,000 Exact valueExact value: 283000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 301,000 Exact valueExact value: 301000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18,000 Calculation and evidence283000 − 301000 USD Exact free cash flow: -18000 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.
46 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001025573, 1025573, edgar:1025573