Revenue
32.6 million USD
2007-03-31 · USD
Exact inputs and evidence
- Revenue: 32596000 USD Source
46 filing records in this dataset, filed from 1996-05-07 to 2007-05-15. Explore the available filing history and original sources.
32.6 million USD
2007-03-31 · USD
-11.7%
2007-03-31 · %
791 thousand USD
2007-03-31 · USD
676 thousand USD
2007-03-31 · USD
581000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-05-15.
Financial data available through: 2006-12-30.
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 224.68 million
–
Current period
USD 151.66 million
–
151664000 − 224684000 = -73020000 USD
224684000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source151664000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 26.26 million
–
Current period
−USD 37.63 million
–
-37632000 − -26256000 = -11376000 USD
-26256000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-37632000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.85 million
–
Current period
USD 3.24 million
–
3239000 − 5845000 = -2606000 USD
5845000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source3239000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
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 1997-01-04 – 1998-01-03 | 219174000 | 199712000 Derived | 19462000 | 8349000 Derived | 11113000 | -14399000 Derived | Source
|
| 1999 1998-01-03 – 1999-01-02 | 252558000 | 238569000 Derived | 13989000 | 8219000 Derived | 5770000 | Unavailable | Source
|
| 2000 1999-01-02 – 2000-01-01 | 302985000 | 281309000 Derived | 21676000 | 10731000 Derived | 10945000 | Unavailable | Source
|
| 2000 1999-12-31 – 2000-12-30 | 331105000 | 312078000 Derived | 19027000 | 9479000 Derived | 9548000 | -9093000 Derived | Source
|
| 2001 2000-12-30 – 2001-12-29 | 331105000 | 312078000 Derived | 19027000 | 9479000 Derived | 9548000 | -9093000 Derived | Source
|
| 2003 2002-01-05 – 2003-01-04 | 365445000 | 342378000 Derived | 23067000 | 11511000 Derived | 11556000 | -3000000 Derived | Source
|
| 2004 2003-01-04 – 2004-01-03 | 325337000 | 309110000 Derived | 16227000 | 8288000 Derived | 7939000 | 27920000 Derived | Source
|
| 2005 2004-01-02 – 2005-01-01 | 289145000 | 291585000 Derived | -2440000 | -398000 Derived | -2042000 | 5209000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 224684000 | 258475000 Derived | -33791000 | -7535000 Derived | -26256000 | 428000 Derived | Source
|
| 2006 2005-12-31 – 2006-12-30 | 151664000 | 200320000 Derived | -48656000 | -11024000 Derived | -37632000 | Unavailable | 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 | 219174000 |
|
| 1999 | Revenue | 252558000 |
|
| 2000 | Revenue | 302985000 |
|
| 2000 | Revenue | 331105000 |
|
| 2001 | Revenue | 331105000 |
|
| 2003 | Revenue | 365445000 |
|
| 2004 | Revenue | 325337000 |
|
| 2005 | Revenue | 289145000 |
|
| 2005 | Revenue | 224684000 |
|
| 2006 | Revenue | 151664000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | 10.2% |
|
| 1999 | Year over year | 15.2% |
|
| 2000 | Year over year | 20% |
|
| 2000 | Year over year | 9.3% |
|
| 2001 | Year over year | 0% |
|
| 2003 | Year over year | 10.4% |
|
| 2004 | Year over year | -11% |
|
| 2005 | Year over year | -11.1% |
|
| 2005 | Year over year | -22.3% |
|
| 2006 | Year over year | -32.5% |
|
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 | 8.9% |
|
| 1999 | Operating margin | 5.5% |
|
| 2000 | Operating margin | 7.2% |
|
| 2000 | Operating margin | 5.7% |
|
| 2001 | Operating margin | 5.7% |
|
| 2003 | Operating margin | 6.3% |
|
| 2004 | Operating margin | 5% |
|
| 2005 | Operating margin | -0.8% |
|
| 2005 | Operating margin | -15% |
|
| 2006 | Operating margin | -32.1% |
|
| 1998 | Net margin | 5.1% |
|
| 1999 | Net margin | 2.3% |
|
| 2000 | Net margin | 3.6% |
|
| 2000 | Net margin | 2.9% |
|
| 2001 | Net margin | 2.9% |
|
| 2003 | Net margin | 3.2% |
|
| 2004 | Net margin | 2.4% |
|
| 2005 | Net margin | -0.7% |
|
| 2005 | Net margin | -11.7% |
|
| 2006 | Net margin | -24.8% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2000 | Free cash flow margin | -2.7% |
|
| 2001 | Free cash flow margin | -2.7% |
|
| 2003 | Free cash flow margin | -0.8% |
|
| 2004 | Free cash flow margin | 8.6% |
|
| 2005 | Free cash flow margin | 1.8% |
|
| 2005 | Free cash flow margin | 0.2% |
|
| 2006 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | -11813000 |
|
| 2000 | Operating cash flow | 24523000 |
|
| 2000 | Operating cash flow | 23551000 |
|
| 2001 | Operating cash flow | 23551000 |
|
| 2003 | Operating cash flow | 29094000 |
|
| 2004 | Operating cash flow | 35841000 |
|
| 2005 | Operating cash flow | 20100000 |
|
| 2005 | Operating cash flow | 5845000 |
|
| 2006 | Operating cash flow | 3239000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | Unavailable |
|
| 2000 | Free cash flow | -9093000 |
|
| 2001 | Free cash flow | -9093000 |
|
| 2003 | Free cash flow | -3000000 |
|
| 2004 | Free cash flow | 27920000 |
|
| 2005 | Free cash flow | 5209000 |
|
| 2005 | Free cash flow | 428000 |
|
| 2006 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1998-01-03 | Liabilities / assets | Not reported |
|
| 1999-01-02 | Liabilities / assets | Not reported |
|
| 2000-01-01 | Liabilities / assets | Not reported |
|
| 2000-12-30 | Liabilities / assets | Not reported |
|
| 2001-12-29 | Liabilities / assets | Not reported |
|
| 2003-01-04 | Liabilities / assets | Not reported |
|
| 2004-01-03 | Liabilities / assets | Not reported |
|
| 2005-01-01 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 2.55× |
|
| 1999 | Current assets / current liabilities | 4.15× |
|
| 2000 | Current assets / current liabilities | 3.22× |
|
| 2000 | Current assets / current liabilities | 3.24× |
|
| 2001 | Current assets / current liabilities | 3.11× |
|
| 2003 | Current assets / current liabilities | 3.26× |
|
| 2004 | Current assets / current liabilities | 3.28× |
|
| 2005 | Current assets / current liabilities | 1.5× |
|
| 2005 | Current assets / current liabilities | 1.31× |
|
| 2006 | Current assets / current liabilities | 1.71× |
|
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 |
|---|---|---|---|---|
| 1999 1998-01-03 – 1999-01-02 | USD 5.77 million Exact valueExact value: 5770000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.81 million Exact valueExact value: -11813000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 1999 1998-12-31 – 1999-12-30 | Unavailable Not reported for this period. | Unavailable Not reported for this period. | USD 17.14 million Exact valueExact value: 17143000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2000 1999-01-02 – 2000-01-01 | USD 10.95 million Exact valueExact value: 10945000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.52 million Exact valueExact value: 24523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2000 1999-12-31 – 2000-12-30 | USD 9.55 million Exact valueExact value: 9548000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.55 million Exact valueExact value: 23551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.64 million Exact valueExact value: 32644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.09 million Calculation and evidence23551000 − 32644000 USD Exact free cash flow: -9093000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-12-30 – 2001-12-29 | USD 9.55 million Exact valueExact value: 9548000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.55 million Exact valueExact value: 23551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.64 million Exact valueExact value: 32644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.09 million Calculation and evidence23551000 − 32644000 USD Exact free cash flow: -9093000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-01-05 – 2003-01-04 | USD 11.56 million Exact valueExact value: 11556000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.09 million Exact valueExact value: 29094000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.09 million Exact valueExact value: 32094000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3 million Calculation and evidence29094000 − 32094000 USD Exact free cash flow: -3000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-01-04 – 2004-01-03 | USD 7.94 million Exact valueExact value: 7939000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.84 million Exact valueExact value: 35841000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.92 million Exact valueExact value: 7921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.92 million Calculation and evidence35841000 − 7921000 USD Exact free cash flow: 27920000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-01-02 – 2005-01-01 | −USD 2.04 million Exact valueExact value: -2042000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.1 million Exact valueExact value: 20100000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.89 million Exact valueExact value: 14891000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.21 million Calculation and evidence20100000 − 14891000 USD Exact free cash flow: 5209000 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 26.26 million Exact valueExact value: -26256000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.85 million Exact valueExact value: 5845000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.42 million Exact valueExact value: 5417000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 428,000 Calculation and evidence5845000 − 5417000 USD Exact free cash flow: 428000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-12-31 – 2006-12-30 | −USD 37.63 million Exact valueExact value: -37632000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.24 million Exact valueExact value: 3239000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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: 0000103341, 103341, edgar:103341