Revenue
32.5 million USD
2008-03-29 · USD
Exact inputs and evidence
- Revenue: 32529000 USD Source
47 filing records in this dataset, filed from 1998-05-15 to 2008-05-13. Explore the available filing history and original sources.
32.5 million USD
2008-03-29 · USD
-18.09%
2008-03-29 · %
7.19 million USD
2008-03-29 · USD
6.32 million USD
2008-03-29 · USD
356000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-05-13.
Financial data available through: 2007-12-29.
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 129.06 million
–
Current period
USD 152.57 million
–
152571000 − 129057000 = 23514000 USD
129057000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source152571000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.87 million
–
Current period
−USD 16.29 million
–
-16294000 − 1865000 = -18159000 USD
1865000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source-16294000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 16 million
–
Current period
USD 5.46 million
–
5460000 − -16004000 = 21464000 USD
-16004000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source5460000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 9.98 million
–
Current period
USD 6.9 million
–
6895000 − 9975000 = -3080000 USD
9975000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source6895000 USD · 2006-12-30 – 2007-12-29
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-12-29 – 2002-12-28 | 83781694 | 83733893 Derived | 47801 | 76391 Derived | -28590 | Unavailable | Source
|
| 2004 2003-01-04 – 2004-01-03 | 83565951 | 88191108 Derived | -4625157 | -1693558 Derived | -2931599 | Unavailable | Source
|
| 2005 2004-01-02 – 2005-01-01 | 85770000 | 82026000 Derived | 3744000 | 1682510 Derived | 2061490 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 100254000 | 95586000 Derived | 4668000 | 2035000 Derived | 2633000 | Unavailable | Source
|
| 2006 2005-12-31 – 2006-12-30 | 129057000 | 125094000 Derived | 3963000 | 2098000 Derived | 1865000 | -25979000 Derived | Source
|
| 2007 2006-12-30 – 2007-12-29 | 152571000 | 166208000 Derived | -13637000 | 2657000 Derived | -16294000 | -1435000 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 |
|---|---|---|---|
| 2002 | Revenue | 83781694 |
|
| 2004 | Revenue | 83565951 |
|
| 2005 | Revenue | 85770000 |
|
| 2005 | Revenue | 100254000 |
|
| 2006 | Revenue | 129057000 |
|
| 2007 | Revenue | 152571000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -0.3% |
|
| 2005 | Year over year | 2.6% |
|
| 2005 | Year over year | 16.9% |
|
| 2006 | Year over year | 28.7% |
|
| 2007 | Year over year | 18.2% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | 0.1% |
|
| 2004 | Operating margin | -5.5% |
|
| 2005 | Operating margin | 4.4% |
|
| 2005 | Operating margin | 4.7% |
|
| 2006 | Operating margin | 3.1% |
|
| 2007 | Operating margin | -8.9% |
|
| 2002 | Net margin | -0% |
|
| 2004 | Net margin | -3.5% |
|
| 2005 | Net margin | 2.4% |
|
| 2005 | Net margin | 2.6% |
|
| 2006 | Net margin | 1.4% |
|
| 2007 | Net margin | -10.7% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | -20.1% |
|
| 2007 | Free cash flow margin | -0.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | Not reported | No source recorded |
| 2005 | Operating cash flow | Not reported | No source recorded |
| 2005 | Operating cash flow | Not reported | No source recorded |
| 2006 | Operating cash flow | -16004000 |
|
| 2007 | Operating cash flow | 5460000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | Unavailable | No source recorded |
| 2004 | Free cash flow | Unavailable | No source recorded |
| 2005 | Free cash flow | Unavailable | No source recorded |
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | -25979000 |
|
| 2007 | Free cash flow | -1435000 |
|
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 |
|---|---|---|---|
| 2002 | Liabilities / assets | 47.3% |
|
| 2004-01-03 | Liabilities / assets | Not reported |
|
| 2005-01-01 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 49.9% |
|
| 2006 | Liabilities / assets | 52.6% |
|
| 2007 | Liabilities / assets | 68.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 4.04× |
|
| 2004 | Current assets / current liabilities | 2.1× |
|
| 2005 | Current assets / current liabilities | 1.95× |
|
| 2005 | Current assets / current liabilities | 2.14× |
|
| 2006 | Current assets / current liabilities | 1.95× |
|
| 2007 | Current assets / current liabilities | 1.49× |
|
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 |
|---|---|---|---|---|
| 2002 2001-12-29 – 2002-12-28 | −USD 28,590 Exact valueExact value: -28590 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. |
| 2004 2003-01-04 – 2004-01-03 | −USD 2.93 million Exact valueExact value: -2931599 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. |
| 2004 2003-12-31 – 2004-12-30 | Unavailable Not reported for this period. | −USD 351,000 Exact valueExact value: -351000 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. |
| 2004 2004-01-01 – 2004-12-31 | USD 2.06 million Exact valueExact value: 2061000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 1.01 million Exact valueExact value: 1005000 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. |
| 2005 2004-01-02 – 2005-01-01 | USD 2.06 million Exact valueExact value: 2061490 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. |
| 2005 2004-12-31 – 2005-12-30 | Unavailable Not reported for this period. | −USD 78,000 Exact valueExact value: -78000 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. |
| 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. | Unavailable Not reported for this period. | USD 3.81 million Exact valueExact value: 3807000 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. |
| 2006 2005-12-31 – 2006-12-30 | USD 1.87 million Exact valueExact value: 1865000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16 million Exact valueExact value: -16004000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.98 million Exact valueExact value: 9975000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.98 million Calculation and evidence-16004000 − 9975000 USD Exact free cash flow: -25979000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-12-30 – 2007-12-29 | −USD 16.29 million Exact valueExact value: -16294000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.46 million Exact valueExact value: 5460000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.9 million Exact valueExact value: 6895000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.44 million Calculation and evidence5460000 − 6895000 USD Exact free cash flow: -1435000 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.
47 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001051009, 1051009, edgar:1051009