Revenue
65.3 million USD
2004-09-30 · USD
Exact inputs and evidence
- Revenue: 65296000 USD Source
26 filing records in this dataset, filed from 1998-08-14 to 2004-11-15. Explore the available filing history and original sources.
65.3 million USD
2004-09-30 · USD
3.8%
2004-09-30 · %
3.2 million USD
2004-09-30 · USD
-6.19 million USD
2004-09-30 · USD
670000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
271 million USD
2003-10-01 – 2004-09-30
-11.2 million USD
2003-10-01 – 2004-09-30
9.85 million USD
2003-10-01 – 2004-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-11-15.
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 290.93 million
–
Current period
USD 297.91 million
–
297914000 − 290928000 = 6986000 USD
290928000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source297914000 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 5.62 million
–
Current period
−USD 5.24 million
–
-5242000 − 5620000 = -10862000 USD
5620000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-5242000 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 39.92 million
–
Current period
USD 18.23 million
–
18231000 − 39924000 = -21693000 USD
39924000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source18231000 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 22.42 million
–
Current period
USD 9.09 million
–
9088000 − 22415000 = -13327000 USD
22415000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source9088000 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 138511000 | 132003000 Derived | 6508000 | 7592000 Derived | -1084000 | 3209000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 153815000 | 146987000 Derived | 6828000 | 9486000 Derived | -2658000 | -16155000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 309367000 | 295981000 Derived | 13386000 | 15925000 Derived | -2539000 | -25962000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 315998000 | 305679000 Derived | 10319000 | 14783000 Derived | -4464000 | -14762000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 342869000 | 321408000 Derived | 21461000 | 21401000 Derived | 60000 | 7081000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 321111000 | 300612000 Derived | 20499000 | 17707000 Derived | 2792000 | -11204000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 290928000 | 269031000 Derived | 21897000 | 16277000 Derived | 5620000 | 17509000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 297914000 | 295716000 Derived | 2198000 | 7440000 Derived | -5242000 | 9143000 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 |
|---|---|---|---|
| 1996 | Revenue | 138511000 |
|
| 1997 | Revenue | 153815000 |
|
| 1998 | Revenue | 309367000 |
|
| 1999 | Revenue | 315998000 |
|
| 2000 | Revenue | 342869000 |
|
| 2001 | Revenue | 321111000 |
|
| 2002 | Revenue | 290928000 |
|
| 2003 | Revenue | 297914000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | No prior comparable period |
|
| 1997 | Year over year | 11% |
|
| 1998 | Year over year | 101.1% |
|
| 1999 | Year over year | 2.1% |
|
| 2000 | Year over year | 8.5% |
|
| 2001 | Year over year | -6.3% |
|
| 2002 | Year over year | -9.4% |
|
| 2003 | Year over year | 2.4% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 4.7% |
|
| 1997 | Operating margin | 4.4% |
|
| 1998 | Operating margin | 4.3% |
|
| 1999 | Operating margin | 3.3% |
|
| 2000 | Operating margin | 6.3% |
|
| 2001 | Operating margin | 6.4% |
|
| 2002 | Operating margin | 7.5% |
|
| 2003 | Operating margin | 0.7% |
|
| 1996 | Net margin | -0.8% |
|
| 1997 | Net margin | -1.7% |
|
| 1998 | Net margin | -0.8% |
|
| 1999 | Net margin | -1.4% |
|
| 2000 | Net margin | 0% |
|
| 2001 | Net margin | 0.9% |
|
| 2002 | Net margin | 1.9% |
|
| 2003 | Net margin | -1.8% |
|
| 1996 | Free cash flow margin | 2.3% |
|
| 1997 | Free cash flow margin | -10.5% |
|
| 1998 | Free cash flow margin | -8.4% |
|
| 1999 | Free cash flow margin | -4.7% |
|
| 2000 | Free cash flow margin | 2.1% |
|
| 2001 | Free cash flow margin | -3.5% |
|
| 2002 | Free cash flow margin | 6% |
|
| 2003 | Free cash flow margin | 3.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 11651000 |
|
| 1997 | Operating cash flow | -1288000 |
|
| 1998 | Operating cash flow | -5336000 |
|
| 1999 | Operating cash flow | 8355000 |
|
| 2000 | Operating cash flow | 20869000 |
|
| 2001 | Operating cash flow | 15327000 |
|
| 2002 | Operating cash flow | 39924000 |
|
| 2003 | Operating cash flow | 18231000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 3209000 |
|
| 1997 | Free cash flow | -16155000 |
|
| 1998 | Free cash flow | -25962000 |
|
| 1999 | Free cash flow | -14762000 |
|
| 2000 | Free cash flow | 7081000 |
|
| 2001 | Free cash flow | -11204000 |
|
| 2002 | Free cash flow | 17509000 |
|
| 2003 | Free cash flow | 9143000 |
|
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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1997 | Liabilities / assets | 85.7% |
|
| 1998 | Liabilities / assets | 86.6% |
|
| 1999 | Liabilities / assets | 91.7% |
|
| 2000 | Liabilities / assets | 89.8% |
|
| 2001 | Liabilities / assets | 87.5% |
|
| 2002 | Liabilities / assets | 82.8% |
|
| 2003 | Liabilities / assets | 83.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 1.9× |
|
| 1998 | Current assets / current liabilities | 2.84× |
|
| 1999 | Current assets / current liabilities | 1.51× |
|
| 2000 | Current assets / current liabilities | 1.6× |
|
| 2001 | Current assets / current liabilities | 1.82× |
|
| 2002 | Current assets / current liabilities | 1.48× |
|
| 2003 | Current assets / current liabilities | 1.31× |
|
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 |
|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | −USD 1.08 million Exact valueExact value: -1084000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.65 million Exact valueExact value: 11651000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.44 million Exact valueExact value: 8442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.21 million Calculation and evidence11651000 − 8442000 USD Exact free cash flow: 3209000 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 2.66 million Exact valueExact value: -2658000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.29 million Exact valueExact value: -1288000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.87 million Exact valueExact value: 14867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.16 million Calculation and evidence-1288000 − 14867000 USD Exact free cash flow: -16155000 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 2.54 million Exact valueExact value: -2539000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.34 million Exact valueExact value: -5336000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.63 million Exact valueExact value: 20626000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.96 million Calculation and evidence-5336000 − 20626000 USD Exact free cash flow: -25962000 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 4.46 million Exact valueExact value: -4464000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.36 million Exact valueExact value: 8355000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.12 million Exact valueExact value: 23117000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.76 million Calculation and evidence8355000 − 23117000 USD Exact free cash flow: -14762000 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 60,000 Exact valueExact value: 60000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.87 million Exact valueExact value: 20869000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.79 million Exact valueExact value: 13788000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.08 million Calculation and evidence20869000 − 13788000 USD Exact free cash flow: 7081000 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 2.79 million Exact valueExact value: 2792000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.33 million Exact valueExact value: 15327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.53 million Exact valueExact value: 26531000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.2 million Calculation and evidence15327000 − 26531000 USD Exact free cash flow: -11204000 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 5.62 million Exact valueExact value: 5620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.92 million Exact valueExact value: 39924000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.42 million Exact valueExact value: 22415000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.51 million Calculation and evidence39924000 − 22415000 USD Exact free cash flow: 17509000 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 5.24 million Exact valueExact value: -5242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.23 million Exact valueExact value: 18231000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.09 million Exact valueExact value: 9088000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.14 million Calculation and evidence18231000 − 9088000 USD Exact free cash flow: 9143000 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.
26 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001053722, 1053722, edgar:1053722