Revenue
118 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 118217000 USD Source
31 filing records in this dataset, filed from 1998-06-12 to 2006-03-13. Explore the available filing history and original sources.
118 million USD
2005-09-30 · USD
0.19%
2005-09-30 · %
500 thousand USD
2005-09-30 · USD
-1.36 million USD
2005-09-30 · USD
718000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-03-13.
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 501.11 million
–
Current period
USD 446.17 million
–
446166000 − 501106000 = -54940000 USD
501106000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source446166000 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 16.16 million
–
Current period
−USD 11.89 million
–
-11886000 − 16160000 = -28046000 USD
16160000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-11886000 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 31.78 million
–
Current period
USD 27.31 million
–
27313000 − 31783000 = -4470000 USD
31783000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source27313000 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 9.92 million
–
Current period
USD 9.12 million
–
9116000 − 9923000 = -807000 USD
9923000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source9116000 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 |
|---|---|---|---|---|---|---|---|
| 1996 1996-01-01 – 1996-12-31 | 366864000 | 339674000 Derived | 27190000 | 7830000 Derived | 19360000 | 6470000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 416321000 | 481322000 Derived | -65001000 | 25506000 Derived | -90507000 | 5522000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 436091000 | 404242000 Derived | 31849000 | 31703000 Derived | 146000 | 42866000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 484646000 | 436511000 Derived | 48135000 | 36818000 Derived | 11317000 | 7105000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 545226000 | 496825000 Derived | 48401000 | 36133000 Derived | 12268000 | 7885000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 535685000 | 485255000 Derived | 50430000 | 34875000 Derived | 15555000 | 24744000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 520404000 | 455453000 Derived | 64951000 | 37523000 Derived | 27428000 | 29710000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 501106000 | 453133000 Derived | 47973000 | 31813000 Derived | 16160000 | 21860000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 446166000 | 438660000 Derived | 7506000 | 19392000 Derived | -11886000 | 18197000 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 | 366864000 |
|
| 1997 | Revenue | 416321000 |
|
| 1998 | Revenue | 436091000 |
|
| 1999 | Revenue | 484646000 |
|
| 2000 | Revenue | 545226000 |
|
| 2001 | Revenue | 535685000 |
|
| 2002 | Revenue | 520404000 |
|
| 2003 | Revenue | 501106000 |
|
| 2004 | Revenue | 446166000 |
|
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 | 13.5% |
|
| 1998 | Year over year | 4.7% |
|
| 1999 | Year over year | 11.1% |
|
| 2000 | Year over year | 12.5% |
|
| 2001 | Year over year | -1.7% |
|
| 2002 | Year over year | -2.9% |
|
| 2003 | Year over year | -3.7% |
|
| 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 |
|---|---|---|---|
| 1996 | Operating margin | 7.4% |
|
| 1997 | Operating margin | -15.6% |
|
| 1998 | Operating margin | 7.3% |
|
| 1999 | Operating margin | 9.9% |
|
| 2000 | Operating margin | 8.9% |
|
| 2001 | Operating margin | 9.4% |
|
| 2002 | Operating margin | 12.5% |
|
| 2003 | Operating margin | 9.6% |
|
| 2004 | Operating margin | 1.7% |
|
| 1996 | Net margin | 5.3% |
|
| 1997 | Net margin | -21.7% |
|
| 1998 | Net margin | 0% |
|
| 1999 | Net margin | 2.3% |
|
| 2000 | Net margin | 2.3% |
|
| 2001 | Net margin | 2.9% |
|
| 2002 | Net margin | 5.3% |
|
| 2003 | Net margin | 3.2% |
|
| 2004 | Net margin | -2.7% |
|
| 1996 | Free cash flow margin | 1.8% |
|
| 1997 | Free cash flow margin | 1.3% |
|
| 1998 | Free cash flow margin | 9.8% |
|
| 1999 | Free cash flow margin | 1.5% |
|
| 2000 | Free cash flow margin | 1.4% |
|
| 2001 | Free cash flow margin | 4.6% |
|
| 2002 | Free cash flow margin | 5.7% |
|
| 2003 | Free cash flow margin | 4.4% |
|
| 2004 | Free cash flow margin | 4.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 19518000 |
|
| 1997 | Operating cash flow | 17232000 |
|
| 1998 | Operating cash flow | 51806000 |
|
| 1999 | Operating cash flow | 27557000 |
|
| 2000 | Operating cash flow | 34630000 |
|
| 2001 | Operating cash flow | 44146000 |
|
| 2002 | Operating cash flow | 41763000 |
|
| 2003 | Operating cash flow | 31783000 |
|
| 2004 | Operating cash flow | 27313000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | 6470000 |
|
| 1997 | Free cash flow | 5522000 |
|
| 1998 | Free cash flow | 42866000 |
|
| 1999 | Free cash flow | 7105000 |
|
| 2000 | Free cash flow | 7885000 |
|
| 2001 | Free cash flow | 24744000 |
|
| 2002 | Free cash flow | 29710000 |
|
| 2003 | Free cash flow | 21860000 |
|
| 2004 | Free cash flow | 18197000 |
|
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 | 153.3% |
|
| 1998 | Liabilities / assets | 172.6% |
|
| 1999 | Liabilities / assets | 156.3% |
|
| 2000 | Liabilities / assets | 148.6% |
|
| 2001 | Liabilities / assets | 143.4% |
|
| 2002 | Liabilities / assets | 134.3% |
|
| 2003 | Liabilities / assets | 160.1% |
|
| 2004 | Liabilities / assets | 163.5% |
|
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 | 1.33× |
|
| 1998 | Current assets / current liabilities | 2.02× |
|
| 1999 | Current assets / current liabilities | 1.89× |
|
| 2000 | Current assets / current liabilities | 1.92× |
|
| 2001 | Current assets / current liabilities | 1.89× |
|
| 2002 | Current assets / current liabilities | 1.97× |
|
| 2003 | Current assets / current liabilities | 1.89× |
|
| 2004 | Current assets / current liabilities | 1.82× |
|
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 19.36 million Exact valueExact value: 19360000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.52 million Exact valueExact value: 19518000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.05 million Exact valueExact value: 13048000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.47 million Calculation and evidence19518000 − 13048000 USD Exact free cash flow: 6470000 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 90.51 million Exact valueExact value: -90507000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.23 million Exact valueExact value: 17232000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.71 million Exact valueExact value: 11710000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.52 million Calculation and evidence17232000 − 11710000 USD Exact free cash flow: 5522000 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 146,000 Exact valueExact value: 146000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.81 million Exact valueExact value: 51806000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.94 million Exact valueExact value: 8940000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42.87 million Calculation and evidence51806000 − 8940000 USD Exact free cash flow: 42866000 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 11.32 million Exact valueExact value: 11317000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.56 million Exact valueExact value: 27557000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.45 million Exact valueExact value: 20452000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.11 million Calculation and evidence27557000 − 20452000 USD Exact free cash flow: 7105000 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 12.27 million Exact valueExact value: 12268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 34.63 million Exact valueExact value: 34630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.75 million Exact valueExact value: 26745000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.89 million Calculation and evidence34630000 − 26745000 USD Exact free cash flow: 7885000 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 15.56 million Exact valueExact value: 15555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44.15 million Exact valueExact value: 44146000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.4 million Exact valueExact value: 19402000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.74 million Calculation and evidence44146000 − 19402000 USD Exact free cash flow: 24744000 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 27.43 million Exact valueExact value: 27428000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41.76 million Exact valueExact value: 41763000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.05 million Exact valueExact value: 12053000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.71 million Calculation and evidence41763000 − 12053000 USD Exact free cash flow: 29710000 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 16.16 million Exact valueExact value: 16160000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 31.78 million Exact valueExact value: 31783000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.92 million Exact valueExact value: 9923000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.86 million Calculation and evidence31783000 − 9923000 USD Exact free cash flow: 21860000 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 11.89 million Exact valueExact value: -11886000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.31 million Exact valueExact value: 27313000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.12 million Exact valueExact value: 9116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.2 million Calculation and evidence27313000 − 9116000 USD Exact free cash flow: 18197000 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.
31 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001056112, 1056112, edgar:1056112