Revenue
51.3 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 51324000 USD Source
35 filing records in this dataset, filed from 1998-10-13 to 2006-11-14. Explore the available filing history and original sources.
51.3 million USD
2006-09-30 · USD
19.27%
2006-09-30 · %
14.8 million USD
2006-09-30 · USD
14 million USD
2006-09-30 · USD
14801000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
917 thousand USD
2005-10-01 – 2006-09-30
11.5 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-14.
Financial data available through: 2005-12-31.
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 155.1 million
–
Current period
USD 181.03 million
–
181025000 − 155100000 = 25925000 USD
155100000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source181025000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.48 million
–
Current period
USD 14.04 million
–
14042000 − 2477000 = 11565000 USD
2477000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source14042000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 20.1 million
–
Current period
USD 24.77 million
–
24768000 − 20095000 = 4673000 USD
20095000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source24768000 USD · 2005-01-01 – 2005-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 16.07 million
–
Current period
USD 9.55 million
–
9546000 − 16068000 = -6522000 USD
16068000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source9546000 USD · 2005-01-01 – 2005-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-12-01 – 1998-11-30 | 75665370 | 65059467 Derived | 10605903 | 14261986 Derived | -3656083 | -30715820 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 75665000 | 65059000 Derived | 10606000 | 14262000 Derived | -3656000 | -30716000 Derived | Source
|
| 1999 1998-12-01 – 1999-11-30 | 88407000 | 85934000 Derived | 2473000 | 14707000 Derived | -12234000 | -68812000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 6037000 | 8956000 Derived | -2919000 | 1575000 Derived | -4494000 | 37000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 119830000 | 103657000 Derived | 16173000 | 17120000 Derived | -947000 | 7606000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 120212000 | 102197000 Derived | 18015000 | 15199000 Derived | 2816000 | 10290000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 128149000 | 112446000 Derived | 15703000 | 13212000 Derived | 2491000 | 9800000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 143151000 | 120352000 Derived | 22799000 | 20673000 Derived | 2126000 | 7674000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 155100000 | 133574000 Derived | 21526000 | 19049000 Derived | 2477000 | 4027000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 181025000 | 154213000 Derived | 26812000 | 12770000 Derived | 14042000 | 15222000 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 |
|---|---|---|---|
| 1998 | Revenue | 75665370 |
|
| 1998 | Revenue | 75665000 |
|
| 1999 | Revenue | 88407000 |
|
| 1999 | Revenue | 6037000 |
|
| 2000 | Revenue | 119830000 |
|
| 2001 | Revenue | 120212000 |
|
| 2002 | Revenue | 128149000 |
|
| 2003 | Revenue | 143151000 |
|
| 2004 | Revenue | 155100000 |
|
| 2005 | Revenue | 181025000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | -1.8% |
|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 16.8% |
|
| 1999 | Year over year | -92% |
|
| 2000 | Year over year | 1,884.9% |
|
| 2001 | Year over year | 0.3% |
|
| 2002 | Year over year | 6.6% |
|
| 2003 | Year over year | 11.7% |
|
| 2004 | Year over year | 8.3% |
|
| 2005 | Year over year | 16.7% |
|
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 | 14% |
|
| 1998 | Operating margin | 14% |
|
| 1999 | Operating margin | 2.8% |
|
| 1999 | Operating margin | -48.4% |
|
| 2000 | Operating margin | 13.5% |
|
| 2001 | Operating margin | 15% |
|
| 2002 | Operating margin | 12.3% |
|
| 2003 | Operating margin | 15.9% |
|
| 2004 | Operating margin | 13.9% |
|
| 2005 | Operating margin | 14.8% |
|
| 1998 | Net margin | -4.8% |
|
| 1998 | Net margin | -4.8% |
|
| 1999 | Net margin | -13.8% |
|
| 1999 | Net margin | -74.4% |
|
| 2000 | Net margin | -0.8% |
|
| 2001 | Net margin | 2.3% |
|
| 2002 | Net margin | 1.9% |
|
| 2003 | Net margin | 1.5% |
|
| 2004 | Net margin | 1.6% |
|
| 2005 | Net margin | 7.8% |
|
| 1998 | Free cash flow margin | -40.6% |
|
| 1998 | Free cash flow margin | -40.6% |
|
| 1999 | Free cash flow margin | -77.8% |
|
| 1999 | Free cash flow margin | 0.6% |
|
| 2000 | Free cash flow margin | 6.3% |
|
| 2001 | Free cash flow margin | 8.6% |
|
| 2002 | Free cash flow margin | 7.6% |
|
| 2003 | Free cash flow margin | 5.4% |
|
| 2004 | Free cash flow margin | 2.6% |
|
| 2005 | Free cash flow margin | 8.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 9086387 |
|
| 1998 | Operating cash flow | 9086000 |
|
| 1999 | Operating cash flow | -537000 |
|
| 1999 | Operating cash flow | 1159000 |
|
| 2000 | Operating cash flow | 14877000 |
|
| 2001 | Operating cash flow | 14618000 |
|
| 2002 | Operating cash flow | 15559000 |
|
| 2003 | Operating cash flow | 20824000 |
|
| 2004 | Operating cash flow | 20095000 |
|
| 2005 | Operating cash flow | 24768000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -30715820 |
|
| 1998 | Free cash flow | -30716000 |
|
| 1999 | Free cash flow | -68812000 |
|
| 1999 | Free cash flow | 37000 |
|
| 2000 | Free cash flow | 7606000 |
|
| 2001 | Free cash flow | 10290000 |
|
| 2002 | Free cash flow | 9800000 |
|
| 2003 | Free cash flow | 7674000 |
|
| 2004 | Free cash flow | 4027000 |
|
| 2005 | Free cash flow | 15222000 |
|
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 |
|---|---|---|---|
| 1998-11-30 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported | No source recorded |
| 1999 | Liabilities / assets | 97.9% |
|
| 1999-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 90.6% |
|
| 2001 | Liabilities / assets | 88.7% |
|
| 2002 | Liabilities / assets | 87.4% |
|
| 2003 | Liabilities / assets | 120% |
|
| 2004 | Liabilities / assets | 118.6% |
|
| 2005 | Liabilities / assets | 111.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 0.52× |
|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 0.78× |
|
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 0.82× |
|
| 2001 | Current assets / current liabilities | 0.88× |
|
| 2002 | Current assets / current liabilities | 1.01× |
|
| 2003 | Current assets / current liabilities | 0.92× |
|
| 2004 | Current assets / current liabilities | 0.87× |
|
| 2005 | Current assets / current liabilities | 1.29× |
|
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 |
|---|---|---|---|---|
| 1998 1997-12-01 – 1998-11-30 | −USD 3.66 million Exact valueExact value: -3656083 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.09 million Exact valueExact value: 9086387 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.8 million Exact valueExact value: 39802207 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.72 million Calculation and evidence9086387 − 39802207 USD Exact free cash flow: -30715820 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 3.66 million Exact valueExact value: -3656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.09 million Exact valueExact value: 9086000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.8 million Exact valueExact value: 39802000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.72 million Calculation and evidence9086000 − 39802000 USD Exact free cash flow: -30716000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-12-01 – 1999-11-30 | −USD 12.23 million Exact valueExact value: -12234000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 537,000 Exact valueExact value: -537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 68.28 million Exact valueExact value: 68275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 68.81 million Calculation and evidence-537000 − 68275000 USD Exact free cash flow: -68812000 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 4.49 million Exact valueExact value: -4494000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1159000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1122000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,000 Calculation and evidence1159000 − 1122000 USD Exact free cash flow: 37000 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 947,000 Exact valueExact value: -947000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.88 million Exact valueExact value: 14877000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.27 million Exact valueExact value: 7271000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.61 million Calculation and evidence14877000 − 7271000 USD Exact free cash flow: 7606000 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 2.82 million Exact valueExact value: 2816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.62 million Exact valueExact value: 14618000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.33 million Exact valueExact value: 4328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.29 million Calculation and evidence14618000 − 4328000 USD Exact free cash flow: 10290000 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 2.49 million Exact valueExact value: 2491000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.56 million Exact valueExact value: 15559000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.76 million Exact valueExact value: 5759000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.8 million Calculation and evidence15559000 − 5759000 USD Exact free cash flow: 9800000 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 2.13 million Exact valueExact value: 2126000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.82 million Exact valueExact value: 20824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.15 million Exact valueExact value: 13150000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.67 million Calculation and evidence20824000 − 13150000 USD Exact free cash flow: 7674000 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 2.48 million Exact valueExact value: 2477000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.1 million Exact valueExact value: 20095000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.07 million Exact valueExact value: 16068000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.03 million Calculation and evidence20095000 − 16068000 USD Exact free cash flow: 4027000 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 14.04 million Exact valueExact value: 14042000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.77 million Exact valueExact value: 24768000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.55 million Exact valueExact value: 9546000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.22 million Calculation and evidence24768000 − 9546000 USD Exact free cash flow: 15222000 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.
35 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001059744, 1059744, edgar:1059744