Revenue
50.2 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 50183000 USD Source
25 filing records in this dataset, filed from 1998-08-10 to 2004-05-10. Explore the available filing history and original sources.
50.2 million USD
2004-03-31 · USD
17.91%
2004-03-31 · %
6.48 million USD
2004-03-31 · USD
3.45 million USD
2004-03-31 · USD
6299000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
189 million USD
2003-04-01 – 2004-03-31
302 thousand USD
2003-04-01 – 2004-03-31
18.2 million USD
2003-04-01 – 2004-03-31
8.82 million USD
2003-04-01 – 2004-03-31
9.34 million USD
2003-04-01 – 2004-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-05-10.
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 171.96 million
–
Current period
USD 184.6 million
–
184595000 − 171959000 = 12636000 USD
171959000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source184595000 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 3.15 million
–
Current period
−USD 978,000
–
-978000 − -3148000 = 2170000 USD
-3148000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-978000 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 6.26 million
–
Current period
USD 18.69 million
–
18686000 − 6261000 = 12425000 USD
6261000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source18686000 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 7.55 million
–
Current period
USD 7.52 million
–
7518000 − 7546000 = -28000 USD
7546000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source7518000 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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 158068000 | 345944000 Derived | -187876000 | 34357000 Derived | -222233000 | -3465000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 171959000 | 155473000 Derived | 16486000 | 19634000 Derived | -3148000 | -1285000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 184595000 | 158936000 Derived | 25659000 | 26637000 Derived | -978000 | 11168000 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 |
|---|---|---|---|
| 2001 | Revenue | 158068000 |
|
| 2002 | Revenue | 171959000 |
|
| 2003 | Revenue | 184595000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | 8.8% |
|
| 2003 | Year over year | 7.3% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -118.9% |
|
| 2002 | Operating margin | 9.6% |
|
| 2003 | Operating margin | 13.9% |
|
| 2001 | Net margin | -140.6% |
|
| 2002 | Net margin | -1.8% |
|
| 2003 | Net margin | -0.5% |
|
| 2001 | Free cash flow margin | -2.2% |
|
| 2002 | Free cash flow margin | -0.7% |
|
| 2003 | Free cash flow margin | 6.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | 5564000 |
|
| 2002 | Operating cash flow | 6261000 |
|
| 2003 | Operating cash flow | 18686000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -3465000 |
|
| 2002 | Free cash flow | -1285000 |
|
| 2003 | Free cash flow | 11168000 |
|
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 |
|---|---|---|---|
| 2001 | Liabilities / assets | 180.3% |
|
| 2002 | Liabilities / assets | 215.3% |
|
| 2003 | Liabilities / assets | 216% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 0.99× |
|
| 2002 | Current assets / current liabilities | 1.31× |
|
| 2003 | Current assets / current liabilities | 1.65× |
|
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 |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | −USD 222.23 million Exact valueExact value: -222233000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.56 million Exact valueExact value: 5564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.03 million Exact valueExact value: 9029000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.47 million Calculation and evidence5564000 − 9029000 USD Exact free cash flow: -3465000 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 3.15 million Exact valueExact value: -3148000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.26 million Exact valueExact value: 6261000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.55 million Exact valueExact value: 7546000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.29 million Calculation and evidence6261000 − 7546000 USD Exact free cash flow: -1285000 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 978,000 Exact valueExact value: -978000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.69 million Exact valueExact value: 18686000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.52 million Exact valueExact value: 7518000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.17 million Calculation and evidence18686000 − 7518000 USD Exact free cash flow: 11168000 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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001061892, 1061892, edgar:1061892