Revenue
14 million USD
2006-03-31 · USD
Exact inputs and evidence
- Revenue: 14036000 USD Source
32 filing records in this dataset, filed from 1999-05-14 to 2006-06-08. Explore the available filing history and original sources.
14 million USD
2006-03-31 · USD
-16.79%
2006-03-31 · %
874 thousand USD
2006-03-31 · USD
683 thousand USD
2006-03-31 · USD
7001000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
74.1 million USD
2005-04-01 – 2006-03-31
-109 million USD
2005-04-01 – 2006-03-31
789 thousand USD
2005-04-01 – 2006-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-06-08.
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 103.71 million
–
Current period
USD 78.56 million
–
78559000 − 103714000 = -25155000 USD
103714000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source78559000 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 5.44 million
–
Current period
−USD 181.83 million
–
-181831000 − 5439000 = -187270000 USD
5439000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-181831000 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 12.88 million
–
Current period
−USD 3.32 million
–
-3315000 − 12880000 = -16195000 USD
12880000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-3315000 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 15.29 million
–
Current period
USD 989,000
–
989000 − 15286000 = -14297000 USD
15286000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source989000 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 1998-01-01 – 1998-12-31 | 199069000 | 75716000 Derived | 123353000 | 57075000 Derived | 66278000 | Unavailable | Source
|
| 1999 1999-01-01 – 1999-12-31 | 211096000 | 92739000 Derived | 118357000 | 65255000 Derived | 53102000 | 66869000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 184047000 | 96640000 Derived | 87407000 | 46011000 Derived | 41396000 | 48755000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 153460000 | 91544000 Derived | 61916000 | 26105000 Derived | 35811000 | 52087000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 131333000 | 76097000 Derived | 55236000 | 23812000 Derived | 31424000 | 41566000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 113037000 | 86062000 Derived | 26975000 | 16112000 Derived | 10863000 | 26288000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 103714000 | 90283000 Derived | 13431000 | 7992000 Derived | 5439000 | -2406000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 78559000 | 83776000 Derived | -5217000 | 176614000 Derived | -181831000 | -4304000 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 | 199069000 |
|
| 1999 | Revenue | 211096000 |
|
| 2000 | Revenue | 184047000 |
|
| 2001 | Revenue | 153460000 |
|
| 2002 | Revenue | 131333000 |
|
| 2003 | Revenue | 113037000 |
|
| 2004 | Revenue | 103714000 |
|
| 2005 | Revenue | 78559000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 6% |
|
| 2000 | Year over year | -12.8% |
|
| 2001 | Year over year | -16.6% |
|
| 2002 | Year over year | -14.4% |
|
| 2003 | Year over year | -13.9% |
|
| 2004 | Year over year | -8.2% |
|
| 2005 | Year over year | -24.3% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 62% |
|
| 1999 | Operating margin | 56.1% |
|
| 2000 | Operating margin | 47.5% |
|
| 2001 | Operating margin | 40.3% |
|
| 2002 | Operating margin | 42.1% |
|
| 2003 | Operating margin | 23.9% |
|
| 2004 | Operating margin | 13% |
|
| 2005 | Operating margin | -6.6% |
|
| 1998 | Net margin | 33.3% |
|
| 1999 | Net margin | 25.2% |
|
| 2000 | Net margin | 22.5% |
|
| 2001 | Net margin | 23.3% |
|
| 2002 | Net margin | 23.9% |
|
| 2003 | Net margin | 9.6% |
|
| 2004 | Net margin | 5.2% |
|
| 2005 | Net margin | -231.5% |
|
| 1998 | Free cash flow margin | Not reported |
|
| 1999 | Free cash flow margin | 31.7% |
|
| 2000 | Free cash flow margin | 26.5% |
|
| 2001 | Free cash flow margin | 33.9% |
|
| 2002 | Free cash flow margin | 31.6% |
|
| 2003 | Free cash flow margin | 23.3% |
|
| 2004 | Free cash flow margin | -2.3% |
|
| 2005 | Free cash flow margin | -5.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | Not reported | No source recorded |
| 1999 | Operating cash flow | 69632000 |
|
| 2000 | Operating cash flow | 51507000 |
|
| 2001 | Operating cash flow | 57900000 |
|
| 2002 | Operating cash flow | 54211000 |
|
| 2003 | Operating cash flow | 31337000 |
|
| 2004 | Operating cash flow | 12880000 |
|
| 2005 | Operating cash flow | -3315000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | Unavailable | No source recorded |
| 1999 | Free cash flow | 66869000 |
|
| 2000 | Free cash flow | 48755000 |
|
| 2001 | Free cash flow | 52087000 |
|
| 2002 | Free cash flow | 41566000 |
|
| 2003 | Free cash flow | 26288000 |
|
| 2004 | Free cash flow | -2406000 |
|
| 2005 | Free cash flow | -4304000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 3.39× |
|
| 1999 | Current assets / current liabilities | 5.74× |
|
| 2000 | Current assets / current liabilities | 4.41× |
|
| 2001 | Current assets / current liabilities | 2.48× |
|
| 2002 | Current assets / current liabilities | 3.93× |
|
| 2003 | Current assets / current liabilities | 2.18× |
|
| 2004 | Current assets / current liabilities | 4.06× |
|
| 2005 | Current assets / current liabilities | 5.38× |
|
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 1998-01-01 – 1998-12-31 | USD 66.28 million Exact valueExact value: 66278000 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. |
| 1999 1999-01-01 – 1999-12-31 | USD 53.1 million Exact valueExact value: 53102000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 69.63 million Exact valueExact value: 69632000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.76 million Exact valueExact value: 2763000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 66.87 million Calculation and evidence69632000 − 2763000 USD Exact free cash flow: 66869000 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 41.4 million Exact valueExact value: 41396000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.51 million Exact valueExact value: 51507000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.75 million Exact valueExact value: 2752000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48.76 million Calculation and evidence51507000 − 2752000 USD Exact free cash flow: 48755000 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 35.81 million Exact valueExact value: 35811000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 57.9 million Exact valueExact value: 57900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.81 million Exact valueExact value: 5813000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 52.09 million Calculation and evidence57900000 − 5813000 USD Exact free cash flow: 52087000 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 31.42 million Exact valueExact value: 31424000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54.21 million Exact valueExact value: 54211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.65 million Exact valueExact value: 12645000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41.57 million Calculation and evidence54211000 − 12645000 USD Exact free cash flow: 41566000 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 10.86 million Exact valueExact value: 10863000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 31.34 million Exact valueExact value: 31337000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.05 million Exact valueExact value: 5049000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.29 million Calculation and evidence31337000 − 5049000 USD Exact free cash flow: 26288000 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 5.44 million Exact valueExact value: 5439000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.88 million Exact valueExact value: 12880000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.29 million Exact valueExact value: 15286000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.41 million Calculation and evidence12880000 − 15286000 USD Exact free cash flow: -2406000 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 181.83 million Exact valueExact value: -181831000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.32 million Exact valueExact value: -3315000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 989,000 Exact valueExact value: 989000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.3 million Calculation and evidence-3315000 − 989000 USD Exact free cash flow: -4304000 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.
32 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001074530, 1074530, edgar:1074530