Revenue
104 million USD
2004-12-31 · USD
19 filing records in this dataset, filed from 2000-09-11 to 2005-03-14. Explore the available filing history and original sources.
104 million USD
2004-12-31 · USD
-5.14%
2004-12-31 · %
20.8 million USD
2004-12-31 · USD
12.3 million USD
2004-12-31 · USD
169261000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
410 million USD
2004-01-01 – 2004-12-31
26.2 million USD
2004-01-01 – 2004-12-31
62.6 million USD
2004-01-01 – 2004-12-31
25.3 million USD
2004-01-01 – 2004-12-31
37.3 million USD
2004-01-01 – 2004-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-03-14.
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 383.16 million
–
Current period
USD 410.42 million
–
410417000 − 383162000 = 27255000 USD
383162000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source410417000 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 22.81 million
–
Current period
USD 26.18 million
–
26178000 − 22808000 = 3370000 USD
22808000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source26178000 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 37.73 million
–
Current period
USD 62.59 million
–
62586000 − 37727000 = 24859000 USD
37727000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source62586000 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 32.85 million
–
Current period
USD 25.3 million
–
25298000 − 32849000 = -7551000 USD
32849000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source25298000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 289111000 | 264355000 Derived | 24756000 | 11017000 Derived | 13739000 | 23227000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 316602000 | 284946000 Derived | 31656000 | 15031000 Derived | 16625000 | 36906000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 316230000 | 284567000 Derived | 31663000 | 253000 Derived | 31410000 | 21691000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 326018000 | 301306000 Derived | 24712000 | 6938000 Derived | 17774000 | 26384000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 350078000 | 342816000 Derived | 7262000 | 1465000 Derived | 5797000 | 18916000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 383162000 | 350912000 Derived | 32250000 | 9442000 Derived | 22808000 | 4878000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 410417000 | 377278000 Derived | 33139000 | 6961000 Derived | 26178000 | 37288000 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 | 289111000 |
|
| 1999 | Revenue | 316602000 |
|
| 2000 | Revenue | 316230000 |
|
| 2001 | Revenue | 326018000 |
|
| 2002 | Revenue | 350078000 |
|
| 2003 | Revenue | 383162000 |
|
| 2004 | Revenue | 410417000 |
|
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 | 9.5% |
|
| 2000 | Year over year | -0.1% |
|
| 2001 | Year over year | 3.1% |
|
| 2002 | Year over year | 7.4% |
|
| 2003 | Year over year | 9.5% |
|
| 2004 | Year over year | 7.1% |
|
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 | 8.6% |
|
| 1999 | Operating margin | 10% |
|
| 2000 | Operating margin | 10% |
|
| 2001 | Operating margin | 7.6% |
|
| 2002 | Operating margin | 2.1% |
|
| 2003 | Operating margin | 8.4% |
|
| 2004 | Operating margin | 8.1% |
|
| 1998 | Net margin | 4.8% |
|
| 1999 | Net margin | 5.3% |
|
| 2000 | Net margin | 9.9% |
|
| 2001 | Net margin | 5.5% |
|
| 2002 | Net margin | 1.7% |
|
| 2003 | Net margin | 6% |
|
| 2004 | Net margin | 6.4% |
|
| 1998 | Free cash flow margin | 8% |
|
| 1999 | Free cash flow margin | 11.7% |
|
| 2000 | Free cash flow margin | 6.9% |
|
| 2001 | Free cash flow margin | 8.1% |
|
| 2002 | Free cash flow margin | 5.4% |
|
| 2003 | Free cash flow margin | 1.3% |
|
| 2004 | Free cash flow margin | 9.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | 46082000 |
|
| 1999 | Operating cash flow | 58180000 |
|
| 2000 | Operating cash flow | 47283000 |
|
| 2001 | Operating cash flow | 51109000 |
|
| 2002 | Operating cash flow | 38466000 |
|
| 2003 | Operating cash flow | 37727000 |
|
| 2004 | Operating cash flow | 62586000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | 23227000 |
|
| 1999 | Free cash flow | 36906000 |
|
| 2000 | Free cash flow | 21691000 |
|
| 2001 | Free cash flow | 26384000 |
|
| 2002 | Free cash flow | 18916000 |
|
| 2003 | Free cash flow | 4878000 |
|
| 2004 | Free cash flow | 37288000 |
|
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 | No source recorded |
| 1999 | Liabilities / assets | 49.3% |
|
| 2000 | Liabilities / assets | 37.1% |
|
| 2001 | Liabilities / assets | 37.1% |
|
| 2002 | Liabilities / assets | 33.1% |
|
| 2003 | Liabilities / assets | 28% |
|
| 2004 | Liabilities / assets | 24.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 1999 | Current assets / current liabilities | 2.08× |
|
| 2000 | Current assets / current liabilities | 4.88× |
|
| 2001 | Current assets / current liabilities | 3.31× |
|
| 2002 | Current assets / current liabilities | 3.04× |
|
| 2003 | Current assets / current liabilities | 3.18× |
|
| 2004 | Current assets / current liabilities | 3.27× |
|
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 13.74 million Exact valueExact value: 13739000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.08 million Exact valueExact value: 46082000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.86 million Exact valueExact value: 22855000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.23 million Calculation and evidence46082000 − 22855000 USD Exact free cash flow: 23227000 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 16.63 million Exact valueExact value: 16625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58.18 million Exact valueExact value: 58180000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.27 million Exact valueExact value: 21274000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36.91 million Calculation and evidence58180000 − 21274000 USD Exact free cash flow: 36906000 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 31.41 million Exact valueExact value: 31410000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47.28 million Exact valueExact value: 47283000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.59 million Exact valueExact value: 25592000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.69 million Calculation and evidence47283000 − 25592000 USD Exact free cash flow: 21691000 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 17.77 million Exact valueExact value: 17774000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.11 million Exact valueExact value: 51109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.73 million Exact valueExact value: 24725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.38 million Calculation and evidence51109000 − 24725000 USD Exact free cash flow: 26384000 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 5.8 million Exact valueExact value: 5797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.47 million Exact valueExact value: 38466000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.55 million Exact valueExact value: 19550000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.92 million Calculation and evidence38466000 − 19550000 USD Exact free cash flow: 18916000 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 22.81 million Exact valueExact value: 22808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37.73 million Exact valueExact value: 37727000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.85 million Exact valueExact value: 32849000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.88 million Calculation and evidence37727000 − 32849000 USD Exact free cash flow: 4878000 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 26.18 million Exact valueExact value: 26178000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 62.59 million Exact valueExact value: 62586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.3 million Exact valueExact value: 25298000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37.29 million Calculation and evidence62586000 − 25298000 USD Exact free cash flow: 37288000 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.
19 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001113099, 1113099, edgar:1113099