Revenue
349 million USD
2005-09-30 · USD
Exact inputs and evidence
- Revenue: 349425000 USD Source
25 filing records in this dataset, filed from 2001-03-28 to 2005-11-09. Explore the available filing history and original sources.
349 million USD
2005-09-30 · USD
10.5%
2005-09-30 · %
75.1 million USD
2005-09-30 · USD
28.3 million USD
2005-09-30 · USD
102248000 USD
932788000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.18 billion USD
2004-10-01 – 2005-09-30
6.44 million USD
2004-10-01 – 2005-09-30
191 million USD
2004-10-01 – 2005-09-30
133 million USD
2004-10-01 – 2005-09-30
58.1 million USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-11-09.
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 631.05 million
–
Current period
USD 803.1 million
–
803100000 − 631050000 = 172050000 USD
631050000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source803100000 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 74.85 million
–
Current period
−USD 17.27 million
–
-17268000 − -74846000 = 57578000 USD
-74846000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-17268000 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 55.36 million
–
Current period
USD 130.13 million
–
130134000 − 55362000 = 74772000 USD
55362000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source130134000 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 38.63 million
–
Current period
USD 83.99 million
–
83989000 − 38625000 = 45364000 USD
38625000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source83989000 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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 8984000 | 39656000 Derived | -30672000 | 2164000 Derived | -32836000 | -93690000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 82701000 | 151598000 Derived | -68897000 | 11292000 Derived | -80189000 | -166122000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 357139000 | 509465000 Derived | -152326000 | -4903000 Derived | -147423000 | -257486000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 555692000 | 926723000 Derived | -371031000 | 32318000 Derived | -403349000 | -116053000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 631050000 | 619023000 Derived | 12027000 | 86873000 Derived | -74846000 | 16737000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 803100000 | 731956000 Derived | 71144000 | 88412000 Derived | -17268000 | 46145000 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 |
|---|---|---|---|
| 1999 | Revenue | 8984000 |
|
| 2000 | Revenue | 82701000 |
|
| 2001 | Revenue | 357139000 |
|
| 2002 | Revenue | 555692000 |
|
| 2003 | Revenue | 631050000 |
|
| 2004 | Revenue | 803100000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 820.5% |
|
| 2001 | Year over year | 331.8% |
|
| 2002 | Year over year | 55.6% |
|
| 2003 | Year over year | 13.6% |
|
| 2004 | Year over year | 27.3% |
|
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 |
|---|---|---|---|
| 1999 | Operating margin | -341.4% |
|
| 2000 | Operating margin | -83.3% |
|
| 2001 | Operating margin | -42.7% |
|
| 2002 | Operating margin | -66.8% |
|
| 2003 | Operating margin | 1.9% |
|
| 2004 | Operating margin | 8.9% |
|
| 1999 | Net margin | -365.5% |
|
| 2000 | Net margin | -97% |
|
| 2001 | Net margin | -41.3% |
|
| 2002 | Net margin | -72.6% |
|
| 2003 | Net margin | -11.9% |
|
| 2004 | Net margin | -2.2% |
|
| 1999 | Free cash flow margin | -1,042.9% |
|
| 2000 | Free cash flow margin | -200.9% |
|
| 2001 | Free cash flow margin | -72.1% |
|
| 2002 | Free cash flow margin | -20.9% |
|
| 2003 | Free cash flow margin | 2.7% |
|
| 2004 | Free cash flow margin | 5.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -17089000 |
|
| 2000 | Operating cash flow | -29218000 |
|
| 2001 | Operating cash flow | -113755000 |
|
| 2002 | Operating cash flow | -26577000 |
|
| 2003 | Operating cash flow | 55362000 |
|
| 2004 | Operating cash flow | 130134000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -93690000 |
|
| 2000 | Free cash flow | -166122000 |
|
| 2001 | Free cash flow | -257486000 |
|
| 2002 | Free cash flow | -116053000 |
|
| 2003 | Free cash flow | 16737000 |
|
| 2004 | Free cash flow | 46145000 |
|
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 |
|---|---|---|---|
| 1999 | Liabilities / assets | 100% |
|
| 2000 | Liabilities / assets | 71.4% |
|
| 2001 | Liabilities / assets | 66.3% |
|
| 2002 | Liabilities / assets | 88.5% |
|
| 2003 | Liabilities / assets | 73.8% |
|
| 2004 | Liabilities / assets | 77.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.69× |
|
| 2000 | Current assets / current liabilities | 2.68× |
|
| 2001 | Current assets / current liabilities | 1.84× |
|
| 2002 | Current assets / current liabilities | 1.42× |
|
| 2003 | Current assets / current liabilities | 1.43× |
|
| 2004 | Current assets / current liabilities | 1.91× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 32.84 million Exact valueExact value: -32836000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.09 million Exact valueExact value: -17089000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 76.6 million Exact valueExact value: 76601000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 93.69 million Calculation and evidence-17089000 − 76601000 USD Exact free cash flow: -93690000 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 80.19 million Exact valueExact value: -80189000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29.22 million Exact valueExact value: -29218000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 136.9 million Exact valueExact value: 136904000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 166.12 million Calculation and evidence-29218000 − 136904000 USD Exact free cash flow: -166122000 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 147.42 million Exact valueExact value: -147423000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 113.76 million Exact valueExact value: -113755000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 143.73 million Exact valueExact value: 143731000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 257.49 million Calculation and evidence-113755000 − 143731000 USD Exact free cash flow: -257486000 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 403.35 million Exact valueExact value: -403349000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 26.58 million Exact valueExact value: -26577000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 89.48 million Exact valueExact value: 89476000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 116.05 million Calculation and evidence-26577000 − 89476000 USD Exact free cash flow: -116053000 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 74.85 million Exact valueExact value: -74846000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 55.36 million Exact valueExact value: 55362000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.63 million Exact valueExact value: 38625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.74 million Calculation and evidence55362000 − 38625000 USD Exact free cash flow: 16737000 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 17.27 million Exact valueExact value: -17268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 130.13 million Exact valueExact value: 130134000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 83.99 million Exact valueExact value: 83989000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.15 million Calculation and evidence130134000 − 83989000 USD Exact free cash flow: 46145000 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: 0001120102, 1120102, edgar:1120102