Revenue
145 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 144942000 USD Source
28 filing records in this dataset, filed from 2002-08-14 to 2007-11-09. Explore the available filing history and original sources.
145 million USD
2007-09-30 · USD
-37.75%
2007-09-30 · %
21.8 million USD
2007-09-30 · USD
13.1 million USD
2007-09-30 · USD
41073000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
530 million USD
2006-10-01 – 2007-09-30
-64.7 million USD
2006-10-01 – 2007-09-30
83 million USD
2006-10-01 – 2007-09-30
23.8 million USD
2006-10-01 – 2007-09-30
59.2 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-09.
Financial data available through: 2006-12-31.
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 306.08 million
–
Current period
USD 407.79 million
–
407790000 − 306082000 = 101708000 USD
306082000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source407790000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 29.84 million
–
Current period
USD 39.73 million
–
39732000 − 29836000 = 9896000 USD
29836000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source39732000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 67.88 million
–
Current period
USD 54.85 million
–
54854000 − 67876000 = -13022000 USD
67876000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source54854000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8.03 million
–
Current period
USD 11.91 million
–
11905000 − 8025000 = 3880000 USD
8025000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source11905000 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 6076000 | 24864000 Derived | -18788000 | -1086000 Derived | -17702000 | -21033000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 36073000 | 53578000 Derived | -17505000 | 309000 Derived | -17814000 | -14617000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 76316000 | 88860000 Derived | -12544000 | 2794000 Derived | -15338000 | -1634000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 131028000 | 118691000 Derived | 12337000 | -14986000 Derived | 27323000 | 9024000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 213414000 | 179047000 Derived | 34367000 | 12650000 Derived | 21717000 | 21351000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 306082000 | 261945000 Derived | 44137000 | 14301000 Derived | 29836000 | 59851000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 407790000 | 346555000 Derived | 61235000 | 21503000 Derived | 39732000 | 42949000 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 |
|---|---|---|---|
| 2000 | Revenue | 6076000 |
|
| 2001 | Revenue | 36073000 |
|
| 2002 | Revenue | 76316000 |
|
| 2003 | Revenue | 131028000 |
|
| 2004 | Revenue | 213414000 |
|
| 2005 | Revenue | 306082000 |
|
| 2006 | Revenue | 407790000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | 493.7% |
|
| 2002 | Year over year | 111.6% |
|
| 2003 | Year over year | 71.7% |
|
| 2004 | Year over year | 62.9% |
|
| 2005 | Year over year | 43.4% |
|
| 2006 | Year over year | 33.2% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | -309.2% |
|
| 2001 | Operating margin | -48.5% |
|
| 2002 | Operating margin | -16.4% |
|
| 2003 | Operating margin | 9.4% |
|
| 2004 | Operating margin | 16.1% |
|
| 2005 | Operating margin | 14.4% |
|
| 2006 | Operating margin | 15% |
|
| 2000 | Net margin | -291.3% |
|
| 2001 | Net margin | -49.4% |
|
| 2002 | Net margin | -20.1% |
|
| 2003 | Net margin | 20.9% |
|
| 2004 | Net margin | 10.2% |
|
| 2005 | Net margin | 9.7% |
|
| 2006 | Net margin | 9.7% |
|
| 2000 | Free cash flow margin | -346.2% |
|
| 2001 | Free cash flow margin | -40.5% |
|
| 2002 | Free cash flow margin | -2.1% |
|
| 2003 | Free cash flow margin | 6.9% |
|
| 2004 | Free cash flow margin | 10% |
|
| 2005 | Free cash flow margin | 19.6% |
|
| 2006 | Free cash flow margin | 10.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -18292000 |
|
| 2001 | Operating cash flow | -12988000 |
|
| 2002 | Operating cash flow | 937000 |
|
| 2003 | Operating cash flow | 12985000 |
|
| 2004 | Operating cash flow | 31001000 |
|
| 2005 | Operating cash flow | 67876000 |
|
| 2006 | Operating cash flow | 54854000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -21033000 |
|
| 2001 | Free cash flow | -14617000 |
|
| 2002 | Free cash flow | -1634000 |
|
| 2003 | Free cash flow | 9024000 |
|
| 2004 | Free cash flow | 21351000 |
|
| 2005 | Free cash flow | 59851000 |
|
| 2006 | Free cash flow | 42949000 |
|
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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001 | Liabilities / assets | 98% |
|
| 2002 | Liabilities / assets | 9.9% |
|
| 2003 | Liabilities / assets | 13.1% |
|
| 2004 | Liabilities / assets | 15.8% |
|
| 2005 | Liabilities / assets | 21% |
|
| 2006 | Liabilities / assets | 19.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001 | Current assets / current liabilities | 0.69× |
|
| 2002 | Current assets / current liabilities | 9.34× |
|
| 2003 | Current assets / current liabilities | 5.28× |
|
| 2004 | Current assets / current liabilities | 6.2× |
|
| 2005 | Current assets / current liabilities | 4.66× |
|
| 2006 | Current assets / current liabilities | 4.11× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 17.7 million Exact valueExact value: -17702000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.29 million Exact valueExact value: -18292000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.74 million Exact valueExact value: 2741000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.03 million Calculation and evidence-18292000 − 2741000 USD Exact free cash flow: -21033000 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 17.81 million Exact valueExact value: -17814000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.99 million Exact valueExact value: -12988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.63 million Exact valueExact value: 1629000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.62 million Calculation and evidence-12988000 − 1629000 USD Exact free cash flow: -14617000 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 15.34 million Exact valueExact value: -15338000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 937,000 Exact valueExact value: 937000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.57 million Exact valueExact value: 2571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.63 million Calculation and evidence937000 − 2571000 USD Exact free cash flow: -1634000 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 27.32 million Exact valueExact value: 27323000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.99 million Exact valueExact value: 12985000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.96 million Exact valueExact value: 3961000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.02 million Calculation and evidence12985000 − 3961000 USD Exact free cash flow: 9024000 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 21.72 million Exact valueExact value: 21717000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 31 million Exact valueExact value: 31001000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.65 million Exact valueExact value: 9650000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.35 million Calculation and evidence31001000 − 9650000 USD Exact free cash flow: 21351000 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 29.84 million Exact valueExact value: 29836000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 67.88 million Exact valueExact value: 67876000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.03 million Exact valueExact value: 8025000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 59.85 million Calculation and evidence67876000 − 8025000 USD Exact free cash flow: 59851000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | USD 39.73 million Exact valueExact value: 39732000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54.85 million Exact valueExact value: 54854000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.91 million Exact valueExact value: 11905000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42.95 million Calculation and evidence54854000 − 11905000 USD Exact free cash flow: 42949000 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.
28 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001123313, 1123313, edgar:1123313