Revenue
161 million USD
2007-03-31 · USD
Exact inputs and evidence
- Revenue: 161418000 USD Source
27 filing records in this dataset, filed from 2001-11-13 to 2007-05-08. Explore the available filing history and original sources.
161 million USD
2007-03-31 · USD
-0.65%
2007-03-31 · %
13.6 million USD
2007-03-31 · USD
8.05 million USD
2007-03-31 · USD
23126000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-05-08.
Financial data available through: 2006-12-30.
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 509.97 million
–
Current period
USD 610.42 million
–
610416000 − 509974000 = 100442000 USD
509974000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source610416000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.77 million
–
Current period
USD 28.99 million
–
28990000 − -9769000 = 38759000 USD
-9769000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source28990000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 22.32 million
–
Current period
USD 58.07 million
–
58071000 − 22317000 = 35754000 USD
22317000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source58071000 USD · 2005-12-31 – 2006-12-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 19.95 million
–
Current period
USD 16.75 million
–
16753000 − 19948000 = -3195000 USD
19948000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source16753000 USD · 2005-12-31 – 2006-12-30
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-12-29 – 2002-12-28 | 342452000 | 310099000 Derived | 32353000 | 27029000 Derived | 5324000 | 4954000 Derived | Source
|
| 2004 2003-01-04 – 2004-01-03 | 394947000 | 353895000 Derived | 41052000 | 19466000 Derived | 21586000 | 40280000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 393202000 | 370599000 Derived | 22603000 | 7772000 Derived | 14831000 | 28053000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 509974000 | 505215000 Derived | 4759000 | 14528000 Derived | -9769000 | 2369000 Derived | Source
|
| 2006 2005-12-31 – 2006-12-30 | 610416000 | 558665000 Derived | 51751000 | 22761000 Derived | 28990000 | 41318000 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 |
|---|---|---|---|
| 2002 | Revenue | 342452000 |
|
| 2004 | Revenue | 394947000 |
|
| 2004 | Revenue | 393202000 |
|
| 2005 | Revenue | 509974000 |
|
| 2006 | Revenue | 610416000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 15.3% |
|
| 2004 | Year over year | -0.4% |
|
| 2005 | Year over year | 29.7% |
|
| 2006 | Year over year | 19.7% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | 9.4% |
|
| 2004 | Operating margin | 10.4% |
|
| 2004 | Operating margin | 5.7% |
|
| 2005 | Operating margin | 0.9% |
|
| 2006 | Operating margin | 8.5% |
|
| 2002 | Net margin | 1.6% |
|
| 2004 | Net margin | 5.5% |
|
| 2004 | Net margin | 3.8% |
|
| 2005 | Net margin | -1.9% |
|
| 2006 | Net margin | 4.7% |
|
| 2002 | Free cash flow margin | 1.4% |
|
| 2004 | Free cash flow margin | 10.2% |
|
| 2004 | Free cash flow margin | 7.1% |
|
| 2005 | Free cash flow margin | 0.5% |
|
| 2006 | Free cash flow margin | 6.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 16350000 |
|
| 2004 | Operating cash flow | 46245000 |
|
| 2004 | Operating cash flow | 38654000 |
|
| 2005 | Operating cash flow | 22317000 |
|
| 2006 | Operating cash flow | 58071000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | 4954000 |
|
| 2004 | Free cash flow | 40280000 |
|
| 2004 | Free cash flow | 28053000 |
|
| 2005 | Free cash flow | 2369000 |
|
| 2006 | Free cash flow | 41318000 |
|
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 |
|---|---|---|---|
| 2002 | Liabilities / assets | 28.1% |
|
| 2004 | Liabilities / assets | 14.4% |
|
| 2004 | Liabilities / assets | 15% |
|
| 2005 | Liabilities / assets | 30.6% |
|
| 2006 | Liabilities / assets | 28.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 1.89× |
|
| 2004 | Current assets / current liabilities | 4.13× |
|
| 2004 | Current assets / current liabilities | 4.13× |
|
| 2005 | Current assets / current liabilities | 1.98× |
|
| 2006 | Current assets / current liabilities | 1.87× |
|
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 |
|---|---|---|---|---|
| 2002 2001-12-29 – 2002-12-28 | USD 5.32 million Exact valueExact value: 5324000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.35 million Exact valueExact value: 16350000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.4 million Exact valueExact value: 11396000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.95 million Calculation and evidence16350000 − 11396000 USD Exact free cash flow: 4954000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-01-04 – 2004-01-03 | USD 21.59 million Exact valueExact value: 21586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 46.25 million Exact valueExact value: 46245000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.97 million Exact valueExact value: 5965000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.28 million Calculation and evidence46245000 − 5965000 USD Exact free cash flow: 40280000 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 14.83 million Exact valueExact value: 14831000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.65 million Exact valueExact value: 38654000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.6 million Exact valueExact value: 10601000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.05 million Calculation and evidence38654000 − 10601000 USD Exact free cash flow: 28053000 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 9.77 million Exact valueExact value: -9769000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.32 million Exact valueExact value: 22317000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.95 million Exact valueExact value: 19948000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.37 million Calculation and evidence22317000 − 19948000 USD Exact free cash flow: 2369000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-12-31 – 2006-12-30 | USD 28.99 million Exact valueExact value: 28990000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58.07 million Exact valueExact value: 58071000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.75 million Exact valueExact value: 16753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41.32 million Calculation and evidence58071000 − 16753000 USD Exact free cash flow: 41318000 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.
27 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001123361, 1123361, edgar:1123361
Also known as THERMO BIOMEDICAL INC