Revenue
20.8 million USD
2005-12-31 · USD
27 filing records in this dataset, filed from 2001-09-13 to 2006-05-01. Explore the available filing history and original sources.
20.8 million USD
2005-12-31 · USD
-18.85%
2005-12-31 · %
9857000 USD
130696000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-05-01.
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 82.62 million
–
Current period
USD 86.98 million
–
86975000 − 82624000 = 4351000 USD
82624000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source86975000 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 3.53 million
–
Current period
−USD 4.23 million
–
-4226000 − 3525000 = -7751000 USD
3525000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source-4226000 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 21.35 million
–
Current period
USD 4.63 million
–
4625000 − 21348000 = -16723000 USD
21348000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source4625000 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.
Comparable inputs unavailable for: Capital expenditure.
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 | 56391000 | Unavailable | Unavailable | Unavailable | -5739000 | Unavailable | Source
|
| 2001 2000-04-01 – 2001-03-31 | 72465000 | 68144000 Derived | 4321000 | 8502000 Derived | -4181000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 72465000 | Unavailable | Unavailable | Unavailable | -4181000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 74637000 | 58307000 Derived | 16330000 | 7554000 Derived | 8776000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 82844000 | 61875000 Derived | 20969000 | 9771000 Derived | 11198000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 82624000 | 72405000 Derived | 10219000 | 6694000 Derived | 3525000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 86975000 | 86750000 Derived | 225000 | 4451000 Derived | -4226000 | Unavailable | 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 | 56391000 |
|
| 2001 | Revenue | 72465000 |
|
| 2001 | Revenue | 72465000 |
|
| 2002 | Revenue | 74637000 |
|
| 2003 | Revenue | 82844000 |
|
| 2004 | Revenue | 82624000 |
|
| 2005 | Revenue | 86975000 |
|
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 | No prior comparable period |
|
| 2001 | Year over year | 28.5% |
|
| 2002 | Year over year | 3% |
|
| 2003 | Year over year | 11% |
|
| 2004 | Year over year | -0.3% |
|
| 2005 | Year over year | 5.3% |
|
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 |
|---|---|---|---|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001 | Operating margin | 6% |
|
| 2001-12-31 | Operating margin | Not reported |
|
| 2002 | Operating margin | 21.9% |
|
| 2003 | Operating margin | 25.3% |
|
| 2004 | Operating margin | 12.4% |
|
| 2005 | Operating margin | 0.3% |
|
| 2000 | Net margin | -10.2% |
|
| 2001 | Net margin | -5.8% |
|
| 2001 | Net margin | -5.8% |
|
| 2002 | Net margin | 11.8% |
|
| 2003 | Net margin | 13.5% |
|
| 2004 | Net margin | 4.3% |
|
| 2005 | Net margin | -4.9% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 7200000 |
|
| 2001 | Operating cash flow | 7022000 |
|
| 2001 | Operating cash flow | 7022000 |
|
| 2002 | Operating cash flow | 13250000 |
|
| 2003 | Operating cash flow | 23264000 |
|
| 2004 | Operating cash flow | 21348000 |
|
| 2005 | Operating cash flow | 4625000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | Free cash flow | Unavailable |
|
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 |
|
| 2001-03-31 | 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 |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.33× |
|
| 2001 | Current assets / current liabilities | 0.59× |
|
| 2001 | Current assets / current liabilities | 0.61× |
|
| 2002 | Current assets / current liabilities | 0.92× |
|
| 2003 | Current assets / current liabilities | 1.31× |
|
| 2004 | Current assets / current liabilities | 1.33× |
|
| 2005 | Current assets / current liabilities | 1.23× |
|
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 5.74 million Exact valueExact value: -5739000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.2 million Exact valueExact value: 7200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2000-04-01 – 2001-03-31 | −USD 4.18 million Exact valueExact value: -4181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.02 million Exact valueExact value: 7022000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 4.18 million Exact valueExact value: -4181000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.02 million Exact valueExact value: 7022000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | USD 8.78 million Exact valueExact value: 8776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.25 million Exact valueExact value: 13250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | USD 11.2 million Exact valueExact value: 11198000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.26 million Exact valueExact value: 23264000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2004 2004-01-01 – 2004-12-31 | USD 3.53 million Exact valueExact value: 3525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.35 million Exact valueExact value: 21348000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2005 2005-01-01 – 2005-12-31 | −USD 4.23 million Exact valueExact value: -4226000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.63 million Exact valueExact value: 4625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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: 0001129162, 1129162, edgar:1129162