Revenue
94.7 million USD
2006-03-31 · USD
Exact inputs and evidence
- Revenue: 94657000 USD Source
19 filing records in this dataset, filed from 2002-08-09 to 2006-04-28. Explore the available filing history and original sources.
94.7 million USD
2006-03-31 · USD
3.2%
2006-03-31 · %
7.98 million USD
2006-03-31 · USD
4.14 million USD
2006-03-31 · USD
0 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
369 million USD
2005-04-01 – 2006-03-31
6.86 million USD
2005-04-01 – 2006-03-31
16.4 million USD
2005-04-01 – 2006-03-31
10.1 million USD
2005-04-01 – 2006-03-31
6.37 million USD
2005-04-01 – 2006-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-04-28.
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 304.97 million
–
Current period
USD 360.96 million
–
360960000 − 304973000 = 55987000 USD
304973000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source360960000 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 8.78 million
–
Current period
USD 8.33 million
–
8325000 − 8778000 = -453000 USD
8778000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source8325000 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 17.33 million
–
Current period
USD 11.84 million
–
11841000 − 17327000 = -5486000 USD
17327000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source11841000 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 6.08 million
–
Current period
USD 6.99 million
–
6990000 − 6081000 = 909000 USD
6081000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source6990000 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.
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 | 228342000 | 222382000 Derived | 5960000 | 11160000 Derived | -5200000 | 10460000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 212900000 | 198958000 Derived | 13942000 | 11598000 Derived | 2344000 | 16071000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 237430000 | 225480000 Derived | 11950000 | 11019000 Derived | 931000 | 19238000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 243444000 | 225665000 Derived | 17779000 | 32499000 Derived | -14720000 | 8717000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 304973000 | 282451000 Derived | 22522000 | 13744000 Derived | 8778000 | 11246000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 360960000 | 338469000 Derived | 22491000 | 14166000 Derived | 8325000 | 4851000 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 | 228342000 |
|
| 2001 | Revenue | 212900000 |
|
| 2002 | Revenue | 237430000 |
|
| 2003 | Revenue | 243444000 |
|
| 2004 | Revenue | 304973000 |
|
| 2005 | Revenue | 360960000 |
|
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 | -6.8% |
|
| 2002 | Year over year | 11.5% |
|
| 2003 | Year over year | 2.5% |
|
| 2004 | Year over year | 25.3% |
|
| 2005 | Year over year | 18.4% |
|
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 | 2.6% |
|
| 2001 | Operating margin | 6.5% |
|
| 2002 | Operating margin | 5% |
|
| 2003 | Operating margin | 7.3% |
|
| 2004 | Operating margin | 7.4% |
|
| 2005 | Operating margin | 6.2% |
|
| 2000 | Net margin | -2.3% |
|
| 2001 | Net margin | 1.1% |
|
| 2002 | Net margin | 0.4% |
|
| 2003 | Net margin | -6% |
|
| 2004 | Net margin | 2.9% |
|
| 2005 | Net margin | 2.3% |
|
| 2000 | Free cash flow margin | 4.6% |
|
| 2001 | Free cash flow margin | 7.5% |
|
| 2002 | Free cash flow margin | 8.1% |
|
| 2003 | Free cash flow margin | 3.6% |
|
| 2004 | Free cash flow margin | 3.7% |
|
| 2005 | Free cash flow margin | 1.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 12728000 |
|
| 2001 | Operating cash flow | 17493000 |
|
| 2002 | Operating cash flow | 21503000 |
|
| 2003 | Operating cash flow | 14989000 |
|
| 2004 | Operating cash flow | 17327000 |
|
| 2005 | Operating cash flow | 11841000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | 10460000 |
|
| 2001 | Free cash flow | 16071000 |
|
| 2002 | Free cash flow | 19238000 |
|
| 2003 | Free cash flow | 8717000 |
|
| 2004 | Free cash flow | 11246000 |
|
| 2005 | Free cash flow | 4851000 |
|
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 | 78.8% |
|
| 2002 | Liabilities / assets | 72.5% |
|
| 2003 | Liabilities / assets | 78% |
|
| 2004 | Liabilities / assets | 78.2% |
|
| 2005 | Liabilities / assets | 75% |
|
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 | 1.87× |
|
| 2002 | Current assets / current liabilities | 1.43× |
|
| 2003 | Current assets / current liabilities | 1.44× |
|
| 2004 | Current assets / current liabilities | 1.67× |
|
| 2005 | Current assets / current liabilities | 1.44× |
|
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 5.2 million Exact valueExact value: -5200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.73 million Exact valueExact value: 12728000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.27 million Exact valueExact value: 2268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.46 million Calculation and evidence12728000 − 2268000 USD Exact free cash flow: 10460000 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 2.34 million Exact valueExact value: 2344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.49 million Exact valueExact value: 17493000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.42 million Exact valueExact value: 1422000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.07 million Calculation and evidence17493000 − 1422000 USD Exact free cash flow: 16071000 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 931,000 Exact valueExact value: 931000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.5 million Exact valueExact value: 21503000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.27 million Exact valueExact value: 2265000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.24 million Calculation and evidence21503000 − 2265000 USD Exact free cash flow: 19238000 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 14.72 million Exact valueExact value: -14720000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.99 million Exact valueExact value: 14989000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.27 million Exact valueExact value: 6272000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.72 million Calculation and evidence14989000 − 6272000 USD Exact free cash flow: 8717000 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 8.78 million Exact valueExact value: 8778000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.33 million Exact valueExact value: 17327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.08 million Exact valueExact value: 6081000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.25 million Calculation and evidence17327000 − 6081000 USD Exact free cash flow: 11246000 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 8.33 million Exact valueExact value: 8325000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.84 million Exact valueExact value: 11841000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.99 million Exact valueExact value: 6990000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.85 million Calculation and evidence11841000 − 6990000 USD Exact free cash flow: 4851000 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: 0001171159, 1171159, edgar:1171159