Revenue
109 million USD
2004-03-31 · USD
Exact inputs and evidence
- Revenue: 108597000 USD Source
9 filing records in this dataset, filed from 2002-11-12 to 2004-08-12. Explore the available filing history and original sources.
109 million USD
2004-03-31 · USD
4.95%
2004-03-31 · %
-9.12 million USD
2004-03-31 · USD
-11.4 million USD
2004-03-31 · USD
22558000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-12.
Financial data available through: 2003-12-31.
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 379.44 million
–
Current period
USD 377.06 million
–
377056000 − 379437000 = -2381000 USD
379437000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source377056000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.3 million
–
Current period
−USD 2.33 million
–
-2328000 − -5296000 = 2968000 USD
-5296000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-2328000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 26.71 million
–
Current period
USD 29.41 million
–
29412000 − 26709000 = 2703000 USD
26709000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source29412000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12.66 million
–
Current period
USD 9.07 million
–
9071000 − 12657000 = -3586000 USD
12657000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source9071000 USD · 2003-01-01 – 2003-12-31
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 | 443422931 | 409912161 Derived | 33510770 | 41621904 Derived | -8111134 | 11809912 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 407096000 | 380234000 Derived | 26862000 | 37106000 Derived | -10244000 | 35741000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 379437000 | 349961000 Derived | 29476000 | 34772000 Derived | -5296000 | 14052000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 377056000 | 339583000 Derived | 37473000 | 39801000 Derived | -2328000 | 20341000 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 | 443422931 |
|
| 2001 | Revenue | 407096000 |
|
| 2002 | Revenue | 379437000 |
|
| 2003 | Revenue | 377056000 |
|
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 | -8.2% |
|
| 2002 | Year over year | -6.8% |
|
| 2003 | Year over year | -0.6% |
|
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 | 7.6% |
|
| 2001 | Operating margin | 6.6% |
|
| 2002 | Operating margin | 7.8% |
|
| 2003 | Operating margin | 9.9% |
|
| 2000 | Net margin | -1.8% |
|
| 2001 | Net margin | -2.5% |
|
| 2002 | Net margin | -1.4% |
|
| 2003 | Net margin | -0.6% |
|
| 2000 | Free cash flow margin | 2.7% |
|
| 2001 | Free cash flow margin | 8.8% |
|
| 2002 | Free cash flow margin | 3.7% |
|
| 2003 | Free cash flow margin | 5.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 39941462 |
|
| 2001 | Operating cash flow | 59616000 |
|
| 2002 | Operating cash flow | 26709000 |
|
| 2003 | Operating cash flow | 29412000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | 11809912 |
|
| 2001 | Free cash flow | 35741000 |
|
| 2002 | Free cash flow | 14052000 |
|
| 2003 | Free cash flow | 20341000 |
|
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 |
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
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 | 1.74× |
|
| 2002 | Current assets / current liabilities | 2.59× |
|
| 2003 | Current assets / current liabilities | 4.1× |
|
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 8.11 million Exact valueExact value: -8111134 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.94 million Exact valueExact value: 39941462 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.13 million Exact valueExact value: 28131550 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.81 million Calculation and evidence39941462 − 28131550 USD Exact free cash flow: 11809912 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 10.24 million Exact valueExact value: -10244000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 59.62 million Exact valueExact value: 59616000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.88 million Exact valueExact value: 23875000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.74 million Calculation and evidence59616000 − 23875000 USD Exact free cash flow: 35741000 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 5.3 million Exact valueExact value: -5296000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.71 million Exact valueExact value: 26709000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.66 million Exact valueExact value: 12657000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.05 million Calculation and evidence26709000 − 12657000 USD Exact free cash flow: 14052000 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 2.33 million Exact valueExact value: -2328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.41 million Exact valueExact value: 29412000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.07 million Exact valueExact value: 9071000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.34 million Calculation and evidence29412000 − 9071000 USD Exact free cash flow: 20341000 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.
9 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001175820, 1175820, edgar:1175820