Revenue
15.8 million USD
2005-09-02 · USD
Exact inputs and evidence
- Revenue: 15763000 USD Source
10 filing records in this dataset, filed from 2003-10-14 to 2005-10-06. Explore the available filing history and original sources.
15.8 million USD
2005-09-02 · USD
-16.96%
2005-09-02 · %
-1.44 million USD
2005-09-02 · USD
-1.69 million USD
2005-09-02 · USD
16530000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-10-06.
Financial data available through: 2005-06-03.
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 73.12 million
–
Current period
USD 71.91 million
–
71911000 − 73117000 = -1206000 USD
73117000 USD · 2003-05-29 – 2004-05-28
Inspect prior input Prior source71911000 USD · 2004-06-04 – 2005-06-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 15.25 million
–
Current period
USD 19.48 million
–
19482000 − -15247000 = 34729000 USD
-15247000 USD · 2003-05-29 – 2004-05-28
Inspect prior input Prior source19482000 USD · 2004-06-04 – 2005-06-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 14.54 million
–
Current period
−USD 3.8 million
–
-3795000 − -14539000 = 10744000 USD
-14539000 USD · 2003-05-29 – 2004-05-28
Inspect prior input Prior source-3795000 USD · 2004-06-04 – 2005-06-03
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 786,000
–
Current period
USD 3.43 million
–
3431000 − 786000 = 2645000 USD
786000 USD · 2003-05-29 – 2004-05-28
Inspect prior input Prior source3431000 USD · 2004-06-04 – 2005-06-03
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 2001-05-29 – 2002-05-28 | 44950000 | 95099000 Derived | -50149000 | 1098000 Derived | -51247000 | -46410000 Derived | Source
|
| 2003 2002-05-29 – 2003-05-28 | 73414000 | 87620000 Derived | -14206000 | 7554000 Derived | -21760000 | -12188000 Derived | Source
|
| 2004 2003-05-29 – 2004-05-28 | 73117000 | 85916000 Derived | -12799000 | 2448000 Derived | -15247000 | -15325000 Derived | Source
|
| 2005 2004-06-04 – 2005-06-03 | 71911000 | 82152000 Derived | -10241000 | -29723000 Derived | 19482000 | -7226000 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 | 44950000 |
|
| 2003 | Revenue | 73414000 |
|
| 2004 | Revenue | 73117000 |
|
| 2005 | Revenue | 71911000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 63.3% |
|
| 2004 | Year over year | -0.4% |
|
| 2005 | Year over year | -1.6% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -111.6% |
|
| 2003 | Operating margin | -19.4% |
|
| 2004 | Operating margin | -17.5% |
|
| 2005 | Operating margin | -14.2% |
|
| 2002 | Net margin | -114% |
|
| 2003 | Net margin | -29.6% |
|
| 2004 | Net margin | -20.9% |
|
| 2005 | Net margin | 27.1% |
|
| 2002 | Free cash flow margin | -103.2% |
|
| 2003 | Free cash flow margin | -16.6% |
|
| 2004 | Free cash flow margin | -21% |
|
| 2005 | Free cash flow margin | -10% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -45368000 |
|
| 2003 | Operating cash flow | -8913000 |
|
| 2004 | Operating cash flow | -14539000 |
|
| 2005 | Operating cash flow | -3795000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -46410000 |
|
| 2003 | Free cash flow | -12188000 |
|
| 2004 | Free cash flow | -15325000 |
|
| 2005 | Free cash flow | -7226000 |
|
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 |
|---|---|---|---|
| 2002-05-28 | Liabilities / assets | Not reported | No source recorded |
| 2003-05-28 | Liabilities / assets | Not reported | No source recorded |
| 2004-05-28 | Liabilities / assets | Not reported |
|
| 2005-06-03 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-05-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2003-05-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 4.26× |
|
| 2005 | Current assets / current liabilities | 3.57× |
|
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 2001-05-29 – 2002-05-28 | −USD 51.25 million Exact valueExact value: -51247000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 45.37 million Exact valueExact value: -45368000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1042000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 46.41 million Calculation and evidence-45368000 − 1042000 USD Exact free cash flow: -46410000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-05-29 – 2003-05-28 | −USD 21.76 million Exact valueExact value: -21760000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.91 million Exact valueExact value: -8913000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.28 million Exact valueExact value: 3275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.19 million Calculation and evidence-8913000 − 3275000 USD Exact free cash flow: -12188000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-05-29 – 2004-05-28 | −USD 15.25 million Exact valueExact value: -15247000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.54 million Exact valueExact value: -14539000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 786,000 Exact valueExact value: 786000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.33 million Calculation and evidence-14539000 − 786000 USD Exact free cash flow: -15325000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-04 – 2005-06-03 | USD 19.48 million Exact valueExact value: 19482000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.8 million Exact valueExact value: -3795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.43 million Exact valueExact value: 3431000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.23 million Calculation and evidence-3795000 − 3431000 USD Exact free cash flow: -7226000 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.
10 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001178056, 1178056, edgar:1178056