Revenue
25.1 million USD
2007-03-31 · USD
Exact inputs and evidence
- Revenue: 25145000 USD Source
17 filing records in this dataset, filed from 2003-05-15 to 2007-05-15. Explore the available filing history and original sources.
25.1 million USD
2007-03-31 · USD
33.06%
2007-03-31 · %
-615 thousand USD
2007-03-31 · USD
-1.31 million USD
2007-03-31 · USD
47255000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
111 million USD
2006-04-01 – 2007-03-31
-36.6 million USD
2006-04-01 – 2007-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-05-15.
Financial data available through: 2006-12-31.
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 97.5 million
–
Current period
USD 107.97 million
–
107966000 − 97502000 = 10464000 USD
97502000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source107966000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.85 million
–
Current period
USD 11.03 million
–
11034000 − 6853000 = 4181000 USD
6853000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source11034000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 23.26 million
–
Current period
USD 25.43 million
–
25426000 − 23258000 = 2168000 USD
23258000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source25426000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
USD 2.62 million
–
2620000 − 0 = 2620000 USD
0 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source2620000 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 59657104 | 36814613 Derived | 22842491 | 21053021 Derived | 1789470 | 389475 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 70995803 | 42304750 Derived | 28691053 | 36593921 Derived | -7902868 | 13142428 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 84036823 | 47083206 Derived | 36953617 | 20224828 Derived | 16728789 | 10805686 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 91435000 | 56581000 Derived | 34854000 | 21901000 Derived | 12953000 | 23518000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 97502000 | 66727000 Derived | 30775000 | 23922000 Derived | 6853000 | 23258000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 107966000 | 69723000 Derived | 38243000 | 27209000 Derived | 11034000 | 22806000 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 |
|---|---|---|---|
| 2001 | Revenue | 59657104 |
|
| 2002 | Revenue | 70995803 |
|
| 2003 | Revenue | 84036823 |
|
| 2004 | Revenue | 91435000 |
|
| 2005 | Revenue | 97502000 |
|
| 2006 | Revenue | 107966000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | 19% |
|
| 2003 | Year over year | 18.4% |
|
| 2004 | Year over year | 8.8% |
|
| 2005 | Year over year | 6.6% |
|
| 2006 | Year over year | 10.7% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | 38.3% |
|
| 2002 | Operating margin | 40.4% |
|
| 2003 | Operating margin | 44% |
|
| 2004 | Operating margin | 38.1% |
|
| 2005 | Operating margin | 31.6% |
|
| 2006 | Operating margin | 35.4% |
|
| 2001 | Net margin | 3% |
|
| 2002 | Net margin | -11.1% |
|
| 2003 | Net margin | 19.9% |
|
| 2004 | Net margin | 14.2% |
|
| 2005 | Net margin | 7% |
|
| 2006 | Net margin | 10.2% |
|
| 2001 | Free cash flow margin | 0.7% |
|
| 2002 | Free cash flow margin | 18.5% |
|
| 2003 | Free cash flow margin | 12.9% |
|
| 2004 | Free cash flow margin | 25.7% |
|
| 2005 | Free cash flow margin | 23.9% |
|
| 2006 | Free cash flow margin | 21.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | 14343003 |
|
| 2002 | Operating cash flow | 18147320 |
|
| 2003 | Operating cash flow | 21050395 |
|
| 2004 | Operating cash flow | 23518000 |
|
| 2005 | Operating cash flow | 23258000 |
|
| 2006 | Operating cash flow | 25426000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | 389475 |
|
| 2002 | Free cash flow | 13142428 |
|
| 2003 | Free cash flow | 10805686 |
|
| 2004 | Free cash flow | 23518000 |
|
| 2005 | Free cash flow | 23258000 |
|
| 2006 | Free cash flow | 22806000 |
|
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 |
|---|---|---|---|
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 77.9% |
|
| 2006 | Liabilities / assets | 80.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002 | Current assets / current liabilities | 1.43× |
|
| 2003 | Current assets / current liabilities | 1.96× |
|
| 2004 | Current assets / current liabilities | 1.89× |
|
| 2005 | Current assets / current liabilities | 1.12× |
|
| 2006 | Current assets / current liabilities | 0.74× |
|
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 |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | USD 1.79 million Exact valueExact value: 1789470 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.34 million Exact valueExact value: 14343003 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.95 million Exact valueExact value: 13953528 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 389,475 Calculation and evidence14343003 − 13953528 USD Exact free cash flow: 389475 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 7.9 million Exact valueExact value: -7902868 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.15 million Exact valueExact value: 18147320 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5 million Exact valueExact value: 5004892 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.14 million Calculation and evidence18147320 − 5004892 USD Exact free cash flow: 13142428 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 16.73 million Exact valueExact value: 16728789 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.05 million Exact valueExact value: 21050395 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.24 million Exact valueExact value: 10244709 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.81 million Calculation and evidence21050395 − 10244709 USD Exact free cash flow: 10805686 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 12.95 million Exact valueExact value: 12953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.52 million Exact valueExact value: 23518000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.52 million Calculation and evidence23518000 − 0 USD Exact free cash flow: 23518000 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 6.85 million Exact valueExact value: 6853000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.26 million Exact valueExact value: 23258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.26 million Calculation and evidence23258000 − 0 USD Exact free cash flow: 23258000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | USD 11.03 million Exact valueExact value: 11034000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.43 million Exact valueExact value: 25426000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.62 million Exact valueExact value: 2620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.81 million Calculation and evidence25426000 − 2620000 USD Exact free cash flow: 22806000 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.
17 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001192503, 1192503, edgar:1192503