Revenue
171 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 171273000 USD Source
19 filing records in this dataset, filed from 2003-05-15 to 2007-11-06. Explore the available filing history and original sources.
171 million USD
2007-09-30 · USD
31.44%
2007-09-30 · %
66.3 million USD
2007-09-30 · USD
3356000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
49.8 million USD
2006-10-01 – 2007-09-30
165 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-06.
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 716.3 million
–
Current period
USD 421.49 million
–
421492000 − 716299000 = -294807000 USD
716299000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source421492000 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 42.17 million
–
Current period
−USD 56.62 million
–
-56624000 − 42169000 = -98793000 USD
42169000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-56624000 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 254.89 million
–
Current period
USD 193.17 million
–
193166000 − 254892000 = -61726000 USD
254892000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source193166000 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.
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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 666207000 | 279970000 Derived | 386237000 | 225682000 Derived | 160555000 | 280404000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 58097000 | 73707000 Derived | -15610000 | 12494000 Derived | -28104000 | 76010000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 668940000 | 527563000 Derived | 141377000 | 183175000 Derived | -41798000 | 201770000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 722930000 | 525761000 Derived | 197169000 | 198817000 Derived | -1648000 | 200724000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 716299000 | 498320000 Derived | 217979000 | 175810000 Derived | 42169000 | 250741000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 421492000 | 403216000 Derived | 18276000 | 74900000 Derived | -56624000 | 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 |
|---|---|---|---|
| 2001 | Revenue | 666207000 |
|
| 2002 | Revenue | 58097000 |
|
| 2003 | Revenue | 668940000 |
|
| 2004 | Revenue | 722930000 |
|
| 2005 | Revenue | 716299000 |
|
| 2006 | Revenue | 421492000 |
|
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 | -91.3% |
|
| 2003 | Year over year | 1,051.4% |
|
| 2004 | Year over year | 8.1% |
|
| 2005 | Year over year | -0.9% |
|
| 2006 | Year over year | -41.2% |
|
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 | 58% |
|
| 2002 | Operating margin | -26.9% |
|
| 2003 | Operating margin | 21.1% |
|
| 2004 | Operating margin | 27.3% |
|
| 2005 | Operating margin | 30.4% |
|
| 2006 | Operating margin | 4.3% |
|
| 2001 | Net margin | 24.1% |
|
| 2002 | Net margin | -48.4% |
|
| 2003 | Net margin | -6.2% |
|
| 2004 | Net margin | -0.2% |
|
| 2005 | Net margin | 5.9% |
|
| 2006 | Net margin | -13.4% |
|
| 2001 | Free cash flow margin | 42.1% |
|
| 2002 | Free cash flow margin | 130.8% |
|
| 2003 | Free cash flow margin | 30.2% |
|
| 2004 | Free cash flow margin | 27.8% |
|
| 2005 | Free cash flow margin | 35% |
|
| 2006 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | 280404000 |
|
| 2002 | Operating cash flow | 77382000 |
|
| 2003 | Operating cash flow | 209461000 |
|
| 2004 | Operating cash flow | 207360000 |
|
| 2005 | Operating cash flow | 254892000 |
|
| 2006 | Operating cash flow | 193166000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | 280404000 |
|
| 2002 | Free cash flow | 76010000 |
|
| 2003 | Free cash flow | 201770000 |
|
| 2004 | Free cash flow | 200724000 |
|
| 2005 | Free cash flow | 250741000 |
|
| 2006 | 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 |
|---|---|---|---|
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002 | Liabilities / assets | 79.4% |
|
| 2003 | Liabilities / assets | 84.6% |
|
| 2004 | Liabilities / assets | 75.6% |
|
| 2005 | Liabilities / assets | 73.8% |
|
| 2006 | Liabilities / assets | 53.7% |
|
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 | 1.15× |
|
| 2003 | Current assets / current liabilities | 0.9× |
|
| 2004 | Current assets / current liabilities | 0.75× |
|
| 2005 | Current assets / current liabilities | 0.7× |
|
| 2006 | Current assets / current liabilities | 0.71× |
|
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 160.56 million Exact valueExact value: 160555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 280.4 million Exact valueExact value: 280404000 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 280.4 million Calculation and evidence280404000 − 0 USD Exact free cash flow: 280404000 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 28.1 million Exact valueExact value: -28104000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 77.38 million Exact valueExact value: 77382000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 76.01 million Calculation and evidence77382000 − 1372000 USD Exact free cash flow: 76010000 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 41.8 million Exact valueExact value: -41798000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 209.46 million Exact valueExact value: 209461000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.69 million Exact valueExact value: 7691000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 201.77 million Calculation and evidence209461000 − 7691000 USD Exact free cash flow: 201770000 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 1.65 million Exact valueExact value: -1648000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 207.36 million Exact valueExact value: 207360000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.64 million Exact valueExact value: 6636000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 200.72 million Calculation and evidence207360000 − 6636000 USD Exact free cash flow: 200724000 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 42.17 million Exact valueExact value: 42169000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 254.89 million Exact valueExact value: 254892000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.15 million Exact valueExact value: 4151000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 250.74 million Calculation and evidence254892000 − 4151000 USD Exact free cash flow: 250741000 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 56.62 million Exact valueExact value: -56624000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 193.17 million Exact valueExact value: 193166000 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.
19 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001212113, 1212113, edgar:1212113