Revenue
118 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 117947000 USD Source
10 filing records in this dataset, filed from 2004-08-04 to 2006-11-01. Explore the available filing history and original sources.
Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.
Insider filings have not been processed for this company yet.
118 million USD
2006-09-30 · USD
15.8%
2006-09-30 · %
14 million USD
2006-09-30 · USD
12.1 million USD
2006-09-30 · USD
29496000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
437 million USD
2005-10-01 – 2006-09-30
30.3 million USD
2005-10-01 – 2006-09-30
46.5 million USD
2005-10-01 – 2006-09-30
5.26 million USD
2005-10-01 – 2006-09-30
41.3 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-01.
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 352.62 million
–
Current period
USD 390.74 million
–
390735000 − 352618000 = 38117000 USD
352618000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source390735000 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 13.37 million
–
Current period
USD 20.36 million
–
20363000 − 13368000 = 6995000 USD
13368000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source20363000 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 22.67 million
–
Current period
USD 47.13 million
–
47130000 − 22665000 = 24465000 USD
22665000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source47130000 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 3.57 million
–
Current period
USD 3.65 million
–
3649000 − 3571000 = 78000 USD
3571000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source3649000 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 |
|---|---|---|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | 295882000 | 275212000 Derived | 20670000 | 9916000 Derived | 10754000 | 23075000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 309871000 | 280620000 Derived | 29251000 | 16053000 Derived | 13198000 | 12789000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 352618000 | 315640000 Derived | 36978000 | 23610000 Derived | 13368000 | 19094000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 390735000 | 344099000 Derived | 46636000 | 26273000 Derived | 20363000 | 43481000 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 | 295882000 |
|
| 2003 | Revenue | 309871000 |
|
| 2004 | Revenue | 352618000 |
|
| 2005 | Revenue | 390735000 |
|
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 | 4.7% |
|
| 2004 | Year over year | 13.8% |
|
| 2005 | Year over year | 10.8% |
|
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 | 7% |
|
| 2003 | Operating margin | 9.4% |
|
| 2004 | Operating margin | 10.5% |
|
| 2005 | Operating margin | 11.9% |
|
| 2002 | Net margin | 3.6% |
|
| 2003 | Net margin | 4.3% |
|
| 2004 | Net margin | 3.8% |
|
| 2005 | Net margin | 5.2% |
|
| 2002 | Free cash flow margin | 7.8% |
|
| 2003 | Free cash flow margin | 4.1% |
|
| 2004 | Free cash flow margin | 5.4% |
|
| 2005 | Free cash flow margin | 11.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 29035000 |
|
| 2003 | Operating cash flow | 18041000 |
|
| 2004 | Operating cash flow | 22665000 |
|
| 2005 | Operating cash flow | 47130000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | 23075000 |
|
| 2003 | Free cash flow | 12789000 |
|
| 2004 | Free cash flow | 19094000 |
|
| 2005 | Free cash flow | 43481000 |
|
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 |
|---|---|---|---|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 1.7× |
|
| 2004 | Current assets / current liabilities | 1.58× |
|
| 2005 | Current assets / current liabilities | 1.68× |
|
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 2002-01-01 – 2002-12-31 | USD 10.75 million Exact valueExact value: 10754000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.04 million Exact valueExact value: 29035000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.96 million Exact valueExact value: 5960000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.08 million Calculation and evidence29035000 − 5960000 USD Exact free cash flow: 23075000 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 13.2 million Exact valueExact value: 13198000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.04 million Exact valueExact value: 18041000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.25 million Exact valueExact value: 5252000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.79 million Calculation and evidence18041000 − 5252000 USD Exact free cash flow: 12789000 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 13.37 million Exact valueExact value: 13368000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.67 million Exact valueExact value: 22665000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.57 million Exact valueExact value: 3571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.09 million Calculation and evidence22665000 − 3571000 USD Exact free cash flow: 19094000 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 20.36 million Exact valueExact value: 20363000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47.13 million Exact valueExact value: 47130000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.65 million Exact valueExact value: 3649000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 43.48 million Calculation and evidence47130000 − 3649000 USD Exact free cash flow: 43481000 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: 0001285222, 1285222, edgar:1285222