Revenue
14.4 million USD
2008-06-28 · USD
Exact inputs and evidence
- Revenue: 14364000 USD Source
18 filing records in this dataset, filed from 2004-08-17 to 2008-08-18. Explore the available filing history and original sources.
14.4 million USD
2008-06-28 · USD
2847000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-08-18.
Financial data available through: 2007-12-29.
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 96.59 million
–
Current period
USD 98.07 million
–
98068000 − 96588000 = 1480000 USD
96588000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source98068000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 21.93 million
–
Current period
−USD 1.71 million
–
-1706000 − -21928000 = 20222000 USD
-21928000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source-1706000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.24 million
–
Current period
−USD 4.97 million
–
-4974000 − -2236000 = -2738000 USD
-2236000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source-4974000 USD · 2006-12-30 – 2007-12-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.98 million
–
Current period
USD 307,000
–
307000 − 4981000 = -4674000 USD
4981000 USD · 2005-12-31 – 2006-12-30
Inspect prior input Prior source307000 USD · 2006-12-30 – 2007-12-29
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 2001-12-29 – 2002-12-28 | 95392000 | 59184000 Derived | 36208000 | 65155000 Derived | -28947000 | 22954000 Derived | Source
|
| 2004 2003-01-04 – 2004-01-03 | 81988000 | 50031000 Derived | 31957000 | 27189000 Derived | 4768000 | 14935000 Derived | Source
|
| 2005 2004-01-02 – 2005-01-01 | 81988000 | 50031000 Derived | 31957000 | 27189000 Derived | 4768000 | 14935000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 87952000 | 107725000 Derived | -19773000 | 18135000 Derived | -37908000 | 4390000 Derived | Source
|
| 2006 2005-12-31 – 2006-12-30 | 96588000 | 100009000 Derived | -3421000 | 18507000 Derived | -21928000 | -7217000 Derived | Source
|
| 2007 2006-12-30 – 2007-12-29 | 98068000 | 72334000 Derived | 25734000 | 27440000 Derived | -1706000 | -5281000 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 | 95392000 |
|
| 2004 | Revenue | 81988000 |
|
| 2005 | Revenue | 81988000 |
|
| 2005 | Revenue | 87952000 |
|
| 2006 | Revenue | 96588000 |
|
| 2007 | Revenue | 98068000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -14.1% |
|
| 2005 | Year over year | 0% |
|
| 2005 | Year over year | 7.3% |
|
| 2006 | Year over year | 9.8% |
|
| 2007 | Year over year | 1.5% |
|
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 | 38% |
|
| 2004 | Operating margin | 39% |
|
| 2005 | Operating margin | 39% |
|
| 2005 | Operating margin | -22.5% |
|
| 2006 | Operating margin | -3.5% |
|
| 2007 | Operating margin | 26.2% |
|
| 2002 | Net margin | -30.3% |
|
| 2004 | Net margin | 5.8% |
|
| 2005 | Net margin | 5.8% |
|
| 2005 | Net margin | -43.1% |
|
| 2006 | Net margin | -22.7% |
|
| 2007 | Net margin | -1.7% |
|
| 2002 | Free cash flow margin | 24.1% |
|
| 2004 | Free cash flow margin | 18.2% |
|
| 2005 | Free cash flow margin | 18.2% |
|
| 2005 | Free cash flow margin | 5% |
|
| 2006 | Free cash flow margin | -7.5% |
|
| 2007 | Free cash flow margin | -5.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 24296000 |
|
| 2004 | Operating cash flow | 15155000 |
|
| 2005 | Operating cash flow | 15155000 |
|
| 2005 | Operating cash flow | 6564000 |
|
| 2006 | Operating cash flow | -2236000 |
|
| 2007 | Operating cash flow | -4974000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | 22954000 |
|
| 2004 | Free cash flow | 14935000 |
|
| 2005 | Free cash flow | 14935000 |
|
| 2005 | Free cash flow | 4390000 |
|
| 2006 | Free cash flow | -7217000 |
|
| 2007 | Free cash flow | -5281000 |
|
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 |
|---|---|---|---|
| 2002-12-28 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 134.3% |
|
| 2005 | Liabilities / assets | 123.9% |
|
| 2005 | Liabilities / assets | 158.2% |
|
| 2006 | Liabilities / assets | 186.9% |
|
| 2007 | Liabilities / assets | 187.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 0.58× |
|
| 2005 | Current assets / current liabilities | 1.38× |
|
| 2005 | Current assets / current liabilities | 1.52× |
|
| 2006 | Current assets / current liabilities | 1.09× |
|
| 2007 | Current assets / current liabilities | 1.66× |
|
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 2001-12-29 – 2002-12-28 | −USD 28.95 million Exact valueExact value: -28947000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.3 million Exact valueExact value: 24296000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.34 million Exact valueExact value: 1342000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.95 million Calculation and evidence24296000 − 1342000 USD Exact free cash flow: 22954000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-01-04 – 2004-01-03 | USD 4.77 million Exact valueExact value: 4768000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.16 million Exact valueExact value: 15155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 220,000 Exact valueExact value: 220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.94 million Calculation and evidence15155000 − 220000 USD Exact free cash flow: 14935000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-01-02 – 2005-01-01 | USD 4.77 million Exact valueExact value: 4768000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.16 million Exact valueExact value: 15155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 220,000 Exact valueExact value: 220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.94 million Calculation and evidence15155000 − 220000 USD Exact free cash flow: 14935000 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 37.91 million Exact valueExact value: -37908000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.56 million Exact valueExact value: 6564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.17 million Exact valueExact value: 2174000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.39 million Calculation and evidence6564000 − 2174000 USD Exact free cash flow: 4390000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-12-31 – 2006-12-30 | −USD 21.93 million Exact valueExact value: -21928000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.24 million Exact valueExact value: -2236000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.98 million Exact valueExact value: 4981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.22 million Calculation and evidence-2236000 − 4981000 USD Exact free cash flow: -7217000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-12-30 – 2007-12-29 | −USD 1.71 million Exact valueExact value: -1706000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.97 million Exact valueExact value: -4974000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 307,000 Exact valueExact value: 307000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.28 million Calculation and evidence-4974000 − 307000 USD Exact free cash flow: -5281000 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.
18 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001288407, 1288407, edgar:1288407