Revenue
34.8 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 34795000 USD Source
16 filing records in this dataset, filed from 2005-03-21 to 2006-11-09. 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.
34.8 million USD
2006-09-30 · USD
-1.6%
2006-09-30 · %
2.47 million USD
2006-09-30 · USD
732 thousand USD
2006-09-30 · USD
49588000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
220 million USD
2005-10-01 – 2006-09-30
33.2 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-09.
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 92.56 million
–
Current period
USD 225.19 million
–
225189000 − 92563000 = 132626000 USD
92563000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source225189000 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 10.38 million
–
Current period
USD 48.23 million
–
48227000 − 10383000 = 37844000 USD
10383000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source48227000 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 3.2 million
–
Current period
USD 54.9 million
–
54902000 − 3201000 = 51701000 USD
3201000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source54902000 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 578,000
–
Current period
USD 3.09 million
–
3089000 − 578000 = 2511000 USD
578000 USD · 2004-01-01 – 2004-12-31
Inspect prior input Prior source3089000 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 | 8763000 | 31404000 Derived | -22641000 | -121000 Derived | -22520000 | -24055000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 20939000 | 28922000 Derived | -7983000 | 63000 Derived | -8046000 | -5582000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 92563000 | 81968000 Derived | 10595000 | 212000 Derived | 10383000 | 2623000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 225189000 | 179207000 Derived | 45982000 | -2245000 Derived | 48227000 | 51813000 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 | 8763000 |
|
| 2003 | Revenue | 20939000 |
|
| 2004 | Revenue | 92563000 |
|
| 2005 | Revenue | 225189000 |
|
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 | 138.9% |
|
| 2004 | Year over year | 342.1% |
|
| 2005 | Year over year | 143.3% |
|
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 | -258.4% |
|
| 2003 | Operating margin | -38.1% |
|
| 2004 | Operating margin | 11.4% |
|
| 2005 | Operating margin | 20.4% |
|
| 2002 | Net margin | -257% |
|
| 2003 | Net margin | -38.4% |
|
| 2004 | Net margin | 11.2% |
|
| 2005 | Net margin | 21.4% |
|
| 2002 | Free cash flow margin | -274.5% |
|
| 2003 | Free cash flow margin | -26.7% |
|
| 2004 | Free cash flow margin | 2.8% |
|
| 2005 | Free cash flow margin | 23% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -22888000 |
|
| 2003 | Operating cash flow | -5535000 |
|
| 2004 | Operating cash flow | 3201000 |
|
| 2005 | Operating cash flow | 54902000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -24055000 |
|
| 2003 | Free cash flow | -5582000 |
|
| 2004 | Free cash flow | 2623000 |
|
| 2005 | Free cash flow | 51813000 |
|
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 | Liabilities / assets | 43.3% |
|
| 2004 | Liabilities / assets | 6.8% |
|
| 2005 | Liabilities / assets | 21.7% |
|
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 | 2.27× |
|
| 2004 | Current assets / current liabilities | 14.67× |
|
| 2005 | Current assets / current liabilities | 4.45× |
|
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 22.52 million Exact valueExact value: -22520000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.89 million Exact valueExact value: -22888000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Exact valueExact value: 1167000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.06 million Calculation and evidence-22888000 − 1167000 USD Exact free cash flow: -24055000 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 8.05 million Exact valueExact value: -8046000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.54 million Exact valueExact value: -5535000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47,000 Exact valueExact value: 47000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.58 million Calculation and evidence-5535000 − 47000 USD Exact free cash flow: -5582000 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 10.38 million Exact valueExact value: 10383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.2 million Exact valueExact value: 3201000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 578,000 Exact valueExact value: 578000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.62 million Calculation and evidence3201000 − 578000 USD Exact free cash flow: 2623000 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 48.23 million Exact valueExact value: 48227000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54.9 million Exact valueExact value: 54902000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.09 million Exact valueExact value: 3089000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.81 million Calculation and evidence54902000 − 3089000 USD Exact free cash flow: 51813000 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.
16 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001297633, 1297633, edgar:1297633