Revenue
489 million USD
2007-05-31 · USD
11 filing records in this dataset, filed from 2005-08-26 to 2007-07-26. Explore the available filing history and original sources.
489 million USD
2007-05-31 · USD
16.41%
2007-05-31 · %
88 million USD
2007-05-31 · USD
81 million USD
2007-05-31 · USD
47002000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.72 billion USD
2006-06-01 – 2007-05-31
269 million USD
2006-06-01 – 2007-05-31
273 million USD
2006-06-01 – 2007-05-31
22.2 million USD
2006-06-01 – 2007-05-31
251 million USD
2006-06-01 – 2007-05-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-07-26.
Financial data available through: 2007-05-31.
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 1.47 billion
–
Current period
USD 1.72 billion
–
1722918000 − 1466729000 = 256189000 USD
1466729000 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source1722918000 USD · 2006-06-01 – 2007-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 157.14 million
–
Current period
USD 269.29 million
–
269294000 − 157136000 = 112158000 USD
157136000 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source269294000 USD · 2006-06-01 – 2007-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 260.82 million
–
Current period
USD 273.45 million
–
273451000 − 260815000 = 12636000 USD
260815000 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source273451000 USD · 2006-06-01 – 2007-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 16.42 million
–
Current period
USD 22.18 million
–
22184000 − 16424000 = 5760000 USD
16424000 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source22184000 USD · 2006-06-01 – 2007-05-31
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 |
|---|---|---|---|---|---|---|---|
| 2003 2002-06-01 – 2003-05-31 | 645991000 | Unavailable | Unavailable | Unavailable | -64062000 | 5796000 Derived | Source
|
| 2004 2003-06-01 – 2004-05-31 | 905324000 | Unavailable | Unavailable | Unavailable | -5318000 | 5440000 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 1116376000 | Unavailable | Unavailable | Unavailable | 78120000 | -1491000 Derived | Source
|
| 2006 2005-06-01 – 2006-05-31 | 1466729000 | Unavailable | Unavailable | Unavailable | 157136000 | 244391000 Derived | Source
|
| 2007 2006-06-01 – 2007-05-31 | 1722918000 | Unavailable | Unavailable | Unavailable | 269294000 | 251267000 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 |
|---|---|---|---|
| 2003 | Revenue | 645991000 |
|
| 2004 | Revenue | 905324000 |
|
| 2005 | Revenue | 1116376000 |
|
| 2006 | Revenue | 1466729000 |
|
| 2007 | Revenue | 1722918000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 40.1% |
|
| 2005 | Year over year | 23.3% |
|
| 2006 | Year over year | 31.4% |
|
| 2007 | Year over year | 17.5% |
|
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 |
|---|---|---|---|
| 2003-05-31 | Operating margin | Not reported |
|
| 2004-05-31 | Operating margin | Not reported |
|
| 2005-05-31 | Operating margin | Not reported |
|
| 2006-05-31 | Operating margin | Not reported |
|
| 2007-05-31 | Operating margin | Not reported |
|
| 2003 | Net margin | -9.9% |
|
| 2004 | Net margin | -0.6% |
|
| 2005 | Net margin | 7% |
|
| 2006 | Net margin | 10.7% |
|
| 2007 | Net margin | 15.6% |
|
| 2003 | Free cash flow margin | 0.9% |
|
| 2004 | Free cash flow margin | 0.6% |
|
| 2005 | Free cash flow margin | -0.1% |
|
| 2006 | Free cash flow margin | 16.7% |
|
| 2007 | Free cash flow margin | 14.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 28127000 |
|
| 2004 | Operating cash flow | 19315000 |
|
| 2005 | Operating cash flow | 25090000 |
|
| 2006 | Operating cash flow | 260815000 |
|
| 2007 | Operating cash flow | 273451000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 5796000 |
|
| 2004 | Free cash flow | 5440000 |
|
| 2005 | Free cash flow | -1491000 |
|
| 2006 | Free cash flow | 244391000 |
|
| 2007 | Free cash flow | 251267000 |
|
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 |
|---|---|---|---|
| 2003-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-05-31 | Liabilities / assets | Not reported |
|
| 2005-05-31 | Liabilities / assets | Not reported |
|
| 2006-05-31 | Liabilities / assets | Not reported |
|
| 2007-05-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 2.66× |
|
| 2005 | Current assets / current liabilities | 3.96× |
|
| 2006 | Current assets / current liabilities | 5.06× |
|
| 2007 | Current assets / current liabilities | 6.08× |
|
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 |
|---|---|---|---|---|
| 2003 2002-06-01 – 2003-05-31 | −USD 64.06 million Exact valueExact value: -64062000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.13 million Exact valueExact value: 28127000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.33 million Exact valueExact value: 22331000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.8 million Calculation and evidence28127000 − 22331000 USD Exact free cash flow: 5796000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-06-01 – 2004-05-31 | −USD 5.32 million Exact valueExact value: -5318000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.32 million Exact valueExact value: 19315000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.88 million Exact valueExact value: 13875000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.44 million Calculation and evidence19315000 − 13875000 USD Exact free cash flow: 5440000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | USD 78.12 million Exact valueExact value: 78120000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.09 million Exact valueExact value: 25090000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.58 million Exact valueExact value: 26581000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.49 million Calculation and evidence25090000 − 26581000 USD Exact free cash flow: -1491000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-06-01 – 2006-05-31 | USD 157.14 million Exact valueExact value: 157136000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 260.82 million Exact valueExact value: 260815000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.42 million Exact valueExact value: 16424000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 244.39 million Calculation and evidence260815000 − 16424000 USD Exact free cash flow: 244391000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-06-01 – 2007-05-31 | USD 269.29 million Exact valueExact value: 269294000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 273.45 million Exact valueExact value: 273451000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.18 million Exact valueExact value: 22184000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 251.27 million Calculation and evidence273451000 − 22184000 USD Exact free cash flow: 251267000 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.
11 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001319048, 1319048, edgar:1319048