Revenue
117 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 116807000 USD Source
67 filing records in this dataset, filed from 1995-05-12 to 2007-11-14. Explore the available filing history and original sources.
2233000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-14.
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 379.36 million
–
Current period
USD 426.9 million
–
426896000 − 379358000 = 47538000 USD
379358000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source426896000 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 15.84 million
–
Current period
−USD 19.13 million
–
-19132000 − -15844000 = -3288000 USD
-15844000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-19132000 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 28.45 million
–
Current period
USD 17.3 million
–
17299000 − -28446000 = 45745000 USD
-28446000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source17299000 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 6.33 million
–
Current period
USD 7.45 million
–
7447000 − 6327000 = 1120000 USD
6327000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source7447000 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.
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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 273510637 | 250746717 Derived | 22763920 | 11686976 Derived | 11076944 | -9751495 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 265055457 | 267908286 Derived | -2852829 | 1149190 Derived | -4002019 | -15239846 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 270976609 | 254459532 Derived | 16517077 | 11800132 Derived | 4716945 | -5957860 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 304626160 | 281219220 Derived | 23406940 | 13609958 Derived | 9796982 | 20599117 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 350667475 | 317373655 Derived | 33293820 | 13790873 Derived | 19502947 | 4720217 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 385953035 | 349449649 Derived | 36503386 | 16129322 Derived | 20374064 | -9459890 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 395174000 | 366938000 Derived | 28236000 | 13558000 Derived | 14678000 | -2316000 Derived | Source
|
| 2005 2004-02-01 – 2005-01-31 | 18206000 | 40167000 Derived | -21961000 | -23938000 Derived | 1977000 | -607000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 379358000 | 377537000 Derived | 1821000 | 17665000 Derived | -15844000 | -34773000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 426896000 | 420268000 Derived | 6628000 | 25760000 Derived | -19132000 | 9852000 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 |
|---|---|---|---|
| 1998 | Revenue | 273510637 |
|
| 1999 | Revenue | 265055457 |
|
| 2000 | Revenue | 270976609 |
|
| 2001 | Revenue | 304626160 |
|
| 2002 | Revenue | 350667475 |
|
| 2003 | Revenue | 385953035 |
|
| 2004 | Revenue | 395174000 |
|
| 2005 | Revenue | 18206000 |
|
| 2005 | Revenue | 379358000 |
|
| 2006 | Revenue | 426896000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | -3.1% |
|
| 2000 | Year over year | 2.2% |
|
| 2001 | Year over year | 12.4% |
|
| 2002 | Year over year | 15.1% |
|
| 2003 | Year over year | 10.1% |
|
| 2004 | Year over year | 2.4% |
|
| 2005 | Year over year | No prior comparable period |
|
| 2005 | Year over year | -4% |
|
| 2006 | Year over year | 12.5% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | 8.3% |
|
| 1999 | Operating margin | -1.1% |
|
| 2000 | Operating margin | 6.1% |
|
| 2001 | Operating margin | 7.7% |
|
| 2002 | Operating margin | 9.5% |
|
| 2003 | Operating margin | 9.5% |
|
| 2004 | Operating margin | 7.1% |
|
| 2005 | Operating margin | -120.6% |
|
| 2005 | Operating margin | 0.5% |
|
| 2006 | Operating margin | 1.6% |
|
| 1998 | Net margin | 4% |
|
| 1999 | Net margin | -1.5% |
|
| 2000 | Net margin | 1.7% |
|
| 2001 | Net margin | 3.2% |
|
| 2002 | Net margin | 5.6% |
|
| 2003 | Net margin | 5.3% |
|
| 2004 | Net margin | 3.7% |
|
| 2005 | Net margin | 10.9% |
|
| 2005 | Net margin | -4.2% |
|
| 2006 | Net margin | -4.5% |
|
| 1998 | Free cash flow margin | -3.6% |
|
| 1999 | Free cash flow margin | -5.7% |
|
| 2000 | Free cash flow margin | -2.2% |
|
| 2001 | Free cash flow margin | 6.8% |
|
| 2002 | Free cash flow margin | 1.3% |
|
| 2003 | Free cash flow margin | -2.5% |
|
| 2004 | Free cash flow margin | -0.6% |
|
| 2005 | Free cash flow margin | -3.3% |
|
| 2005 | Free cash flow margin | -9.2% |
|
| 2006 | Free cash flow margin | 2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -2527958 |
|
| 1999 | Operating cash flow | -7951671 |
|
| 2000 | Operating cash flow | 64330 |
|
| 2001 | Operating cash flow | 26150694 |
|
| 2002 | Operating cash flow | 13798430 |
|
| 2003 | Operating cash flow | 8739830 |
|
| 2004 | Operating cash flow | 7209000 |
|
| 2005 | Operating cash flow | 190000 |
|
| 2005 | Operating cash flow | -28446000 |
|
| 2006 | Operating cash flow | 17299000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -9751495 |
|
| 1999 | Free cash flow | -15239846 |
|
| 2000 | Free cash flow | -5957860 |
|
| 2001 | Free cash flow | 20599117 |
|
| 2002 | Free cash flow | 4720217 |
|
| 2003 | Free cash flow | -9459890 |
|
| 2004 | Free cash flow | -2316000 |
|
| 2005 | Free cash flow | -607000 |
|
| 2005 | Free cash flow | -34773000 |
|
| 2006 | Free cash flow | 9852000 |
|
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 |
|---|---|---|---|
| 1998 | Liabilities / assets | 66.7% |
|
| 1999 | Liabilities / assets | 71.8% |
|
| 2000 | Liabilities / assets | 71.5% |
|
| 2001 | Liabilities / assets | 65.9% |
|
| 2002 | Liabilities / assets | 60.7% |
|
| 2003 | Liabilities / assets | 59.9% |
|
| 2004 | Liabilities / assets | 57.3% |
|
| 2005-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | 81.7% |
|
| 2006 | Liabilities / assets | 83.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 2.25× |
|
| 1999 | Current assets / current liabilities | 2.7× |
|
| 2000 | Current assets / current liabilities | 2.96× |
|
| 2001 | Current assets / current liabilities | 2.37× |
|
| 2002 | Current assets / current liabilities | 2.3× |
|
| 2003 | Current assets / current liabilities | 2.31× |
|
| 2004 | Current assets / current liabilities | 2.9× |
|
| 2005-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2005 | Current assets / current liabilities | 2.62× |
|
| 2006 | Current assets / current liabilities | 2.2× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | USD 11.08 million Exact valueExact value: 11076944 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.53 million Exact valueExact value: -2527958 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.22 million Exact valueExact value: 7223537 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.75 million Calculation and evidence-2527958 − 7223537 USD Exact free cash flow: -9751495 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | −USD 4 million Exact valueExact value: -4002019 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.95 million Exact valueExact value: -7951671 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.29 million Exact valueExact value: 7288175 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.24 million Calculation and evidence-7951671 − 7288175 USD Exact free cash flow: -15239846 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | USD 4.72 million Exact valueExact value: 4716945 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 64,330 Exact valueExact value: 64330 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.02 million Exact valueExact value: 6022190 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.96 million Calculation and evidence64330 − 6022190 USD Exact free cash flow: -5957860 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | USD 9.8 million Exact valueExact value: 9796982 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.15 million Exact valueExact value: 26150694 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.55 million Exact valueExact value: 5551577 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.6 million Calculation and evidence26150694 − 5551577 USD Exact free cash flow: 20599117 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 19.5 million Exact valueExact value: 19502947 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.8 million Exact valueExact value: 13798430 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.08 million Exact valueExact value: 9078213 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.72 million Calculation and evidence13798430 − 9078213 USD Exact free cash flow: 4720217 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 20.37 million Exact valueExact value: 20374064 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.74 million Exact valueExact value: 8739830 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.2 million Exact valueExact value: 18199720 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.46 million Calculation and evidence8739830 − 18199720 USD Exact free cash flow: -9459890 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 14.68 million Exact valueExact value: 14678000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.21 million Exact valueExact value: 7209000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.53 million Exact valueExact value: 9525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.32 million Calculation and evidence7209000 − 9525000 USD Exact free cash flow: -2316000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-02-01 – 2005-01-31 | USD 1.98 million Exact valueExact value: 1977000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 190,000 Exact valueExact value: 190000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 797,000 Exact valueExact value: 797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 607,000 Calculation and evidence190000 − 797000 USD Exact free cash flow: -607000 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 15.84 million Exact valueExact value: -15844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.45 million Exact valueExact value: -28446000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.33 million Exact valueExact value: 6327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.77 million Calculation and evidence-28446000 − 6327000 USD Exact free cash flow: -34773000 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 19.13 million Exact valueExact value: -19132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.3 million Exact valueExact value: 17299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.45 million Exact valueExact value: 7447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.85 million Calculation and evidence17299000 − 7447000 USD Exact free cash flow: 9852000 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.
67 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000027751, 27751, edgar:27751