Revenue
20.2 million USD
2005-03-31 · USD
Exact inputs and evidence
- Revenue: 20161000 USD Source
44 filing records in this dataset, filed from 1995-08-14 to 2005-05-20. Explore the available filing history and original sources.
20.2 million USD
2005-03-31 · USD
-121.24%
2005-03-31 · %
-2.86 million USD
2005-03-31 · USD
-4.3 million USD
2005-03-31 · USD
11816000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
141 million USD
2004-04-01 – 2005-03-31
-87 million USD
2004-04-01 – 2005-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-05-20.
Financial data available through: 2004-12-31.
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 159.02 million
–
Current period
USD 158.95 million
–
158947000 − 159018000 = -71000 USD
159018000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source158947000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 44.45 million
–
Current period
−USD 54.29 million
–
-54292000 − -44453000 = -9839000 USD
-44453000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-54292000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.99 million
–
Current period
−USD 14.66 million
–
-14658000 − -1994000 = -12664000 USD
-1994000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-14658000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.64 million
–
Current period
USD 8.12 million
–
8121000 − 2644000 = 5477000 USD
2644000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source8121000 USD · 2004-01-01 – 2004-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | 91585000 | 78263000 Derived | 13322000 | 4905000 Derived | 8417000 | -25773000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 60713000 | 67737000 Derived | -7024000 | -3193000 Derived | -3831000 | 11265000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 84642000 | 76423000 Derived | 8219000 | 2976000 Derived | 5243000 | 3715000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 95047000 | 90642000 Derived | 4405000 | 1815000 Derived | 2590000 | -8181000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 147408000 | 137498000 Derived | 9910000 | 2986000 Derived | 6924000 | 10530000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 160684000 | 147520000 Derived | 13164000 | -1670000 Derived | 14834000 | -2210000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 117200000 | 134642000 Derived | -17442000 | 322000 Derived | -17764000 | 320000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 86587000 | 98814000 Derived | -12227000 | 4744000 Derived | -16971000 | 4414000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 159018000 | 179409000 Derived | -20391000 | 24062000 Derived | -44453000 | -4638000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 158947000 | 213875000 Derived | -54928000 | -636000 Derived | -54292000 | -22779000 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 |
|---|---|---|---|
| 1995 | Revenue | 91585000 |
|
| 1996 | Revenue | 60713000 |
|
| 1997 | Revenue | 84642000 |
|
| 1998 | Revenue | 95047000 |
|
| 1999 | Revenue | 147408000 |
|
| 2000 | Revenue | 160684000 |
|
| 2001 | Revenue | 117200000 |
|
| 2002 | Revenue | 86587000 |
|
| 2003 | Revenue | 159018000 |
|
| 2004 | Revenue | 158947000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | 7.1% |
|
| 1996 | Year over year | -33.7% |
|
| 1997 | Year over year | 39.4% |
|
| 1998 | Year over year | 12.3% |
|
| 1999 | Year over year | 55.1% |
|
| 2000 | Year over year | 9% |
|
| 2001 | Year over year | -27.1% |
|
| 2002 | Year over year | -26.1% |
|
| 2003 | Year over year | 83.7% |
|
| 2004 | Year over year | -0% |
|
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 |
|---|---|---|---|
| 1995 | Operating margin | 14.5% |
|
| 1996 | Operating margin | -11.6% |
|
| 1997 | Operating margin | 9.7% |
|
| 1998 | Operating margin | 4.6% |
|
| 1999 | Operating margin | 6.7% |
|
| 2000 | Operating margin | 8.2% |
|
| 2001 | Operating margin | -14.9% |
|
| 2002 | Operating margin | -14.1% |
|
| 2003 | Operating margin | -12.8% |
|
| 2004 | Operating margin | -34.6% |
|
| 1995 | Net margin | 9.2% |
|
| 1996 | Net margin | -6.3% |
|
| 1997 | Net margin | 6.2% |
|
| 1998 | Net margin | 2.7% |
|
| 1999 | Net margin | 4.7% |
|
| 2000 | Net margin | 9.2% |
|
| 2001 | Net margin | -15.2% |
|
| 2002 | Net margin | -19.6% |
|
| 2003 | Net margin | -28% |
|
| 2004 | Net margin | -34.2% |
|
| 1995 | Free cash flow margin | -28.1% |
|
| 1996 | Free cash flow margin | 18.6% |
|
| 1997 | Free cash flow margin | 4.4% |
|
| 1998 | Free cash flow margin | -8.6% |
|
| 1999 | Free cash flow margin | 7.1% |
|
| 2000 | Free cash flow margin | -1.4% |
|
| 2001 | Free cash flow margin | 0.3% |
|
| 2002 | Free cash flow margin | 5.1% |
|
| 2003 | Free cash flow margin | -2.9% |
|
| 2004 | Free cash flow margin | -14.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 1278000 |
|
| 1996 | Operating cash flow | 12213000 |
|
| 1997 | Operating cash flow | 6765000 |
|
| 1998 | Operating cash flow | -62000 |
|
| 1999 | Operating cash flow | 18434000 |
|
| 2000 | Operating cash flow | 6069000 |
|
| 2001 | Operating cash flow | 3341000 |
|
| 2002 | Operating cash flow | 5625000 |
|
| 2003 | Operating cash flow | -1994000 |
|
| 2004 | Operating cash flow | -14658000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | -25773000 |
|
| 1996 | Free cash flow | 11265000 |
|
| 1997 | Free cash flow | 3715000 |
|
| 1998 | Free cash flow | -8181000 |
|
| 1999 | Free cash flow | 10530000 |
|
| 2000 | Free cash flow | -2210000 |
|
| 2001 | Free cash flow | 320000 |
|
| 2002 | Free cash flow | 4414000 |
|
| 2003 | Free cash flow | -4638000 |
|
| 2004 | Free cash flow | -22779000 |
|
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 |
|---|---|---|---|
| 1995-12-31 | Liabilities / assets | Not reported |
|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 3.98× |
|
| 1996 | Current assets / current liabilities | 3.19× |
|
| 1997 | Current assets / current liabilities | 3.14× |
|
| 1998 | Current assets / current liabilities | 2.53× |
|
| 1999 | Current assets / current liabilities | 3.76× |
|
| 2000 | Current assets / current liabilities | 10.11× |
|
| 2001 | Current assets / current liabilities | 8.82× |
|
| 2002 | Current assets / current liabilities | 7.35× |
|
| 2003 | Current assets / current liabilities | 2.5× |
|
| 2004 | Current assets / current liabilities | 1.69× |
|
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 |
|---|---|---|---|---|
| 1995 1995-01-01 – 1995-12-31 | USD 8.42 million Exact valueExact value: 8417000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.28 million Exact valueExact value: 1278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.05 million Exact valueExact value: 27051000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.77 million Calculation and evidence1278000 − 27051000 USD Exact free cash flow: -25773000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1996-01-01 – 1996-12-31 | −USD 3.83 million Exact valueExact value: -3831000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.21 million Exact valueExact value: 12213000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 948,000 Exact valueExact value: 948000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.27 million Calculation and evidence12213000 − 948000 USD Exact free cash flow: 11265000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1997-01-01 – 1997-12-31 | USD 5.24 million Exact valueExact value: 5243000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.77 million Exact valueExact value: 6765000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.05 million Exact valueExact value: 3050000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.72 million Calculation and evidence6765000 − 3050000 USD Exact free cash flow: 3715000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1998-01-01 – 1998-12-31 | USD 2.59 million Exact valueExact value: 2590000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 62,000 Exact valueExact value: -62000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.12 million Exact valueExact value: 8119000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.18 million Calculation and evidence-62000 − 8119000 USD Exact free cash flow: -8181000 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 6.92 million Exact valueExact value: 6924000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.43 million Exact valueExact value: 18434000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.9 million Exact valueExact value: 7904000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.53 million Calculation and evidence18434000 − 7904000 USD Exact free cash flow: 10530000 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 14.83 million Exact valueExact value: 14834000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.07 million Exact valueExact value: 6069000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.28 million Exact valueExact value: 8279000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.21 million Calculation and evidence6069000 − 8279000 USD Exact free cash flow: -2210000 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 17.76 million Exact valueExact value: -17764000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.34 million Exact valueExact value: 3341000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.02 million Exact valueExact value: 3021000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 320,000 Calculation and evidence3341000 − 3021000 USD Exact free cash flow: 320000 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 16.97 million Exact valueExact value: -16971000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.63 million Exact valueExact value: 5625000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.21 million Exact valueExact value: 1211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.41 million Calculation and evidence5625000 − 1211000 USD Exact free cash flow: 4414000 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 44.45 million Exact valueExact value: -44453000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.99 million Exact valueExact value: -1994000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.64 million Exact valueExact value: 2644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.64 million Calculation and evidence-1994000 − 2644000 USD Exact free cash flow: -4638000 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 54.29 million Exact valueExact value: -54292000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.66 million Exact valueExact value: -14658000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.12 million Exact valueExact value: 8121000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.78 million Calculation and evidence-14658000 − 8121000 USD Exact free cash flow: -22779000 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.
44 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000032272, 32272, edgar:32272