Revenue
85.4 million USD
2009-12-31 · USD
Exact inputs and evidence
- Revenue: 85371000 USD Source
65 filing records in this dataset, filed from 1995-05-11 to 2010-02-04. Explore the available filing history and original sources.
85.4 million USD
2009-12-31 · USD
2.64%
2009-12-31 · %
-2.61 million USD
2009-12-31 · USD
-3.62 million USD
2009-12-31 · USD
13921000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
306 million USD
2009-01-01 – 2009-12-31
883 thousand USD
2009-01-01 – 2009-12-31
21.8 million USD
2009-01-01 – 2009-12-31
3.56 million USD
2009-01-01 – 2009-12-31
18.2 million USD
2009-01-01 – 2009-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-02-04.
Financial data available through: 2009-09-30.
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 446.7 million
–
Current period
USD 299.97 million
–
299965000 − 446701000 = -146736000 USD
446701000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source299965000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 15.31 million
–
Current period
−USD 1.24 million
–
-1239000 − 15314000 = -16553000 USD
15314000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source-1239000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 13.79 million
–
Current period
USD 38.08 million
–
38075000 − 13794000 = 24281000 USD
13794000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source38075000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 13.57 million
–
Current period
USD 3.91 million
–
3909000 − 13565000 = -9656000 USD
13565000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source3909000 USD · 2008-10-01 – 2009-09-30
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 2001-12-21 – 2002-12-20 | 181472000 | 190577000 Derived | -9105000 | -37051000 Derived | 27946000 | -7154000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 206614000 | 229225000 Derived | -22611000 | 27481000 Derived | -50092000 | -23746000 Derived | Source
|
| 2003 2002-12-21 – 2003-12-20 | 206614000 | 229225000 Derived | -22611000 | 27481000 Derived | -50092000 | -23746000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 257525000 | 252309000 Derived | 5216000 | 4959000 Derived | 257000 | -1340000 Derived | Source
|
| 2004 2003-12-21 – 2004-12-20 | 257525000 | 252309000 Derived | 5216000 | 4959000 Derived | 257000 | -1340000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 296606000 | 288401000 Derived | 8205000 | 3700000 Derived | 4505000 | -1012000 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 324331000 | 303016000 Derived | 21315000 | 9311000 Derived | 12004000 | 5065000 Derived | Source
|
| 2007 2006-10-01 – 2007-09-30 | 417917000 | 388101000 Derived | 29816000 | 8698000 Derived | 21118000 | 7447000 Derived | Source
|
| 2008 2007-10-01 – 2008-09-30 | 446701000 | 420994000 Derived | 25707000 | 10393000 Derived | 15314000 | 229000 Derived | Source
|
| 2009 2008-10-01 – 2009-09-30 | 299965000 | 297898000 Derived | 2067000 | 3306000 Derived | -1239000 | 34166000 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 | 181472000 |
|
| 2003 | Revenue | 206614000 |
|
| 2003 | Revenue | 206614000 |
|
| 2004 | Revenue | 257525000 |
|
| 2004 | Revenue | 257525000 |
|
| 2005 | Revenue | 296606000 |
|
| 2006 | Revenue | 324331000 |
|
| 2007 | Revenue | 417917000 |
|
| 2008 | Revenue | 446701000 |
|
| 2009 | Revenue | 299965000 |
|
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 | 13.9% |
|
| 2003 | Year over year | 13.9% |
|
| 2004 | Year over year | 24.6% |
|
| 2004 | Year over year | 24.6% |
|
| 2005 | Year over year | 15.2% |
|
| 2006 | Year over year | 9.3% |
|
| 2007 | Year over year | 28.9% |
|
| 2008 | Year over year | 6.9% |
|
| 2009 | Year over year | -32.8% |
|
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 | -5% |
|
| 2003 | Operating margin | -10.9% |
|
| 2003 | Operating margin | -10.9% |
|
| 2004 | Operating margin | 2% |
|
| 2004 | Operating margin | 2% |
|
| 2005 | Operating margin | 2.8% |
|
| 2006 | Operating margin | 6.6% |
|
| 2007 | Operating margin | 7.1% |
|
| 2008 | Operating margin | 5.8% |
|
| 2009 | Operating margin | 0.7% |
|
| 2002 | Net margin | 15.4% |
|
| 2003 | Net margin | -24.2% |
|
| 2003 | Net margin | -24.2% |
|
| 2004 | Net margin | 0.1% |
|
| 2004 | Net margin | 0.1% |
|
| 2005 | Net margin | 1.5% |
|
| 2006 | Net margin | 3.7% |
|
| 2007 | Net margin | 5.1% |
|
| 2008 | Net margin | 3.4% |
|
| 2009 | Net margin | -0.4% |
|
| 2002 | Free cash flow margin | -3.9% |
|
| 2003 | Free cash flow margin | -11.5% |
|
| 2003 | Free cash flow margin | -11.5% |
|
| 2004 | Free cash flow margin | -0.5% |
|
| 2004 | Free cash flow margin | -0.5% |
|
| 2005 | Free cash flow margin | -0.3% |
|
| 2006 | Free cash flow margin | 1.6% |
|
| 2007 | Free cash flow margin | 1.8% |
|
| 2008 | Free cash flow margin | 0.1% |
|
| 2009 | Free cash flow margin | 11.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 3005000 |
|
| 2003 | Operating cash flow | -14821000 |
|
| 2003 | Operating cash flow | -14821000 |
|
| 2004 | Operating cash flow | 3385000 |
|
| 2004 | Operating cash flow | 3385000 |
|
| 2005 | Operating cash flow | 4027000 |
|
| 2006 | Operating cash flow | 13145000 |
|
| 2007 | Operating cash flow | 19081000 |
|
| 2008 | Operating cash flow | 13794000 |
|
| 2009 | Operating cash flow | 38075000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -7154000 |
|
| 2003 | Free cash flow | -23746000 |
|
| 2003 | Free cash flow | -23746000 |
|
| 2004 | Free cash flow | -1340000 |
|
| 2004 | Free cash flow | -1340000 |
|
| 2005 | Free cash flow | -1012000 |
|
| 2006 | Free cash flow | 5065000 |
|
| 2007 | Free cash flow | 7447000 |
|
| 2008 | Free cash flow | 229000 |
|
| 2009 | Free cash flow | 34166000 |
|
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 |
|---|---|---|---|
| 2002-12-20 | Liabilities / assets | Not reported | No source recorded |
| 2003 | Liabilities / assets | 53.6% |
|
| 2003-12-20 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 55.2% |
|
| 2004 | Liabilities / assets | 55.2% |
|
| 2005 | Liabilities / assets | 53.1% |
|
| 2006 | Liabilities / assets | 53.7% |
|
| 2007 | Liabilities / assets | 63% |
|
| 2008 | Liabilities / assets | 51.2% |
|
| 2009 | Liabilities / assets | 45.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-20 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 1.67× |
|
| 2003-12-20 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.55× |
|
| 2004 | Current assets / current liabilities | 1.55× |
|
| 2005 | Current assets / current liabilities | 1.67× |
|
| 2006 | Current assets / current liabilities | 1.73× |
|
| 2007 | Current assets / current liabilities | 1.49× |
|
| 2008 | Current assets / current liabilities | 1.83× |
|
| 2009 | Current assets / current liabilities | 2.06× |
|
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 2001-12-21 – 2002-12-20 | USD 27.95 million Exact valueExact value: 27946000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.01 million Exact valueExact value: 3005000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.16 million Exact valueExact value: 10159000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.15 million Calculation and evidence3005000 − 10159000 USD Exact free cash flow: -7154000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 50.09 million Exact valueExact value: -50092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.82 million Exact valueExact value: -14821000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.93 million Exact valueExact value: 8925000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.75 million Calculation and evidence-14821000 − 8925000 USD Exact free cash flow: -23746000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-12-21 – 2003-12-20 | −USD 50.09 million Exact valueExact value: -50092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.82 million Exact valueExact value: -14821000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.93 million Exact valueExact value: 8925000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.75 million Calculation and evidence-14821000 − 8925000 USD Exact free cash flow: -23746000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 257,000 Exact valueExact value: 257000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.39 million Exact valueExact value: 3385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.73 million Exact valueExact value: 4725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.34 million Calculation and evidence3385000 − 4725000 USD Exact free cash flow: -1340000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-12-21 – 2004-12-20 | USD 257,000 Exact valueExact value: 257000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.39 million Exact valueExact value: 3385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.73 million Exact valueExact value: 4725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.34 million Calculation and evidence3385000 − 4725000 USD Exact free cash flow: -1340000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | USD 4.51 million Exact valueExact value: 4505000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.03 million Exact valueExact value: 4027000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.04 million Exact valueExact value: 5039000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.01 million Calculation and evidence4027000 − 5039000 USD Exact free cash flow: -1012000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | USD 12 million Exact valueExact value: 12004000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.15 million Exact valueExact value: 13145000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.08 million Exact valueExact value: 8080000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.07 million Calculation and evidence13145000 − 8080000 USD Exact free cash flow: 5065000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-10-01 – 2007-09-30 | USD 21.12 million Exact valueExact value: 21118000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.08 million Exact valueExact value: 19081000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.63 million Exact valueExact value: 11634000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.45 million Calculation and evidence19081000 − 11634000 USD Exact free cash flow: 7447000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-10-01 – 2008-09-30 | USD 15.31 million Exact valueExact value: 15314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.79 million Exact valueExact value: 13794000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.57 million Exact valueExact value: 13565000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 229,000 Calculation and evidence13794000 − 13565000 USD Exact free cash flow: 229000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-10-01 – 2009-09-30 | −USD 1.24 million Exact valueExact value: -1239000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.08 million Exact valueExact value: 38075000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.91 million Exact valueExact value: 3909000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 34.17 million Calculation and evidence38075000 − 3909000 USD Exact free cash flow: 34166000 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.
65 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000353567, 353567, edgar:353567