Revenue
25.9 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 25864000 USD Source
59 filing records in this dataset, filed from 1995-02-14 to 2006-11-14. Explore the available filing history and original sources.
25.9 million USD
2006-09-30 · USD
9.24%
2006-09-30 · %
4.98 million USD
2006-09-30 · USD
-501 thousand USD
2006-09-30 · USD
7606000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
94.3 million USD
2005-10-01 – 2006-09-30
1.68 million USD
2005-10-01 – 2006-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-14.
Financial data available through: 2006-06-30.
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 81.13 million
–
Current period
USD 92.57 million
–
92574000 − 81132000 = 11442000 USD
81132000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source92574000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.83 million
–
Current period
USD 2.43 million
–
2431000 − 3831000 = -1400000 USD
3831000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source2431000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 10.97 million
–
Current period
USD 11.76 million
–
11756000 − 10966000 = 790000 USD
10966000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source11756000 USD · 2005-07-01 – 2006-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4.9 million
–
Current period
USD 8.04 million
–
8039000 − 4897000 = 3142000 USD
4897000 USD · 2004-07-01 – 2005-06-30
Inspect prior input Prior source8039000 USD · 2005-07-01 – 2006-06-30
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 |
|---|---|---|---|---|---|---|---|
| 2001 2000-07-01 – 2001-06-30 | 35763236 | 32816806 Derived | 2946430 | 1714121 Derived | 1232309 | Unavailable | Source
|
| 2002 2001-07-01 – 2002-06-30 | 34067418 | 32799165 Derived | 1268253 | 1456881 Derived | -188628 | Unavailable | Source
|
| 2003 2002-07-01 – 2003-06-30 | 55683341 | 51390923 Derived | 4292418 | 2424025 Derived | 1868393 | Unavailable | Source
|
| 2004 2003-07-01 – 2004-06-30 | 62349000 | 57539000 Derived | 4810000 | -2100000 Derived | 6910000 | 6961000 Derived | Source
|
| 2005 2004-07-01 – 2005-06-30 | 81132000 | 73357000 Derived | 7775000 | 3944000 Derived | 3831000 | 6069000 Derived | Source
|
| 2006 2005-07-01 – 2006-06-30 | 92574000 | 86192000 Derived | 6382000 | 3951000 Derived | 2431000 | 3717000 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 |
|---|---|---|---|
| 2001 | Revenue | 35763236 |
|
| 2002 | Revenue | 34067418 |
|
| 2003 | Revenue | 55683341 |
|
| 2004 | Revenue | 62349000 |
|
| 2005 | Revenue | 81132000 |
|
| 2006 | Revenue | 92574000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | -4.7% |
|
| 2003 | Year over year | 63.5% |
|
| 2004 | Year over year | 12% |
|
| 2005 | Year over year | 30.1% |
|
| 2006 | Year over year | 14.1% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | 8.2% |
|
| 2002 | Operating margin | 3.7% |
|
| 2003 | Operating margin | 7.7% |
|
| 2004 | Operating margin | 7.7% |
|
| 2005 | Operating margin | 9.6% |
|
| 2006 | Operating margin | 6.9% |
|
| 2001 | Net margin | 3.4% |
|
| 2002 | Net margin | -0.6% |
|
| 2003 | Net margin | 3.4% |
|
| 2004 | Net margin | 11.1% |
|
| 2005 | Net margin | 4.7% |
|
| 2006 | Net margin | 2.6% |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | 11.2% |
|
| 2005 | Free cash flow margin | 7.5% |
|
| 2006 | Free cash flow margin | 4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | 9252000 |
|
| 2005 | Operating cash flow | 10966000 |
|
| 2006 | Operating cash flow | 11756000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | 6961000 |
|
| 2005 | Free cash flow | 6069000 |
|
| 2006 | Free cash flow | 3717000 |
|
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 |
|---|---|---|---|
| 2001 | Liabilities / assets | 31.9% |
|
| 2002 | Liabilities / assets | 43.2% |
|
| 2003 | Liabilities / assets | 35.9% |
|
| 2004 | Liabilities / assets | 50.3% |
|
| 2005 | Liabilities / assets | 32.9% |
|
| 2006 | Liabilities / assets | 39.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 2.99× |
|
| 2002 | Current assets / current liabilities | 1.59× |
|
| 2003 | Current assets / current liabilities | 1.29× |
|
| 2004 | Current assets / current liabilities | 0.86× |
|
| 2005 | Current assets / current liabilities | 0.82× |
|
| 2006 | Current assets / current liabilities | 0.81× |
|
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 |
|---|---|---|---|---|
| 2001 2000-07-01 – 2001-06-30 | USD 1.23 million Exact valueExact value: 1232309 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 4.26 million Exact valueExact value: 4256493 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2002 2001-07-01 – 2002-06-30 | −USD 188,628 Exact valueExact value: -188628 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 3.04 million Exact valueExact value: 3043925 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2003 2002-07-01 – 2003-06-30 | USD 1.87 million Exact valueExact value: 1868393 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 2.75 million Exact valueExact value: 2751416 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2004 2003-07-01 – 2004-06-30 | USD 6.91 million Exact valueExact value: 6910000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.25 million Exact valueExact value: 9252000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2291000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.96 million Calculation and evidence9252000 − 2291000 USD Exact free cash flow: 6961000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-07-01 – 2005-06-30 | 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 10.97 million Exact valueExact value: 10966000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.9 million Exact valueExact value: 4897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.07 million Calculation and evidence10966000 − 4897000 USD Exact free cash flow: 6069000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-07-01 – 2006-06-30 | USD 2.43 million Exact valueExact value: 2431000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.76 million Exact valueExact value: 11756000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.04 million Exact valueExact value: 8039000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.72 million Calculation and evidence11756000 − 8039000 USD Exact free cash flow: 3717000 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.
59 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000753899, 753899, edgar:753899