Revenue
124 million USD
2004-06-30 · USD
Exact inputs and evidence
- Revenue: 124094000 USD Source
46 filing records in this dataset, filed from 1994-03-24 to 2004-08-06. Explore the available filing history and original sources.
12182000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2004-08-06.
Financial data available through: 2003-12-31.
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 412.39 million
–
Current period
USD 405.69 million
–
405692000 − 412385000 = -6693000 USD
412385000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source405692000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.87 million
–
Current period
−USD 24.48 million
–
-24475000 − -3867000 = -20608000 USD
-3867000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source-24475000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 54.04 million
–
Current period
USD 43.48 million
–
43475000 − 54044000 = -10569000 USD
54044000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source43475000 USD · 2003-01-01 – 2003-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 28.51 million
–
Current period
USD 28.72 million
–
28717000 − 28513000 = 204000 USD
28513000 USD · 2002-01-01 – 2002-12-31
Inspect prior input Prior source28717000 USD · 2003-01-01 – 2003-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | 134303000 | 100935000 Derived | 33368000 | 14938000 Derived | 18430000 | -20139000 Derived | Source
|
| 1995 1995-01-01 – 1995-12-31 | 205628000 | 162017000 Derived | 43611000 | 26042000 Derived | 17569000 | -36130000 Derived | Source
|
| 1996 1996-01-01 – 1996-12-31 | 271100000 | 206668000 Derived | 64432000 | 34182000 Derived | 30250000 | -68088000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 340961000 | 250123000 Derived | 90838000 | 64907000 Derived | 25931000 | -35251000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 469405000 | 380444000 Derived | 88961000 | 35114000 Derived | 53847000 | 53960000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 552732000 | 451996000 Derived | 100736000 | 65854000 Derived | 34882000 | 79408000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 541764000 | 417335000 Derived | 124429000 | 61929000 Derived | 62500000 | 58131000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 482222000 | 410505000 Derived | 71717000 | 31524000 Derived | 40193000 | 40229000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 412385000 | 378828000 Derived | 33557000 | 37424000 Derived | -3867000 | 25531000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 405692000 | 391188000 Derived | 14504000 | 38979000 Derived | -24475000 | 14758000 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 |
|---|---|---|---|
| 1994 | Revenue | 134303000 |
|
| 1995 | Revenue | 205628000 |
|
| 1996 | Revenue | 271100000 |
|
| 1997 | Revenue | 340961000 |
|
| 1998 | Revenue | 469405000 |
|
| 1999 | Revenue | 552732000 |
|
| 2000 | Revenue | 541764000 |
|
| 2001 | Revenue | 482222000 |
|
| 2002 | Revenue | 412385000 |
|
| 2003 | Revenue | 405692000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Year over year | 23.4% |
|
| 1995 | Year over year | 53.1% |
|
| 1996 | Year over year | 31.8% |
|
| 1997 | Year over year | 25.8% |
|
| 1998 | Year over year | 37.7% |
|
| 1999 | Year over year | 17.8% |
|
| 2000 | Year over year | -2% |
|
| 2001 | Year over year | -11% |
|
| 2002 | Year over year | -14.5% |
|
| 2003 | Year over year | -1.6% |
|
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 |
|---|---|---|---|
| 1994 | Operating margin | 24.8% |
|
| 1995 | Operating margin | 21.2% |
|
| 1996 | Operating margin | 23.8% |
|
| 1997 | Operating margin | 26.6% |
|
| 1998 | Operating margin | 19% |
|
| 1999 | Operating margin | 18.2% |
|
| 2000 | Operating margin | 23% |
|
| 2001 | Operating margin | 14.9% |
|
| 2002 | Operating margin | 8.1% |
|
| 2003 | Operating margin | 3.6% |
|
| 1994 | Net margin | 13.7% |
|
| 1995 | Net margin | 8.5% |
|
| 1996 | Net margin | 11.2% |
|
| 1997 | Net margin | 7.6% |
|
| 1998 | Net margin | 11.5% |
|
| 1999 | Net margin | 6.3% |
|
| 2000 | Net margin | 11.5% |
|
| 2001 | Net margin | 8.3% |
|
| 2002 | Net margin | -0.9% |
|
| 2003 | Net margin | -6% |
|
| 1994 | Free cash flow margin | -15% |
|
| 1995 | Free cash flow margin | -17.6% |
|
| 1996 | Free cash flow margin | -25.1% |
|
| 1997 | Free cash flow margin | -10.3% |
|
| 1998 | Free cash flow margin | 11.5% |
|
| 1999 | Free cash flow margin | 14.4% |
|
| 2000 | Free cash flow margin | 10.7% |
|
| 2001 | Free cash flow margin | 8.3% |
|
| 2002 | Free cash flow margin | 6.2% |
|
| 2003 | Free cash flow margin | 3.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Operating cash flow | 28334000 |
|
| 1995 | Operating cash flow | 38628000 |
|
| 1996 | Operating cash flow | 66178000 |
|
| 1997 | Operating cash flow | 72617000 |
|
| 1998 | Operating cash flow | 82433000 |
|
| 1999 | Operating cash flow | 99792000 |
|
| 2000 | Operating cash flow | 77833000 |
|
| 2001 | Operating cash flow | 63211000 |
|
| 2002 | Operating cash flow | 54044000 |
|
| 2003 | Operating cash flow | 43475000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1994 | Free cash flow | -20139000 |
|
| 1995 | Free cash flow | -36130000 |
|
| 1996 | Free cash flow | -68088000 |
|
| 1997 | Free cash flow | -35251000 |
|
| 1998 | Free cash flow | 53960000 |
|
| 1999 | Free cash flow | 79408000 |
|
| 2000 | Free cash flow | 58131000 |
|
| 2001 | Free cash flow | 40229000 |
|
| 2002 | Free cash flow | 25531000 |
|
| 2003 | Free cash flow | 14758000 |
|
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 |
|---|---|---|---|
| 1994 | Liabilities / assets | 53.1% |
|
| 1995 | Liabilities / assets | 59.4% |
|
| 1996 | Liabilities / assets | 44.8% |
|
| 1997 | Liabilities / assets | 56.2% |
|
| 1998 | Liabilities / assets | 54.5% |
|
| 1999 | Liabilities / assets | 52.4% |
|
| 2000 | Liabilities / assets | 42.7% |
|
| 2001 | Liabilities / assets | 38.8% |
|
| 2002 | Liabilities / assets | 36.9% |
|
| 2003 | Liabilities / assets | 32.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1994 | Current assets / current liabilities | 1.38× |
|
| 1995 | Current assets / current liabilities | 2.08× |
|
| 1996 | Current assets / current liabilities | 1.48× |
|
| 1997 | Current assets / current liabilities | 0.76× |
|
| 1998 | Current assets / current liabilities | 0.77× |
|
| 1999 | Current assets / current liabilities | 0.72× |
|
| 2000 | Current assets / current liabilities | 0.92× |
|
| 2001 | Current assets / current liabilities | 1.29× |
|
| 2002 | Current assets / current liabilities | 1.77× |
|
| 2003 | Current assets / current liabilities | 1.12× |
|
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 |
|---|---|---|---|---|
| 1994 1994-01-01 – 1994-12-31 | USD 18.43 million Exact valueExact value: 18430000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.33 million Exact valueExact value: 28334000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48.47 million Exact valueExact value: 48473000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.14 million Calculation and evidence28334000 − 48473000 USD Exact free cash flow: -20139000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1995 1995-01-01 – 1995-12-31 | USD 17.57 million Exact valueExact value: 17569000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.63 million Exact valueExact value: 38628000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 74.76 million Exact valueExact value: 74758000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.13 million Calculation and evidence38628000 − 74758000 USD Exact free cash flow: -36130000 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 30.25 million Exact valueExact value: 30250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 66.18 million Exact valueExact value: 66178000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 134.27 million Exact valueExact value: 134266000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 68.09 million Calculation and evidence66178000 − 134266000 USD Exact free cash flow: -68088000 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 25.93 million Exact valueExact value: 25931000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 72.62 million Exact valueExact value: 72617000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 107.87 million Exact valueExact value: 107868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 35.25 million Calculation and evidence72617000 − 107868000 USD Exact free cash flow: -35251000 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 53.85 million Exact valueExact value: 53847000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 82.43 million Exact valueExact value: 82433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.47 million Exact valueExact value: 28473000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53.96 million Calculation and evidence82433000 − 28473000 USD Exact free cash flow: 53960000 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 34.88 million Exact valueExact value: 34882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 99.79 million Exact valueExact value: 99792000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.38 million Exact valueExact value: 20384000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 79.41 million Calculation and evidence99792000 − 20384000 USD Exact free cash flow: 79408000 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 62.5 million Exact valueExact value: 62500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 77.83 million Exact valueExact value: 77833000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.7 million Exact valueExact value: 19702000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 58.13 million Calculation and evidence77833000 − 19702000 USD Exact free cash flow: 58131000 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 40.19 million Exact valueExact value: 40193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 63.21 million Exact valueExact value: 63211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.98 million Exact valueExact value: 22982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.23 million Calculation and evidence63211000 − 22982000 USD Exact free cash flow: 40229000 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 3.87 million Exact valueExact value: -3867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54.04 million Exact valueExact value: 54044000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.51 million Exact valueExact value: 28513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.53 million Calculation and evidence54044000 − 28513000 USD Exact free cash flow: 25531000 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 24.48 million Exact valueExact value: -24475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 43.48 million Exact valueExact value: 43475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.72 million Exact valueExact value: 28717000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.76 million Calculation and evidence43475000 − 28717000 USD Exact free cash flow: 14758000 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.
46 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000080293, 80293, edgar:80293