Revenue
18.9 million USD
2006-12-31 · USD
Exact inputs and evidence
- Revenue: 18909000 USD Source
44 filing records in this dataset, filed from 1997-11-18 to 2007-02-07. Explore the available filing history and original sources.
14656000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-02-07.
Financial data available through: 2006-04-02.
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 81.26 million
–
Current period
USD 66.29 million
–
66286000 − 81261000 = -14975000 USD
81261000 USD · 2004-04-04 – 2005-04-03
Inspect prior input Prior source66286000 USD · 2005-04-03 – 2006-04-02
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 6.82 million
–
Current period
−USD 8.75 million
–
-8749000 − -6821000 = -1928000 USD
-6821000 USD · 2004-04-04 – 2005-04-03
Inspect prior input Prior source-8749000 USD · 2005-04-03 – 2006-04-02
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.69 million
–
Current period
−USD 16.24 million
–
-16237000 − -9694000 = -6543000 USD
-9694000 USD · 2004-04-04 – 2005-04-03
Inspect prior input Prior source-16237000 USD · 2005-04-03 – 2006-04-02
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.11 million
–
Current period
USD 279,000
–
279000 − 1106000 = -827000 USD
1106000 USD · 2004-04-04 – 2005-04-03
Inspect prior input Prior source279000 USD · 2005-04-03 – 2006-04-02
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 |
|---|---|---|---|---|---|---|---|
| 1997 1996-04-06 – 1997-04-05 | 109493000 | 86124000 Derived | 23369000 | 10268000 Derived | 13101000 | 10769000 Derived | Source
|
| 1998 1997-04-06 – 1998-04-05 | 115459000 | 103517000 Derived | 11942000 | 12975000 Derived | -1033000 | 5213000 Derived | Source
|
| 1999 1998-04-06 – 1999-04-05 | 66207000 | 70884000 Derived | -4677000 | 11053000 Derived | -15730000 | -117000 Derived | Source
|
| 2000 1999-04-03 – 2000-04-02 | 115679000 | 102897000 Derived | 12782000 | 33337000 Derived | -20555000 | -9519000 Derived | Source
|
| 2001 2000-04-02 – 2001-04-01 | 198199000 | 165241000 Derived | 32958000 | 7116000 Derived | 25842000 | -2388000 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 81937000 | 134595000 Derived | -52658000 | -3462000 Derived | -49196000 | -21653000 Derived | Source
|
| 2003 2002-03-31 – 2003-03-30 | 49220000 | 183747000 Derived | -134527000 | -923000 Derived | -133604000 | -44014000 Derived | Source
|
| 2004 2003-03-29 – 2004-03-28 | 65309000 | 83256000 Derived | -17947000 | 146000 Derived | -18093000 | -3138000 Derived | Source
|
| 2005 2004-04-04 – 2005-04-03 | 81261000 | 87797000 Derived | -6536000 | 285000 Derived | -6821000 | -10800000 Derived | Source
|
| 2006 2005-04-03 – 2006-04-02 | 66286000 | 83739000 Derived | -17453000 | -8704000 Derived | -8749000 | -16516000 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 |
|---|---|---|---|
| 1997 | Revenue | 109493000 |
|
| 1998 | Revenue | 115459000 |
|
| 1999 | Revenue | 66207000 |
|
| 2000 | Revenue | 115679000 |
|
| 2001 | Revenue | 198199000 |
|
| 2002 | Revenue | 81937000 |
|
| 2003 | Revenue | 49220000 |
|
| 2004 | Revenue | 65309000 |
|
| 2005 | Revenue | 81261000 |
|
| 2006 | Revenue | 66286000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | No prior comparable period |
|
| 1998 | Year over year | 5.4% |
|
| 1999 | Year over year | -42.7% |
|
| 2000 | Year over year | 74.7% |
|
| 2001 | Year over year | 71.3% |
|
| 2002 | Year over year | -58.7% |
|
| 2003 | Year over year | -39.9% |
|
| 2004 | Year over year | 32.7% |
|
| 2005 | Year over year | 24.4% |
|
| 2006 | Year over year | -18.4% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | 21.3% |
|
| 1998 | Operating margin | 10.3% |
|
| 1999 | Operating margin | -7.1% |
|
| 2000 | Operating margin | 11% |
|
| 2001 | Operating margin | 16.6% |
|
| 2002 | Operating margin | -64.3% |
|
| 2003 | Operating margin | -273.3% |
|
| 2004 | Operating margin | -27.5% |
|
| 2005 | Operating margin | -8% |
|
| 2006 | Operating margin | -26.3% |
|
| 1997 | Net margin | 12% |
|
| 1998 | Net margin | -0.9% |
|
| 1999 | Net margin | -23.8% |
|
| 2000 | Net margin | -17.8% |
|
| 2001 | Net margin | 13% |
|
| 2002 | Net margin | -60% |
|
| 2003 | Net margin | -271.4% |
|
| 2004 | Net margin | -27.7% |
|
| 2005 | Net margin | -8.4% |
|
| 2006 | Net margin | -13.2% |
|
| 1997 | Free cash flow margin | 9.8% |
|
| 1998 | Free cash flow margin | 4.5% |
|
| 1999 | Free cash flow margin | -0.2% |
|
| 2000 | Free cash flow margin | -8.2% |
|
| 2001 | Free cash flow margin | -1.2% |
|
| 2002 | Free cash flow margin | -26.4% |
|
| 2003 | Free cash flow margin | -89.4% |
|
| 2004 | Free cash flow margin | -4.8% |
|
| 2005 | Free cash flow margin | -13.3% |
|
| 2006 | Free cash flow margin | -24.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | 11860000 |
|
| 1998 | Operating cash flow | 8113000 |
|
| 1999 | Operating cash flow | 745000 |
|
| 2000 | Operating cash flow | -6258000 |
|
| 2001 | Operating cash flow | 9600000 |
|
| 2002 | Operating cash flow | -17289000 |
|
| 2003 | Operating cash flow | -42550000 |
|
| 2004 | Operating cash flow | -2884000 |
|
| 2005 | Operating cash flow | -9694000 |
|
| 2006 | Operating cash flow | -16237000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | 10769000 |
|
| 1998 | Free cash flow | 5213000 |
|
| 1999 | Free cash flow | -117000 |
|
| 2000 | Free cash flow | -9519000 |
|
| 2001 | Free cash flow | -2388000 |
|
| 2002 | Free cash flow | -21653000 |
|
| 2003 | Free cash flow | -44014000 |
|
| 2004 | Free cash flow | -3138000 |
|
| 2005 | Free cash flow | -10800000 |
|
| 2006 | Free cash flow | -16516000 |
|
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 |
|---|---|---|---|
| 1997-04-05 | Liabilities / assets | Not reported | No source recorded |
| 1998-04-05 | Liabilities / assets | Not reported |
|
| 1999-04-05 | Liabilities / assets | Not reported |
|
| 2000-04-02 | Liabilities / assets | Not reported |
|
| 2001-04-01 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 16.9% |
|
| 2003 | Liabilities / assets | 46.3% |
|
| 2004 | Liabilities / assets | 49.8% |
|
| 2005 | Liabilities / assets | 61.6% |
|
| 2006 | Liabilities / assets | 57.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997-04-05 | Current assets / current liabilities | Not reported | No source recorded |
| 1998 | Current assets / current liabilities | 2.53× |
|
| 1999 | Current assets / current liabilities | 2.11× |
|
| 2000 | Current assets / current liabilities | 4.05× |
|
| 2001 | Current assets / current liabilities | 2.83× |
|
| 2002 | Current assets / current liabilities | 3.55× |
|
| 2003 | Current assets / current liabilities | 1.81× |
|
| 2004 | Current assets / current liabilities | 1.99× |
|
| 2005 | Current assets / current liabilities | 1.57× |
|
| 2006 | Current assets / current liabilities | 1.75× |
|
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 |
|---|---|---|---|---|
| 1997 1996-04-06 – 1997-04-05 | USD 13.1 million Exact valueExact value: 13101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.86 million Exact valueExact value: 11860000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.09 million Exact valueExact value: 1091000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.77 million Calculation and evidence11860000 − 1091000 USD Exact free cash flow: 10769000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-06 – 1998-04-05 | −USD 1.03 million Exact valueExact value: -1033000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.11 million Exact valueExact value: 8113000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.9 million Exact valueExact value: 2900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.21 million Calculation and evidence8113000 − 2900000 USD Exact free cash flow: 5213000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-06 – 1999-04-05 | −USD 15.73 million Exact valueExact value: -15730000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 745,000 Exact valueExact value: 745000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 862,000 Exact valueExact value: 862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 117,000 Calculation and evidence745000 − 862000 USD Exact free cash flow: -117000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-04-03 – 2000-04-02 | −USD 20.56 million Exact valueExact value: -20555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.26 million Exact valueExact value: -6258000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.26 million Exact valueExact value: 3261000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.52 million Calculation and evidence-6258000 − 3261000 USD Exact free cash flow: -9519000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-02 – 2001-04-01 | USD 25.84 million Exact valueExact value: 25842000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.6 million Exact valueExact value: 9600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.99 million Exact valueExact value: 11988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.39 million Calculation and evidence9600000 − 11988000 USD Exact free cash flow: -2388000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | −USD 49.2 million Exact valueExact value: -49196000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.29 million Exact valueExact value: -17289000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.36 million Exact valueExact value: 4364000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.65 million Calculation and evidence-17289000 − 4364000 USD Exact free cash flow: -21653000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-03-31 – 2003-03-30 | −USD 133.6 million Exact valueExact value: -133604000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 42.55 million Exact valueExact value: -42550000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.46 million Exact valueExact value: 1464000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 44.01 million Calculation and evidence-42550000 − 1464000 USD Exact free cash flow: -44014000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-03-29 – 2004-03-28 | −USD 18.09 million Exact valueExact value: -18093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.88 million Exact valueExact value: -2884000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 254,000 Exact valueExact value: 254000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.14 million Calculation and evidence-2884000 − 254000 USD Exact free cash flow: -3138000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-04-04 – 2005-04-03 | −USD 6.82 million Exact valueExact value: -6821000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.69 million Exact valueExact value: -9694000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.11 million Exact valueExact value: 1106000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.8 million Calculation and evidence-9694000 − 1106000 USD Exact free cash flow: -10800000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-04-03 – 2006-04-02 | −USD 8.75 million Exact valueExact value: -8749000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.24 million Exact valueExact value: -16237000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 279,000 Exact valueExact value: 279000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.52 million Calculation and evidence-16237000 − 279000 USD Exact free cash flow: -16516000 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: 0000828119, 828119, edgar:828119