Revenue
163 million USD
2004-12-31 · USD
Exact inputs and evidence
- Revenue: 163053000 USD Source
41 filing records in this dataset, filed from 1996-06-17 to 2005-02-08. Explore the available filing history and original sources.
163 million USD
2004-12-31 · USD
10.31%
2004-12-31 · %
22.6 million USD
2004-12-31 · USD
20.8 million USD
2004-12-31 · USD
132106000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
673 million USD
2004-01-01 – 2004-12-31
32.7 million USD
2004-01-01 – 2004-12-31
10.8 million USD
2004-01-01 – 2004-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-02-08.
Financial data available through: 2004-03-31.
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 562.75 million
–
Current period
USD 650.11 million
–
650109000 − 562746000 = 87363000 USD
562746000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source650109000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.97 million
–
Current period
−USD 13.48 million
–
-13480000 − 3966000 = -17446000 USD
3966000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source-13480000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 33.97 million
–
Current period
USD 51.21 million
–
51210000 − 33973000 = 17237000 USD
33973000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source51210000 USD · 2003-04-01 – 2004-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 21.9 million
–
Current period
USD 15.45 million
–
15448000 − 21897000 = -6449000 USD
21897000 USD · 2002-04-01 – 2003-03-31
Inspect prior input Prior source15448000 USD · 2003-04-01 – 2004-03-31
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 1994-04-01 – 1995-03-31 | 345631000 | 305887000 Derived | 39744000 | 30019000 Derived | 9725000 | 6866000 Derived | Source
|
| 1996 1995-04-01 – 1996-03-31 | 387709000 | 326956000 Derived | 60753000 | 27077000 Derived | 33676000 | 13182000 Derived | Source
|
| 1997 1996-04-01 – 1997-03-31 | 488689000 | 431342000 Derived | 57347000 | 26450000 Derived | 30897000 | 2467000 Derived | Source
|
| 1998 1997-04-01 – 1998-03-31 | 547735000 | 455029000 Derived | 92706000 | 47553000 Derived | 45153000 | -18643000 Derived | Source
|
| 1999 1998-04-01 – 1999-03-31 | 534103000 | 496352000 Derived | 37751000 | 25230000 Derived | 12521000 | -27211000 Derived | Source
|
| 2000 1999-04-01 – 2000-03-31 | 543445000 | 521655000 Derived | 21790000 | 21049000 Derived | 741000 | 3466000 Derived | Source
|
| 2001 2000-04-01 – 2001-03-31 | 545432000 | 619717000 Derived | -74285000 | -7757000 Derived | -66528000 | 4701000 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 529505000 | 477756000 Derived | 51749000 | 32631000 Derived | 19118000 | 6416000 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 562746000 | 495884000 Derived | 66862000 | 62896000 Derived | 3966000 | 12076000 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 650109000 | 576538000 Derived | 73571000 | 87051000 Derived | -13480000 | 35762000 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 | 345631000 |
|
| 1996 | Revenue | 387709000 |
|
| 1997 | Revenue | 488689000 |
|
| 1998 | Revenue | 547735000 |
|
| 1999 | Revenue | 534103000 |
|
| 2000 | Revenue | 543445000 |
|
| 2001 | Revenue | 545432000 |
|
| 2002 | Revenue | 529505000 |
|
| 2003 | Revenue | 562746000 |
|
| 2004 | Revenue | 650109000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Year over year | No prior comparable period |
|
| 1996 | Year over year | 12.2% |
|
| 1997 | Year over year | 26% |
|
| 1998 | Year over year | 12.1% |
|
| 1999 | Year over year | -2.5% |
|
| 2000 | Year over year | 1.7% |
|
| 2001 | Year over year | 0.4% |
|
| 2002 | Year over year | -2.9% |
|
| 2003 | Year over year | 6.3% |
|
| 2004 | Year over year | 15.5% |
|
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 | 11.5% |
|
| 1996 | Operating margin | 15.7% |
|
| 1997 | Operating margin | 11.7% |
|
| 1998 | Operating margin | 16.9% |
|
| 1999 | Operating margin | 7.1% |
|
| 2000 | Operating margin | 4% |
|
| 2001 | Operating margin | -13.6% |
|
| 2002 | Operating margin | 9.8% |
|
| 2003 | Operating margin | 11.9% |
|
| 2004 | Operating margin | 11.3% |
|
| 1995 | Net margin | 2.8% |
|
| 1996 | Net margin | 8.7% |
|
| 1997 | Net margin | 6.3% |
|
| 1998 | Net margin | 8.2% |
|
| 1999 | Net margin | 2.3% |
|
| 2000 | Net margin | 0.1% |
|
| 2001 | Net margin | -12.2% |
|
| 2002 | Net margin | 3.6% |
|
| 2003 | Net margin | 0.7% |
|
| 2004 | Net margin | -2.1% |
|
| 1995 | Free cash flow margin | 2% |
|
| 1996 | Free cash flow margin | 3.4% |
|
| 1997 | Free cash flow margin | 0.5% |
|
| 1998 | Free cash flow margin | -3.4% |
|
| 1999 | Free cash flow margin | -5.1% |
|
| 2000 | Free cash flow margin | 0.6% |
|
| 2001 | Free cash flow margin | 0.9% |
|
| 2002 | Free cash flow margin | 1.2% |
|
| 2003 | Free cash flow margin | 2.1% |
|
| 2004 | Free cash flow margin | 5.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Operating cash flow | 18454000 |
|
| 1996 | Operating cash flow | 30762000 |
|
| 1997 | Operating cash flow | 32418000 |
|
| 1998 | Operating cash flow | 20854000 |
|
| 1999 | Operating cash flow | 3247000 |
|
| 2000 | Operating cash flow | 23526000 |
|
| 2001 | Operating cash flow | 25624000 |
|
| 2002 | Operating cash flow | 23560000 |
|
| 2003 | Operating cash flow | 33973000 |
|
| 2004 | Operating cash flow | 51210000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1995 | Free cash flow | 6866000 |
|
| 1996 | Free cash flow | 13182000 |
|
| 1997 | Free cash flow | 2467000 |
|
| 1998 | Free cash flow | -18643000 |
|
| 1999 | Free cash flow | -27211000 |
|
| 2000 | Free cash flow | 3466000 |
|
| 2001 | Free cash flow | 4701000 |
|
| 2002 | Free cash flow | 6416000 |
|
| 2003 | Free cash flow | 12076000 |
|
| 2004 | Free cash flow | 35762000 |
|
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 | Liabilities / assets | 58.4% |
|
| 1996 | Liabilities / assets | 53.9% |
|
| 1997 | Liabilities / assets | 53% |
|
| 1998 | Liabilities / assets | 52.2% |
|
| 1999 | Liabilities / assets | 52.5% |
|
| 2000 | Liabilities / assets | 54.2% |
|
| 2001 | Liabilities / assets | 64.5% |
|
| 2002 | Liabilities / assets | 62.5% |
|
| 2003 | Liabilities / assets | 64.5% |
|
| 2004 | Liabilities / assets | 53.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1995 | Current assets / current liabilities | 1.73× |
|
| 1996 | Current assets / current liabilities | 1.87× |
|
| 1997 | Current assets / current liabilities | 1.98× |
|
| 1998 | Current assets / current liabilities | 2.41× |
|
| 1999 | Current assets / current liabilities | 2.47× |
|
| 2000 | Current assets / current liabilities | 1.93× |
|
| 2001 | Current assets / current liabilities | 1.88× |
|
| 2002 | Current assets / current liabilities | 2.09× |
|
| 2003 | Current assets / current liabilities | 2.16× |
|
| 2004 | Current assets / current liabilities | 2.33× |
|
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 1994-04-01 – 1995-03-31 | USD 9.73 million Exact valueExact value: 9725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.45 million Exact valueExact value: 18454000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.59 million Exact valueExact value: 11588000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.87 million Calculation and evidence18454000 − 11588000 USD Exact free cash flow: 6866000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1996 1995-04-01 – 1996-03-31 | USD 33.68 million Exact valueExact value: 33676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.76 million Exact valueExact value: 30762000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.58 million Exact valueExact value: 17580000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.18 million Calculation and evidence30762000 − 17580000 USD Exact free cash flow: 13182000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-04-01 – 1997-03-31 | USD 30.9 million Exact valueExact value: 30897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.42 million Exact valueExact value: 32418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29.95 million Exact valueExact value: 29951000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.47 million Calculation and evidence32418000 − 29951000 USD Exact free cash flow: 2467000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-04-01 – 1998-03-31 | USD 45.15 million Exact valueExact value: 45153000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.85 million Exact valueExact value: 20854000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.5 million Exact valueExact value: 39497000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.64 million Calculation and evidence20854000 − 39497000 USD Exact free cash flow: -18643000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-04-01 – 1999-03-31 | USD 12.52 million Exact valueExact value: 12521000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.25 million Exact valueExact value: 3247000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.46 million Exact valueExact value: 30458000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.21 million Calculation and evidence3247000 − 30458000 USD Exact free cash flow: -27211000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-04-01 – 2000-03-31 | USD 741,000 Exact valueExact value: 741000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.53 million Exact valueExact value: 23526000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.06 million Exact valueExact value: 20060000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.47 million Calculation and evidence23526000 − 20060000 USD Exact free cash flow: 3466000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-04-01 – 2001-03-31 | −USD 66.53 million Exact valueExact value: -66528000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.62 million Exact valueExact value: 25624000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.92 million Exact valueExact value: 20923000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.7 million Calculation and evidence25624000 − 20923000 USD Exact free cash flow: 4701000 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 19.12 million Exact valueExact value: 19118000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.56 million Exact valueExact value: 23560000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.14 million Exact valueExact value: 17144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.42 million Calculation and evidence23560000 − 17144000 USD Exact free cash flow: 6416000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | USD 3.97 million Exact valueExact value: 3966000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33.97 million Exact valueExact value: 33973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.9 million Exact valueExact value: 21897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.08 million Calculation and evidence33973000 − 21897000 USD Exact free cash flow: 12076000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 13.48 million Exact valueExact value: -13480000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.21 million Exact valueExact value: 51210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.45 million Exact valueExact value: 15448000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35.76 million Calculation and evidence51210000 − 15448000 USD Exact free cash flow: 35762000 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000912088, 912088, edgar:912088