Revenue
117 million USD
2005-07-01 · USD
Exact inputs and evidence
- Revenue: 117471000 USD Source
37 filing records in this dataset, filed from 1996-08-12 to 2005-08-12. Explore the available filing history and original sources.
37649000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2005-08-12.
Financial data available through: 2004-12-31.
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 413.48 million
–
Current period
USD 430.78 million
–
430780000 − 413475000 = 17305000 USD
413475000 USD · 2003-01-03 – 2004-01-02
Inspect prior input Prior source430780000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 12.77 million
–
Current period
−USD 468,000
–
-468000 − -12770000 = 12302000 USD
-12770000 USD · 2003-01-03 – 2004-01-02
Inspect prior input Prior source-468000 USD · 2004-01-01 – 2004-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Operating cash flow, Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 1996 1995-01-04 – 1996-01-03 | 235179000 | 188003000 Derived | 47176000 | 28772000 Derived | 18404000 | -88382000 Derived | Source
|
| 1997 1996-01-04 – 1997-01-03 | 268847000 | 214703000 Derived | 54144000 | 35620000 Derived | 18524000 | -83420000 Derived | Source
|
| 1998 1997-01-03 – 1998-01-02 | 302274000 | 249158000 Derived | 53116000 | 44325000 Derived | 8791000 | -151466000 Derived | Source
|
| 1999 1998-01-02 – 1999-01-01 | 338974000 | 289525000 Derived | 49449000 | 51360000 Derived | -1911000 | -87539000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 371684000 | 312813000 Derived | 58871000 | 61857000 Derived | -2986000 | -82176000 Derived | Source
|
| 2000 1999-12-30 – 2000-12-29 | 436574000 | 365163000 Derived | 71411000 | 73833000 Derived | -2422000 | -6975000 Derived | Source
|
| 2001 2000-12-29 – 2001-12-28 | 436658000 | 377582000 Derived | 59076000 | 71449000 Derived | -12373000 | 18952000 Derived | Source
|
| 2003 2002-01-03 – 2003-01-02 | 420321000 | 354842000 Derived | 65479000 | 76342000 Derived | -10863000 | 19609000 Derived | Source
|
| 2004 2003-01-03 – 2004-01-02 | 413475000 | 357097000 Derived | 56378000 | 69148000 Derived | -12770000 | 36525000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 430780000 | 360649000 Derived | 70131000 | 70599000 Derived | -468000 | Unavailable | 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 |
|---|---|---|---|
| 1996 | Revenue | 235179000 |
|
| 1997 | Revenue | 268847000 |
|
| 1998 | Revenue | 302274000 |
|
| 1999 | Revenue | 338974000 |
|
| 1999 | Revenue | 371684000 |
|
| 2000 | Revenue | 436574000 |
|
| 2001 | Revenue | 436658000 |
|
| 2003 | Revenue | 420321000 |
|
| 2004 | Revenue | 413475000 |
|
| 2004 | Revenue | 430780000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 8.5% |
|
| 1997 | Year over year | 14.3% |
|
| 1998 | Year over year | 12.4% |
|
| 1999 | Year over year | 12.1% |
|
| 1999 | Year over year | 9.6% |
|
| 2000 | Year over year | 17.5% |
|
| 2001 | Year over year | 0% |
|
| 2003 | Year over year | -3.7% |
|
| 2004 | Year over year | -1.6% |
|
| 2004 | Year over year | 4.2% |
|
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 |
|---|---|---|---|
| 1996 | Operating margin | 20.1% |
|
| 1997 | Operating margin | 20.1% |
|
| 1998 | Operating margin | 17.6% |
|
| 1999 | Operating margin | 14.6% |
|
| 1999 | Operating margin | 15.8% |
|
| 2000 | Operating margin | 16.4% |
|
| 2001 | Operating margin | 13.5% |
|
| 2003 | Operating margin | 15.6% |
|
| 2004 | Operating margin | 13.6% |
|
| 2004 | Operating margin | 16.3% |
|
| 1996 | Net margin | 7.8% |
|
| 1997 | Net margin | 6.9% |
|
| 1998 | Net margin | 2.9% |
|
| 1999 | Net margin | -0.6% |
|
| 1999 | Net margin | -0.8% |
|
| 2000 | Net margin | -0.6% |
|
| 2001 | Net margin | -2.8% |
|
| 2003 | Net margin | -2.6% |
|
| 2004 | Net margin | -3.1% |
|
| 2004 | Net margin | -0.1% |
|
| 1996 | Free cash flow margin | -37.6% |
|
| 1997 | Free cash flow margin | -31% |
|
| 1998 | Free cash flow margin | -50.1% |
|
| 1999 | Free cash flow margin | -25.8% |
|
| 1999 | Free cash flow margin | -22.1% |
|
| 2000 | Free cash flow margin | -1.6% |
|
| 2001 | Free cash flow margin | 4.3% |
|
| 2003 | Free cash flow margin | 4.7% |
|
| 2004 | Free cash flow margin | 8.8% |
|
| 2004 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Operating cash flow | 44037000 |
|
| 1997 | Operating cash flow | 72159000 |
|
| 1998 | Operating cash flow | 27919000 |
|
| 1999 | Operating cash flow | 43644000 |
|
| 1999 | Operating cash flow | 41444000 |
|
| 2000 | Operating cash flow | 36524000 |
|
| 2001 | Operating cash flow | 51053000 |
|
| 2003 | Operating cash flow | 48227000 |
|
| 2004 | Operating cash flow | 54897000 |
|
| 2004 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1996 | Free cash flow | -88382000 |
|
| 1997 | Free cash flow | -83420000 |
|
| 1998 | Free cash flow | -151466000 |
|
| 1999 | Free cash flow | -87539000 |
|
| 1999 | Free cash flow | -82176000 |
|
| 2000 | Free cash flow | -6975000 |
|
| 2001 | Free cash flow | 18952000 |
|
| 2003 | Free cash flow | 19609000 |
|
| 2004 | Free cash flow | 36525000 |
|
| 2004 | Free cash flow | Unavailable | No source recorded |
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 |
|---|---|---|---|
| 1996-01-03 | Liabilities / assets | Not reported | No source recorded |
| 1997 | Liabilities / assets | 92.4% |
|
| 1998 | Liabilities / assets | 92.9% |
|
| 1999 | Liabilities / assets | 94.8% |
|
| 1999 | Liabilities / assets | 95.8% |
|
| 2000 | Liabilities / assets | 96.3% |
|
| 2001 | Liabilities / assets | 97.6% |
|
| 2003-01-02 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 100.3% |
|
| 2004 | Liabilities / assets | 100.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996-01-03 | Current assets / current liabilities | Not reported | No source recorded |
| 1997 | Current assets / current liabilities | 0.71× |
|
| 1998 | Current assets / current liabilities | 0.59× |
|
| 1999 | Current assets / current liabilities | 0.67× |
|
| 1999 | Current assets / current liabilities | 0.98× |
|
| 2000 | Current assets / current liabilities | 0.64× |
|
| 2001 | Current assets / current liabilities | 0.72× |
|
| 2003-01-02 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.11× |
|
| 2004 | Current assets / current liabilities | 1.22× |
|
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 |
|---|---|---|---|---|
| 1996 1995-01-04 – 1996-01-03 | USD 18.4 million Exact valueExact value: 18404000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44.04 million Exact valueExact value: 44037000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 132.42 million Exact valueExact value: 132419000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 88.38 million Calculation and evidence44037000 − 132419000 USD Exact free cash flow: -88382000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1997 1996-01-04 – 1997-01-03 | USD 18.52 million Exact valueExact value: 18524000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 72.16 million Exact valueExact value: 72159000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 155.58 million Exact valueExact value: 155579000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 83.42 million Calculation and evidence72159000 − 155579000 USD Exact free cash flow: -83420000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1998 1997-01-03 – 1998-01-02 | USD 8.79 million Exact valueExact value: 8791000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.92 million Exact valueExact value: 27919000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 179.39 million Exact valueExact value: 179385000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 151.47 million Calculation and evidence27919000 − 179385000 USD Exact free cash flow: -151466000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-01-02 – 1999-01-01 | −USD 1.91 million Exact valueExact value: -1911000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 43.64 million Exact valueExact value: 43644000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 131.18 million Exact valueExact value: 131183000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 87.54 million Calculation and evidence43644000 − 131183000 USD Exact free cash flow: -87539000 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 2.99 million Exact valueExact value: -2986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 41.44 million Exact valueExact value: 41444000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 123.62 million Exact valueExact value: 123620000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 82.18 million Calculation and evidence41444000 − 123620000 USD Exact free cash flow: -82176000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-12-30 – 2000-12-29 | −USD 2.42 million Exact valueExact value: -2422000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36.52 million Exact valueExact value: 36524000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 43.5 million Exact valueExact value: 43499000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.98 million Calculation and evidence36524000 − 43499000 USD Exact free cash flow: -6975000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-12-29 – 2001-12-28 | −USD 12.37 million Exact valueExact value: -12373000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.05 million Exact valueExact value: 51053000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.1 million Exact valueExact value: 32101000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.95 million Calculation and evidence51053000 − 32101000 USD Exact free cash flow: 18952000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-01-03 – 2003-01-02 | −USD 10.86 million Exact valueExact value: -10863000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 48.23 million Exact valueExact value: 48227000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.62 million Exact valueExact value: 28618000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.61 million Calculation and evidence48227000 − 28618000 USD Exact free cash flow: 19609000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-01-03 – 2004-01-02 | −USD 12.77 million Exact valueExact value: -12770000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54.9 million Exact valueExact value: 54897000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.37 million Exact valueExact value: 18372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36.53 million Calculation and evidence54897000 − 18372000 USD Exact free cash flow: 36525000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 468,000 Exact valueExact value: -468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
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.
37 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000916536, 916536, edgar:916536