Revenue
36.4 million USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 36434000 USD Source
48 filing records in this dataset, filed from 1996-08-02 to 2006-11-13. Explore the available filing history and original sources.
52000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2006-11-13.
Financial data available through: 2004-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 150.07 million
–
Current period
USD 129.23 million
–
129230000 − 150067000 = -20837000 USD
150067000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source129230000 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 41.08 million
–
Current period
−USD 1.69 million
–
-1689000 − -41082000 = 39393000 USD
-41082000 USD · 2003-01-01 – 2003-12-31
Inspect prior input Prior source-1689000 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 1996-01-01 – 1996-12-31 | 268937000 | 252111000 Derived | 16826000 | 9173000 Derived | 7653000 | 3018000 Derived | Source
|
| 1997 1997-01-01 – 1997-12-31 | 303911000 | 287910000 Derived | 16001000 | 9861000 Derived | 6140000 | -9308000 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 302789000 | 316067000 Derived | -13278000 | -131000 Derived | -13147000 | -3345000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 359219000 | 363347000 Derived | -4128000 | -8897000 Derived | 4769000 | -9615000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 576459000 | 554440000 Derived | 22019000 | 16328000 Derived | 5691000 | -45942000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 171388000 | 180701000 Derived | -9313000 | 12511000 Derived | -21824000 | 26295000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 165101000 | 171416000 Derived | -6315000 | 19892000 Derived | -26207000 | 18260000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 150067000 | 157263000 Derived | -7196000 | 33886000 Derived | -41082000 | Unavailable | Source
|
| 2004 2003-02-01 – 2004-01-31 | 12368000 | 12926000 Derived | -558000 | -1512000 Derived | 954000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 129230000 | 128393000 Derived | 837000 | 2526000 Derived | -1689000 | 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 | 268937000 |
|
| 1997 | Revenue | 303911000 |
|
| 1998 | Revenue | 302789000 |
|
| 1999 | Revenue | 359219000 |
|
| 2000 | Revenue | 576459000 |
|
| 2001 | Revenue | 171388000 |
|
| 2002 | Revenue | 165101000 |
|
| 2003 | Revenue | 150067000 |
|
| 2004 | Revenue | 12368000 |
|
| 2004 | Revenue | 129230000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Year over year | 20.4% |
|
| 1997 | Year over year | 13% |
|
| 1998 | Year over year | -0.4% |
|
| 1999 | Year over year | 18.6% |
|
| 2000 | Year over year | 60.5% |
|
| 2001 | Year over year | -70.3% |
|
| 2002 | Year over year | -3.7% |
|
| 2003 | Year over year | -9.1% |
|
| 2004 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -13.9% |
|
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 | 6.3% |
|
| 1997 | Operating margin | 5.3% |
|
| 1998 | Operating margin | -4.4% |
|
| 1999 | Operating margin | -1.1% |
|
| 2000 | Operating margin | 3.8% |
|
| 2001 | Operating margin | -5.4% |
|
| 2002 | Operating margin | -3.8% |
|
| 2003 | Operating margin | -4.8% |
|
| 2004 | Operating margin | -4.5% |
|
| 2004 | Operating margin | 0.6% |
|
| 1996 | Net margin | 2.8% |
|
| 1997 | Net margin | 2% |
|
| 1998 | Net margin | -4.3% |
|
| 1999 | Net margin | 1.3% |
|
| 2000 | Net margin | 1% |
|
| 2001 | Net margin | -12.7% |
|
| 2002 | Net margin | -15.9% |
|
| 2003 | Net margin | -27.4% |
|
| 2004 | Net margin | 7.7% |
|
| 2004 | Net margin | -1.3% |
|
| 1996 | Free cash flow margin | 1.1% |
|
| 1997 | Free cash flow margin | -3.1% |
|
| 1998 | Free cash flow margin | -1.1% |
|
| 1999 | Free cash flow margin | -2.7% |
|
| 2000 | Free cash flow margin | -8% |
|
| 2001 | Free cash flow margin | 15.3% |
|
| 2002 | Free cash flow margin | 11.1% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 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 | 10604000 |
|
| 1997 | Operating cash flow | -3060000 |
|
| 1998 | Operating cash flow | 353000 |
|
| 1999 | Operating cash flow | -5694000 |
|
| 2000 | Operating cash flow | -37603000 |
|
| 2001 | Operating cash flow | 30743000 |
|
| 2002 | Operating cash flow | 22416000 |
|
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | Not reported | No source recorded |
| 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 | 3018000 |
|
| 1997 | Free cash flow | -9308000 |
|
| 1998 | Free cash flow | -3345000 |
|
| 1999 | Free cash flow | -9615000 |
|
| 2000 | Free cash flow | -45942000 |
|
| 2001 | Free cash flow | 26295000 |
|
| 2002 | Free cash flow | 18260000 |
|
| 2003 | Free cash flow | Unavailable | No source recorded |
| 2004 | Free cash flow | Unavailable | No source recorded |
| 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 |
|---|---|---|---|
| 1996-12-31 | Liabilities / assets | Not reported |
|
| 1997-12-31 | Liabilities / assets | Not reported |
|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-01-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1996 | Current assets / current liabilities | 4.13× |
|
| 1997 | Current assets / current liabilities | 4.89× |
|
| 1998 | Current assets / current liabilities | 3.63× |
|
| 1999 | Current assets / current liabilities | 2.85× |
|
| 2000 | Current assets / current liabilities | 2.81× |
|
| 2001 | Current assets / current liabilities | 3.82× |
|
| 2002 | Current assets / current liabilities | 1.41× |
|
| 2003 | Current assets / current liabilities | 0.35× |
|
| 2004-01-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.27× |
|
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 1996-01-01 – 1996-12-31 | USD 7.65 million Exact valueExact value: 7653000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.6 million Exact valueExact value: 10604000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.59 million Exact valueExact value: 7586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.02 million Calculation and evidence10604000 − 7586000 USD Exact free cash flow: 3018000 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 6.14 million Exact valueExact value: 6140000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.06 million Exact valueExact value: -3060000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.25 million Exact valueExact value: 6248000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.31 million Calculation and evidence-3060000 − 6248000 USD Exact free cash flow: -9308000 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 13.15 million Exact valueExact value: -13147000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 353,000 Exact valueExact value: 353000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.7 million Exact valueExact value: 3698000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.35 million Calculation and evidence353000 − 3698000 USD Exact free cash flow: -3345000 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 4.77 million Exact valueExact value: 4769000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.69 million Exact valueExact value: -5694000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.92 million Exact valueExact value: 3921000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.62 million Calculation and evidence-5694000 − 3921000 USD Exact free cash flow: -9615000 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 5.69 million Exact valueExact value: 5691000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 37.6 million Exact valueExact value: -37603000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.34 million Exact valueExact value: 8339000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 45.94 million Calculation and evidence-37603000 − 8339000 USD Exact free cash flow: -45942000 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 21.82 million Exact valueExact value: -21824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.74 million Exact valueExact value: 30743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.45 million Exact valueExact value: 4448000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26.3 million Calculation and evidence30743000 − 4448000 USD Exact free cash flow: 26295000 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 26.21 million Exact valueExact value: -26207000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 22.42 million Exact valueExact value: 22416000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.16 million Exact valueExact value: 4156000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.26 million Calculation and evidence22416000 − 4156000 USD Exact free cash flow: 18260000 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 41.08 million Exact valueExact value: -41082000 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. |
| 2004 2003-02-01 – 2004-01-31 | USD 954,000 Exact valueExact value: 954000 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. |
| 2004 2004-01-01 – 2004-12-31 | −USD 1.69 million Exact valueExact value: -1689000 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.
48 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000918765, 918765, edgar:918765