Revenue
3.8 million USD
2010-09-30 · USD
49 filing records in this dataset, filed from 1999-12-29 to 2010-12-13. Explore the available filing history and original sources.
3.8 million USD
2010-09-30 · USD
-18.11%
2010-09-30 · %
-633 thousand USD
2010-09-30 · USD
-717 thousand USD
2010-09-30 · USD
3776000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
16.6 million USD
2009-10-01 – 2010-09-30
-1.71 million USD
2009-10-01 – 2010-09-30
-743 thousand USD
2009-10-01 – 2010-09-30
300 thousand USD
2009-10-01 – 2010-09-30
-1.04 million USD
2009-10-01 – 2010-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-12-13.
Financial data available through: 2010-09-30.
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 17.39 million
–
Current period
USD 16.65 million
–
16645000 − 17385000 = -740000 USD
17385000 USD · 2008-10-01 – 2009-09-30
Inspect prior input Prior source16645000 USD · 2009-10-01 – 2010-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 4.71 million
–
Current period
−USD 1.71 million
–
-1708000 − -4710000 = 3002000 USD
-4710000 USD · 2008-10-01 – 2009-09-30
Inspect prior input Prior source-1708000 USD · 2009-10-01 – 2010-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.2 million
–
Current period
−USD 743,000
–
-743000 − -2196000 = 1453000 USD
-2196000 USD · 2008-10-01 – 2009-09-30
Inspect prior input Prior source-743000 USD · 2009-10-01 – 2010-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 328,000
–
Current period
USD 300,000
–
300000 − 328000 = -28000 USD
328000 USD · 2008-10-01 – 2009-09-30
Inspect prior input Prior source300000 USD · 2009-10-01 – 2010-09-30
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 |
|---|---|---|---|---|---|---|---|
| 2001 2000-10-01 – 2001-09-30 | 9632000 | 25544000 Derived | -15912000 | -1222000 Derived | -14690000 | -12694000 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 9896000 | 17054000 Derived | -7158000 | -81000 Derived | -7077000 | -5060000 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 11824000 | 15614000 Derived | -3790000 | -241000 Derived | -3549000 | -2758000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 14842000 | 14919000 Derived | -77000 | -105000 Derived | 28000 | -312000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 15441000 | 15977000 Derived | -536000 | -225000 Derived | -311000 | -988000 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 17896000 | 18233000 Derived | -337000 | -325000 Derived | -12000 | 192000 Derived | Source
|
| 2007 2006-10-01 – 2007-09-30 | 17888000 | 19270000 Derived | -1382000 | -446000 Derived | -936000 | -784000 Derived | Source
|
| 2008 2007-10-01 – 2008-09-30 | 18897000 | 23149000 Derived | -4252000 | -315000 Derived | -3937000 | -105000 Derived | Source
|
| 2009 2008-10-01 – 2009-09-30 | 17385000 | 22219000 Derived | -4834000 | -124000 Derived | -4710000 | -2524000 Derived | Source
|
| 2010 2009-10-01 – 2010-09-30 | 16645000 | 18426000 Derived | -1781000 | -73000 Derived | -1708000 | -1043000 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 |
|---|---|---|---|
| 2001 | Revenue | 9632000 |
|
| 2002 | Revenue | 9896000 |
|
| 2003 | Revenue | 11824000 |
|
| 2004 | Revenue | 14842000 |
|
| 2005 | Revenue | 15441000 |
|
| 2006 | Revenue | 17896000 |
|
| 2007 | Revenue | 17888000 |
|
| 2008 | Revenue | 18897000 |
|
| 2009 | Revenue | 17385000 |
|
| 2010 | Revenue | 16645000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | -22.4% |
|
| 2002 | Year over year | 2.7% |
|
| 2003 | Year over year | 19.5% |
|
| 2004 | Year over year | 25.5% |
|
| 2005 | Year over year | 4% |
|
| 2006 | Year over year | 15.9% |
|
| 2007 | Year over year | -0% |
|
| 2008 | Year over year | 5.6% |
|
| 2009 | Year over year | -8% |
|
| 2010 | Year over year | -4.3% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -165.2% |
|
| 2002 | Operating margin | -72.3% |
|
| 2003 | Operating margin | -32.1% |
|
| 2004 | Operating margin | -0.5% |
|
| 2005 | Operating margin | -3.5% |
|
| 2006 | Operating margin | -1.9% |
|
| 2007 | Operating margin | -7.7% |
|
| 2008 | Operating margin | -22.5% |
|
| 2009 | Operating margin | -27.8% |
|
| 2010 | Operating margin | -10.7% |
|
| 2001 | Net margin | -152.5% |
|
| 2002 | Net margin | -71.5% |
|
| 2003 | Net margin | -30% |
|
| 2004 | Net margin | 0.2% |
|
| 2005 | Net margin | -2% |
|
| 2006 | Net margin | -0.1% |
|
| 2007 | Net margin | -5.2% |
|
| 2008 | Net margin | -20.8% |
|
| 2009 | Net margin | -27.1% |
|
| 2010 | Net margin | -10.3% |
|
| 2001 | Free cash flow margin | -131.8% |
|
| 2002 | Free cash flow margin | -51.1% |
|
| 2003 | Free cash flow margin | -23.3% |
|
| 2004 | Free cash flow margin | -2.1% |
|
| 2005 | Free cash flow margin | -6.4% |
|
| 2006 | Free cash flow margin | 1.1% |
|
| 2007 | Free cash flow margin | -4.4% |
|
| 2008 | Free cash flow margin | -0.6% |
|
| 2009 | Free cash flow margin | -14.5% |
|
| 2010 | Free cash flow margin | -6.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | -11781000 |
|
| 2002 | Operating cash flow | -4963000 |
|
| 2003 | Operating cash flow | -2681000 |
|
| 2004 | Operating cash flow | -185000 |
|
| 2005 | Operating cash flow | -509000 |
|
| 2006 | Operating cash flow | 570000 |
|
| 2007 | Operating cash flow | -712000 |
|
| 2008 | Operating cash flow | 77000 |
|
| 2009 | Operating cash flow | -2196000 |
|
| 2010 | Operating cash flow | -743000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -12694000 |
|
| 2002 | Free cash flow | -5060000 |
|
| 2003 | Free cash flow | -2758000 |
|
| 2004 | Free cash flow | -312000 |
|
| 2005 | Free cash flow | -988000 |
|
| 2006 | Free cash flow | 192000 |
|
| 2007 | Free cash flow | -784000 |
|
| 2008 | Free cash flow | -105000 |
|
| 2009 | Free cash flow | -2524000 |
|
| 2010 | Free cash flow | -1043000 |
|
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 |
|---|---|---|---|
| 2001-09-30 | Liabilities / assets | Not reported |
|
| 2002-09-30 | Liabilities / assets | Not reported |
|
| 2003-09-30 | Liabilities / assets | Not reported |
|
| 2004-09-30 | Liabilities / assets | Not reported |
|
| 2005-09-30 | Liabilities / assets | Not reported |
|
| 2006-09-30 | Liabilities / assets | Not reported |
|
| 2007-09-30 | Liabilities / assets | Not reported |
|
| 2008-09-30 | Liabilities / assets | Not reported |
|
| 2009-09-30 | Liabilities / assets | Not reported |
|
| 2010-09-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 7.3× |
|
| 2002 | Current assets / current liabilities | 4.98× |
|
| 2003 | Current assets / current liabilities | 4.37× |
|
| 2004 | Current assets / current liabilities | 4.82× |
|
| 2005 | Current assets / current liabilities | 5.3× |
|
| 2006 | Current assets / current liabilities | 5.19× |
|
| 2007 | Current assets / current liabilities | 5.1× |
|
| 2008 | Current assets / current liabilities | 2.62× |
|
| 2009 | Current assets / current liabilities | 1.93× |
|
| 2010 | Current assets / current liabilities | 1.82× |
|
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 |
|---|---|---|---|---|
| 2001 2000-10-01 – 2001-09-30 | −USD 14.69 million Exact valueExact value: -14690000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.78 million Exact valueExact value: -11781000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 913,000 Exact valueExact value: 913000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.69 million Calculation and evidence-11781000 − 913000 USD Exact free cash flow: -12694000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 7.08 million Exact valueExact value: -7077000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.96 million Exact valueExact value: -4963000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 97,000 Exact valueExact value: 97000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.06 million Calculation and evidence-4963000 − 97000 USD Exact free cash flow: -5060000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 3.55 million Exact valueExact value: -3549000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.68 million Exact valueExact value: -2681000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 77,000 Exact valueExact value: 77000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.76 million Calculation and evidence-2681000 − 77000 USD Exact free cash flow: -2758000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 28,000 Exact valueExact value: 28000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 185,000 Exact valueExact value: -185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 127,000 Exact valueExact value: 127000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 312,000 Calculation and evidence-185000 − 127000 USD Exact free cash flow: -312000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | −USD 311,000 Exact valueExact value: -311000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 509,000 Exact valueExact value: -509000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 479,000 Exact valueExact value: 479000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 988,000 Calculation and evidence-509000 − 479000 USD Exact free cash flow: -988000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | −USD 12,000 Exact valueExact value: -12000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 570,000 Exact valueExact value: 570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 378,000 Exact valueExact value: 378000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,000 Calculation and evidence570000 − 378000 USD Exact free cash flow: 192000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-10-01 – 2007-09-30 | −USD 936,000 Exact valueExact value: -936000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 712,000 Exact valueExact value: -712000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 72,000 Exact valueExact value: 72000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 784,000 Calculation and evidence-712000 − 72000 USD Exact free cash flow: -784000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-10-01 – 2008-09-30 | −USD 3.94 million Exact valueExact value: -3937000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 77,000 Exact valueExact value: 77000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 182,000 Exact valueExact value: 182000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 105,000 Calculation and evidence77000 − 182000 USD Exact free cash flow: -105000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-10-01 – 2009-09-30 | −USD 4.71 million Exact valueExact value: -4710000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.2 million Exact valueExact value: -2196000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 328,000 Exact valueExact value: 328000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.52 million Calculation and evidence-2196000 − 328000 USD Exact free cash flow: -2524000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-10-01 – 2010-09-30 | −USD 1.71 million Exact valueExact value: -1708000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 743,000 Exact valueExact value: -743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 300,000 Exact valueExact value: 300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.04 million Calculation and evidence-743000 − 300000 USD Exact free cash flow: -1043000 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.
49 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001003607, 1003607, edgar:1003607