Revenue
3.17 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 3168000 USD Source
58 filing records in this dataset, filed from 1997-03-31 to 2009-11-12. Explore the available filing history and original sources.
3.17 million USD
2009-09-30 · USD
12.34%
2009-09-30 · %
-68 thousand USD
2009-09-30 · USD
366000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-12.
Financial data available through: 2007-12-31.
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 10.48 million
–
Current period
USD 12.06 million
–
12058000 − 10481000 = 1577000 USD
10481000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source12058000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 14.49 million
–
Current period
−USD 2.55 million
–
-2551000 − -14488000 = 11937000 USD
-14488000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-2551000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.94 million
–
Current period
−USD 1.44 million
–
-1442000 − -7944000 = 6502000 USD
-7944000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-1442000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
USD 19,000
–
19000 − 0 = 19000 USD
0 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source19000 USD · 2007-01-01 – 2007-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 24191000 | 54658000 Derived | -30467000 | -642000 Derived | -29825000 | -20446000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 50474000 | 45599000 Derived | 4875000 | -78000 Derived | 4953000 | -3470000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 100675000 | 70042000 Derived | 30633000 | -770000 Derived | 31403000 | 18467000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 82780000 | 81519000 Derived | 1261000 | -1545000 Derived | 2806000 | 17503000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 17823000 | 81341000 Derived | -63518000 | 22000 Derived | -63540000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 7514000 | 42105000 Derived | -34591000 | -2175000 Derived | -32416000 | -16680000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 13739000 | 28182000 Derived | -14443000 | -1565000 Derived | -12878000 | -17556000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 12882000 | 31366000 Derived | -18484000 | 2609000 Derived | -21093000 | -13817000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 10481000 | 19185000 Derived | -8704000 | 5784000 Derived | -14488000 | -7944000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 12058000 | 11355000 Derived | 703000 | 3254000 Derived | -2551000 | -1461000 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 |
|---|---|---|---|
| 1998 | Revenue | 24191000 |
|
| 1999 | Revenue | 50474000 |
|
| 2000 | Revenue | 100675000 |
|
| 2001 | Revenue | 82780000 |
|
| 2002 | Revenue | 17823000 |
|
| 2003 | Revenue | 7514000 |
|
| 2004 | Revenue | 13739000 |
|
| 2005 | Revenue | 12882000 |
|
| 2006 | Revenue | 10481000 |
|
| 2007 | Revenue | 12058000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | 166.4% |
|
| 1999 | Year over year | 108.6% |
|
| 2000 | Year over year | 99.5% |
|
| 2001 | Year over year | -17.8% |
|
| 2002 | Year over year | -78.5% |
|
| 2003 | Year over year | -57.8% |
|
| 2004 | Year over year | 82.8% |
|
| 2005 | Year over year | -6.2% |
|
| 2006 | Year over year | -18.6% |
|
| 2007 | Year over year | 15% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -125.9% |
|
| 1999 | Operating margin | 9.7% |
|
| 2000 | Operating margin | 30.4% |
|
| 2001 | Operating margin | 1.5% |
|
| 2002 | Operating margin | -356.4% |
|
| 2003 | Operating margin | -460.4% |
|
| 2004 | Operating margin | -105.1% |
|
| 2005 | Operating margin | -143.5% |
|
| 2006 | Operating margin | -83% |
|
| 2007 | Operating margin | 5.8% |
|
| 1998 | Net margin | -123.3% |
|
| 1999 | Net margin | 9.8% |
|
| 2000 | Net margin | 31.2% |
|
| 2001 | Net margin | 3.4% |
|
| 2002 | Net margin | -356.5% |
|
| 2003 | Net margin | -431.4% |
|
| 2004 | Net margin | -93.7% |
|
| 2005 | Net margin | -163.7% |
|
| 2006 | Net margin | -138.2% |
|
| 2007 | Net margin | -21.2% |
|
| 1998 | Free cash flow margin | -84.5% |
|
| 1999 | Free cash flow margin | -6.9% |
|
| 2000 | Free cash flow margin | 18.3% |
|
| 2001 | Free cash flow margin | 21.1% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | -222% |
|
| 2004 | Free cash flow margin | -127.8% |
|
| 2005 | Free cash flow margin | -107.3% |
|
| 2006 | Free cash flow margin | -75.8% |
|
| 2007 | Free cash flow margin | -12.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -16946000 |
|
| 1999 | Operating cash flow | -1582000 |
|
| 2000 | Operating cash flow | 19793000 |
|
| 2001 | Operating cash flow | 20762000 |
|
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | -16367000 |
|
| 2004 | Operating cash flow | -17423000 |
|
| 2005 | Operating cash flow | -13555000 |
|
| 2006 | Operating cash flow | -7944000 |
|
| 2007 | Operating cash flow | -1442000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -20446000 |
|
| 1999 | Free cash flow | -3470000 |
|
| 2000 | Free cash flow | 18467000 |
|
| 2001 | Free cash flow | 17503000 |
|
| 2002 | Free cash flow | Unavailable | No source recorded |
| 2003 | Free cash flow | -16680000 |
|
| 2004 | Free cash flow | -17556000 |
|
| 2005 | Free cash flow | -13817000 |
|
| 2006 | Free cash flow | -7944000 |
|
| 2007 | Free cash flow | -1461000 |
|
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 |
|---|---|---|---|
| 1998 | Liabilities / assets | 55.3% |
|
| 1999 | Liabilities / assets | 44.6% |
|
| 2000 | Liabilities / assets | 14.5% |
|
| 2001 | Liabilities / assets | 14.1% |
|
| 2002 | Liabilities / assets | 74.6% |
|
| 2003 | Liabilities / assets | 217.9% |
|
| 2004 | Liabilities / assets | 332.2% |
|
| 2005 | Liabilities / assets | 691.7% |
|
| 2006 | Liabilities / assets | 1,142.6% |
|
| 2007 | Liabilities / assets | 526.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 1.15× |
|
| 1999 | Current assets / current liabilities | 1.74× |
|
| 2000 | Current assets / current liabilities | 6.56× |
|
| 2001 | Current assets / current liabilities | 6.69× |
|
| 2002 | Current assets / current liabilities | 0.93× |
|
| 2003 | Current assets / current liabilities | 0.33× |
|
| 2004 | Current assets / current liabilities | 0.23× |
|
| 2005 | Current assets / current liabilities | 0.15× |
|
| 2006 | Current assets / current liabilities | 0.08× |
|
| 2007 | Current assets / current liabilities | 3.06× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 29.83 million Exact valueExact value: -29825000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.95 million Exact valueExact value: -16946000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.5 million Exact valueExact value: 3500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.45 million Calculation and evidence-16946000 − 3500000 USD Exact free cash flow: -20446000 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 4.95 million Exact valueExact value: 4953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.58 million Exact valueExact value: -1582000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.89 million Exact valueExact value: 1888000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.47 million Calculation and evidence-1582000 − 1888000 USD Exact free cash flow: -3470000 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 31.4 million Exact valueExact value: 31403000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.79 million Exact valueExact value: 19793000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.33 million Exact valueExact value: 1326000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.47 million Calculation and evidence19793000 − 1326000 USD Exact free cash flow: 18467000 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 2.81 million Exact valueExact value: 2806000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20.76 million Exact valueExact value: 20762000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.26 million Exact valueExact value: 3259000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.5 million Calculation and evidence20762000 − 3259000 USD Exact free cash flow: 17503000 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 63.54 million Exact valueExact value: -63540000 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. |
| 2003 2003-01-01 – 2003-12-31 | −USD 32.42 million Exact valueExact value: -32416000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.37 million Exact valueExact value: -16367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 313,000 Exact valueExact value: 313000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.68 million Calculation and evidence-16367000 − 313000 USD Exact free cash flow: -16680000 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 12.88 million Exact valueExact value: -12878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.42 million Exact valueExact value: -17423000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 133,000 Exact valueExact value: 133000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.56 million Calculation and evidence-17423000 − 133000 USD Exact free cash flow: -17556000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 21.09 million Exact valueExact value: -21093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.56 million Exact valueExact value: -13555000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 262,000 Exact valueExact value: 262000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.82 million Calculation and evidence-13555000 − 262000 USD Exact free cash flow: -13817000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 14.49 million Exact valueExact value: -14488000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.94 million Exact valueExact value: -7944000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.94 million Calculation and evidence-7944000 − 0 USD Exact free cash flow: -7944000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2007-01-01 – 2007-12-31 | −USD 2.55 million Exact valueExact value: -2551000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.44 million Exact valueExact value: -1442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19,000 Exact valueExact value: 19000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.46 million Calculation and evidence-1442000 − 19000 USD Exact free cash flow: -1461000 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.
58 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001016100, 1016100, edgar:1016100