Revenue
35.8 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 35802000 USD Source
75 filing records in this dataset, filed from 1996-11-15 to 2009-11-05. Explore the available filing history and original sources.
35.8 million USD
2009-09-30 · USD
5.52%
2009-09-30 · %
-2.05 million USD
2009-09-30 · USD
-2.63 million USD
2009-09-30 · USD
7879000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
145 million USD
2008-10-01 – 2009-09-30
6.35 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-05.
Financial data available through: 2008-12-31.
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 137.35 million
–
Current period
USD 150.44 million
–
150435000 − 137350000 = 13085000 USD
137350000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source150435000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 63 million
–
Current period
USD 7.17 million
–
7165000 − 63000000 = -55835000 USD
63000000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source7165000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12.84 million
–
Current period
USD 25.7 million
–
25699000 − 12836000 = 12863000 USD
12836000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source25699000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.26 million
–
Current period
USD 1.95 million
–
1950000 − 2261000 = -311000 USD
2261000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source1950000 USD · 2008-01-01 – 2008-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 205953000 | 249673000 Derived | -43720000 | 3668000 Derived | -47388000 | -44725000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 121012000 | 178477000 Derived | -57465000 | -20790000 Derived | -36675000 | -33384000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 117046000 | 122634000 Derived | -5588000 | -15001000 Derived | 9413000 | 11101000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 109585000 | 128190000 Derived | -18605000 | -4243000 Derived | -14362000 | -3589000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 115955000 | 128853000 Derived | -12898000 | 11045000 Derived | -23943000 | -2461000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 124804000 | 140982000 Derived | -16178000 | 28116000 Derived | -44294000 | -14861000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 122313000 | 123694000 Derived | -1381000 | 2557000 Derived | -3938000 | 10479000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 125201000 | 114382000 Derived | 10819000 | -1126000 Derived | 11945000 | 15742000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 137350000 | 129422000 Derived | 7928000 | -55072000 Derived | 63000000 | 10575000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 150435000 | 139727000 Derived | 10708000 | 3543000 Derived | 7165000 | 23749000 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 |
|---|---|---|---|
| 1999 | Revenue | 205953000 |
|
| 2000 | Revenue | 121012000 |
|
| 2001 | Revenue | 117046000 |
|
| 2002 | Revenue | 109585000 |
|
| 2003 | Revenue | 115955000 |
|
| 2004 | Revenue | 124804000 |
|
| 2005 | Revenue | 122313000 |
|
| 2006 | Revenue | 125201000 |
|
| 2007 | Revenue | 137350000 |
|
| 2008 | Revenue | 150435000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | 19.6% |
|
| 2000 | Year over year | -41.2% |
|
| 2001 | Year over year | -3.3% |
|
| 2002 | Year over year | -6.4% |
|
| 2003 | Year over year | 5.8% |
|
| 2004 | Year over year | 7.6% |
|
| 2005 | Year over year | -2% |
|
| 2006 | Year over year | 2.4% |
|
| 2007 | Year over year | 9.7% |
|
| 2008 | Year over year | 9.5% |
|
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 |
|---|---|---|---|
| 1999 | Operating margin | -21.2% |
|
| 2000 | Operating margin | -47.5% |
|
| 2001 | Operating margin | -4.8% |
|
| 2002 | Operating margin | -17% |
|
| 2003 | Operating margin | -11.1% |
|
| 2004 | Operating margin | -13% |
|
| 2005 | Operating margin | -1.1% |
|
| 2006 | Operating margin | 8.6% |
|
| 2007 | Operating margin | 5.8% |
|
| 2008 | Operating margin | 7.1% |
|
| 1999 | Net margin | -23% |
|
| 2000 | Net margin | -30.3% |
|
| 2001 | Net margin | 8% |
|
| 2002 | Net margin | -13.1% |
|
| 2003 | Net margin | -20.6% |
|
| 2004 | Net margin | -35.5% |
|
| 2005 | Net margin | -3.2% |
|
| 2006 | Net margin | 9.5% |
|
| 2007 | Net margin | 45.9% |
|
| 2008 | Net margin | 4.8% |
|
| 1999 | Free cash flow margin | -21.7% |
|
| 2000 | Free cash flow margin | -27.6% |
|
| 2001 | Free cash flow margin | 9.5% |
|
| 2002 | Free cash flow margin | -3.3% |
|
| 2003 | Free cash flow margin | -2.1% |
|
| 2004 | Free cash flow margin | -11.9% |
|
| 2005 | Free cash flow margin | 8.6% |
|
| 2006 | Free cash flow margin | 12.6% |
|
| 2007 | Free cash flow margin | 7.7% |
|
| 2008 | Free cash flow margin | 15.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -38271000 |
|
| 2000 | Operating cash flow | -30275000 |
|
| 2001 | Operating cash flow | 13844000 |
|
| 2002 | Operating cash flow | -982000 |
|
| 2003 | Operating cash flow | 802000 |
|
| 2004 | Operating cash flow | -10348000 |
|
| 2005 | Operating cash flow | 11757000 |
|
| 2006 | Operating cash flow | 16724000 |
|
| 2007 | Operating cash flow | 12836000 |
|
| 2008 | Operating cash flow | 25699000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -44725000 |
|
| 2000 | Free cash flow | -33384000 |
|
| 2001 | Free cash flow | 11101000 |
|
| 2002 | Free cash flow | -3589000 |
|
| 2003 | Free cash flow | -2461000 |
|
| 2004 | Free cash flow | -14861000 |
|
| 2005 | Free cash flow | 10479000 |
|
| 2006 | Free cash flow | 15742000 |
|
| 2007 | Free cash flow | 10575000 |
|
| 2008 | Free cash flow | 23749000 |
|
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 |
|---|---|---|---|
| 1999 | Liabilities / assets | 70.8% |
|
| 2000 | Liabilities / assets | 104.8% |
|
| 2001 | Liabilities / assets | 96.6% |
|
| 2002 | Liabilities / assets | 105.7% |
|
| 2003 | Liabilities / assets | 112.7% |
|
| 2004 | Liabilities / assets | 72.7% |
|
| 2005 | Liabilities / assets | 74% |
|
| 2006 | Liabilities / assets | 63.4% |
|
| 2007 | Liabilities / assets | 37.3% |
|
| 2008 | Liabilities / assets | 41.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 3.42× |
|
| 2000 | Current assets / current liabilities | 2.19× |
|
| 2001 | Current assets / current liabilities | 1.73× |
|
| 2002 | Current assets / current liabilities | 1.32× |
|
| 2003 | Current assets / current liabilities | 1.18× |
|
| 2004 | Current assets / current liabilities | 0.81× |
|
| 2005 | Current assets / current liabilities | 0.92× |
|
| 2006 | Current assets / current liabilities | 1.16× |
|
| 2007 | Current assets / current liabilities | 1.09× |
|
| 2008 | Current assets / current liabilities | 1.04× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 47.39 million Exact valueExact value: -47388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 38.27 million Exact valueExact value: -38271000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.45 million Exact valueExact value: 6454000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 44.73 million Calculation and evidence-38271000 − 6454000 USD Exact free cash flow: -44725000 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 36.68 million Exact valueExact value: -36675000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.28 million Exact valueExact value: -30275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.11 million Exact valueExact value: 3109000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.38 million Calculation and evidence-30275000 − 3109000 USD Exact free cash flow: -33384000 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 9.41 million Exact valueExact value: 9413000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.84 million Exact valueExact value: 13844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.74 million Exact valueExact value: 2743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.1 million Calculation and evidence13844000 − 2743000 USD Exact free cash flow: 11101000 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 14.36 million Exact valueExact value: -14362000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 982,000 Exact valueExact value: -982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.61 million Exact valueExact value: 2607000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.59 million Calculation and evidence-982000 − 2607000 USD Exact free cash flow: -3589000 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 23.94 million Exact valueExact value: -23943000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 802,000 Exact valueExact value: 802000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.26 million Exact valueExact value: 3263000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.46 million Calculation and evidence802000 − 3263000 USD Exact free cash flow: -2461000 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 44.29 million Exact valueExact value: -44294000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.35 million Exact valueExact value: -10348000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.51 million Exact valueExact value: 4513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.86 million Calculation and evidence-10348000 − 4513000 USD Exact free cash flow: -14861000 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 3.94 million Exact valueExact value: -3938000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.76 million Exact valueExact value: 11757000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.28 million Exact valueExact value: 1278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.48 million Calculation and evidence11757000 − 1278000 USD Exact free cash flow: 10479000 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 11.95 million Exact valueExact value: 11945000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.72 million Exact valueExact value: 16724000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 982,000 Exact valueExact value: 982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.74 million Calculation and evidence16724000 − 982000 USD Exact free cash flow: 15742000 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 63 million Exact valueExact value: 63000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.84 million Exact valueExact value: 12836000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.26 million Exact valueExact value: 2261000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.58 million Calculation and evidence12836000 − 2261000 USD Exact free cash flow: 10575000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | USD 7.17 million Exact valueExact value: 7165000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.7 million Exact valueExact value: 25699000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.95 million Exact valueExact value: 1950000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23.75 million Calculation and evidence25699000 − 1950000 USD Exact free cash flow: 23749000 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.
75 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001018833, 1018833, edgar:1018833