Revenue
569 thousand USD
2009-02-28 · USD
Exact inputs and evidence
- Revenue: 569188 USD Source
59 filing records in this dataset, filed from 1998-10-20 to 2009-04-20. Explore the available filing history and original sources.
41415 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.08 million USD
2008-03-01 – 2009-02-28
5.23 million USD
2008-03-01 – 2009-02-28
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-04-20.
Financial data available through: 2008-05-31.
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 2.78 million
–
Current period
USD 336,615
–
336615 − 2780586 = -2443971 USD
2780586 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source336615 USD · 2007-06-01 – 2008-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.07 million
–
Current period
−USD 800,052
–
-800052 − -3065247 = 2265195 USD
-3065247 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source-800052 USD · 2007-06-01 – 2008-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.78 million
–
Current period
−USD 3.35 million
–
-3353577 − -2775679 = -577898 USD
-2775679 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source-3353577 USD · 2007-06-01 – 2008-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: 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 |
|---|---|---|---|---|---|---|---|
| 1999 1998-06-01 – 1999-05-31 | 899836 | 6092168 Derived | -5192332 | 519632 Derived | -5711964 | -6069945 Derived | Source
|
| 2000 1999-06-01 – 2000-05-31 | 1161764 | 7385099 Derived | -6223335 | 416566 Derived | -6639901 | -2833918 Derived | Source
|
| 2001 2000-06-01 – 2001-05-31 | 491180 | 3792473 Derived | -3301293 | 954277 Derived | -4255570 | -1899302 Derived | Source
|
| 2002 2001-06-01 – 2002-05-31 | 143936 | 2657371 Derived | -2513435 | 1338916 Derived | -3852351 | -1943911 Derived | Source
|
| 2003 2002-06-01 – 2003-05-31 | 267576 | 3553077 Derived | -3285501 | 762844 Derived | -4048345 | Unavailable | Source
|
| 2004 2003-06-01 – 2004-05-31 | 80616 | 3992225 Derived | -3911609 | 470923 Derived | -4382532 | -2977473 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 5657224 | 9055554 Derived | -3398330 | -7054090 Derived | 3655760 | -4785500 Derived | Source
|
| 2006 2005-06-01 – 2006-05-31 | 8153219 | 12116145 Derived | -3962926 | 1075467 Derived | -5038393 | -2836389 Derived | Source
|
| 2007 2006-06-01 – 2007-05-31 | 2780586 | 6326717 Derived | -3546131 | -480884 Derived | -3065247 | -2775679 Derived | Source
|
| 2008 2007-06-01 – 2008-05-31 | 336615 | 4651534 Derived | -4314919 | -3514867 Derived | -800052 | 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 |
|---|---|---|---|
| 1999 | Revenue | 899836 |
|
| 2000 | Revenue | 1161764 |
|
| 2001 | Revenue | 491180 |
|
| 2002 | Revenue | 143936 |
|
| 2003 | Revenue | 267576 |
|
| 2004 | Revenue | 80616 |
|
| 2005 | Revenue | 5657224 |
|
| 2006 | Revenue | 8153219 |
|
| 2007 | Revenue | 2780586 |
|
| 2008 | Revenue | 336615 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | 2.4% |
|
| 2000 | Year over year | 29.1% |
|
| 2001 | Year over year | -57.7% |
|
| 2002 | Year over year | -70.7% |
|
| 2003 | Year over year | 85.9% |
|
| 2004 | Year over year | -69.9% |
|
| 2005 | Year over year | 6,917.5% |
|
| 2006 | Year over year | 44.1% |
|
| 2007 | Year over year | -65.9% |
|
| 2008 | Year over year | -87.9% |
|
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 |
|---|---|---|---|
| 1999 | Operating margin | -577% |
|
| 2000 | Operating margin | -535.7% |
|
| 2001 | Operating margin | -672.1% |
|
| 2002 | Operating margin | -1,746.2% |
|
| 2003 | Operating margin | -1,227.9% |
|
| 2004 | Operating margin | -4,852.1% |
|
| 2005 | Operating margin | -60.1% |
|
| 2006 | Operating margin | -48.6% |
|
| 2007 | Operating margin | -127.5% |
|
| 2008 | Operating margin | -1,281.9% |
|
| 1999 | Net margin | -634.8% |
|
| 2000 | Net margin | -571.5% |
|
| 2001 | Net margin | -866.4% |
|
| 2002 | Net margin | -2,676.4% |
|
| 2003 | Net margin | -1,513% |
|
| 2004 | Net margin | -5,436.3% |
|
| 2005 | Net margin | 64.6% |
|
| 2006 | Net margin | -61.8% |
|
| 2007 | Net margin | -110.2% |
|
| 2008 | Net margin | -237.7% |
|
| 1999 | Free cash flow margin | -674.6% |
|
| 2000 | Free cash flow margin | -243.9% |
|
| 2001 | Free cash flow margin | -386.7% |
|
| 2002 | Free cash flow margin | -1,350.5% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | -3,693.4% |
|
| 2005 | Free cash flow margin | -84.6% |
|
| 2006 | Free cash flow margin | -34.8% |
|
| 2007 | Free cash flow margin | -99.8% |
|
| 2008 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -5285060 |
|
| 2000 | Operating cash flow | -2769086 |
|
| 2001 | Operating cash flow | -1887142 |
|
| 2002 | Operating cash flow | -1926946 |
|
| 2003 | Operating cash flow | -1840468 |
|
| 2004 | Operating cash flow | -2972207 |
|
| 2005 | Operating cash flow | -4778402 |
|
| 2006 | Operating cash flow | -2835269 |
|
| 2007 | Operating cash flow | -2775679 |
|
| 2008 | Operating cash flow | -3353577 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -6069945 |
|
| 2000 | Free cash flow | -2833918 |
|
| 2001 | Free cash flow | -1899302 |
|
| 2002 | Free cash flow | -1943911 |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | -2977473 |
|
| 2005 | Free cash flow | -4785500 |
|
| 2006 | Free cash flow | -2836389 |
|
| 2007 | Free cash flow | -2775679 |
|
| 2008 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 1999-05-31 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | 271.9% |
|
| 2001 | Liabilities / assets | 230.6% |
|
| 2002 | Liabilities / assets | 271.9% |
|
| 2003 | Liabilities / assets | 422.6% |
|
| 2004 | Liabilities / assets | 409% |
|
| 2005 | Liabilities / assets | 66.1% |
|
| 2006 | Liabilities / assets | 56.1% |
|
| 2007 | Liabilities / assets | 62.9% |
|
| 2008 | Liabilities / assets | 56.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.78× |
|
| 2000 | Current assets / current liabilities | 0.06× |
|
| 2001 | Current assets / current liabilities | 0.02× |
|
| 2002 | Current assets / current liabilities | 0.06× |
|
| 2003 | Current assets / current liabilities | 0× |
|
| 2004 | Current assets / current liabilities | 0.01× |
|
| 2005 | Current assets / current liabilities | 1.23× |
|
| 2006 | Current assets / current liabilities | 1.05× |
|
| 2007 | Current assets / current liabilities | 0.34× |
|
| 2008 | Current assets / current liabilities | 1.64× |
|
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 1998-06-01 – 1999-05-31 | −USD 5.71 million Exact valueExact value: -5711964 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.29 million Exact valueExact value: -5285060 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 784,885 Exact valueExact value: 784885 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.07 million Calculation and evidence-5285060 − 784885 USD Exact free cash flow: -6069945 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-06-01 – 2000-05-31 | −USD 6.64 million Exact valueExact value: -6639901 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.77 million Exact valueExact value: -2769086 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 64,832 Exact valueExact value: 64832 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.83 million Calculation and evidence-2769086 − 64832 USD Exact free cash flow: -2833918 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-06-01 – 2001-05-31 | −USD 4.26 million Exact valueExact value: -4255570 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.89 million Exact valueExact value: -1887142 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,160 Exact valueExact value: 12160 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.9 million Calculation and evidence-1887142 − 12160 USD Exact free cash flow: -1899302 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-06-01 – 2002-05-31 | −USD 3.85 million Exact valueExact value: -3852351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.93 million Exact valueExact value: -1926946 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,965 Exact valueExact value: 16965 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.94 million Calculation and evidence-1926946 − 16965 USD Exact free cash flow: -1943911 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-06-01 – 2003-05-31 | −USD 4.05 million Exact valueExact value: -4048345 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.84 million Exact valueExact value: -1840468 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable The mapped spending value is negative, so its direction is unclear. | Unavailable Capital expenditure has a negative mapped value; spending direction is unclear. |
| 2004 2003-06-01 – 2004-05-31 | −USD 4.38 million Exact valueExact value: -4382532 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.97 million Exact valueExact value: -2972207 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,266 Exact valueExact value: 5266 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.98 million Calculation and evidence-2972207 − 5266 USD Exact free cash flow: -2977473 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | USD 3.66 million Exact valueExact value: 3655760 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.78 million Exact valueExact value: -4778402 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7,098 Exact valueExact value: 7098 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.79 million Calculation and evidence-4778402 − 7098 USD Exact free cash flow: -4785500 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-06-01 – 2006-05-31 | −USD 5.04 million Exact valueExact value: -5038393 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.84 million Exact valueExact value: -2835269 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,120 Exact valueExact value: 1120 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.84 million Calculation and evidence-2835269 − 1120 USD Exact free cash flow: -2836389 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-06-01 – 2007-05-31 | −USD 3.07 million Exact valueExact value: -3065247 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.78 million Exact valueExact value: -2775679 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 2.78 million Calculation and evidence-2775679 − 0 USD Exact free cash flow: -2775679 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-06-01 – 2008-05-31 | −USD 800,052 Exact valueExact value: -800052 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.35 million Exact valueExact value: -3353577 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because 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.
59 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001022964, 1022964, edgar:1022964