Revenue
11.8 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 11834394 USD Source
47 filing records in this dataset, filed from 1997-03-31 to 2007-11-09. Explore the available filing history and original sources.
11.8 million USD
2007-09-30 · USD
-8.83%
2007-09-30 · %
-2.18 million USD
2007-09-30 · USD
-2.3 million USD
2007-09-30 · USD
24340 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-2.34 million USD
2006-10-01 – 2007-09-30
-1.77 million USD
2006-10-01 – 2007-09-30
583 thousand USD
2006-10-01 – 2007-09-30
-2.35 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-09.
Financial data available through: 2006-12-31.
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 46.57 million
–
Current period
USD 50.95 million
–
50954166 − 46572268 = 4381898 USD
46572268 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source50954166 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 888,696
–
Current period
−USD 2.39 million
–
-2391338 − -888696 = -1502642 USD
-888696 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-2391338 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 299,786
–
Current period
USD 1.5 million
–
1500601 − 299786 = 1200815 USD
299786 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1500601 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 840,865
–
Current period
USD 1.17 million
–
1166153 − 840865 = 325288 USD
840865 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1166153 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | 21949884 | 22636009 Derived | -686125 | 241460 Derived | -927585 | -3242334 Derived | Source
|
| 1998 1998-01-01 – 1998-12-31 | 22294793 | 22203460 Derived | 91333 | 700778 Derived | -609445 | 587456 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 22966000 | 22062000 Derived | 904000 | 593631 Derived | 310369 | 20239 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 25127389 | 24023019 Derived | 1104370 | 381957 Derived | 722413 | -1030272 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 31981733 | 29882595 Derived | 2099138 | 943009 Derived | 1156129 | 2843841 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 42862746 | 39947769 Derived | 2914977 | 1468742 Derived | 1446235 | 611758 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 50930474 | 48428245 Derived | 2502229 | 1454175 Derived | 1048054 | -2523734 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 48407989 | 50627367 Derived | -2219378 | 497823 Derived | -2717201 | 1242463 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 46572268 | 46930480 Derived | -358212 | 530484 Derived | -888696 | -541079 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 50954166 | 52816259 Derived | -1862093 | 529245 Derived | -2391338 | 334448 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 |
|---|---|---|---|
| 1997 | Revenue | 21949884 |
|
| 1998 | Revenue | 22294793 |
|
| 1999 | Revenue | 22966000 |
|
| 2000 | Revenue | 25127389 |
|
| 2001 | Revenue | 31981733 |
|
| 2002 | Revenue | 42862746 |
|
| 2003 | Revenue | 50930474 |
|
| 2004 | Revenue | 48407989 |
|
| 2005 | Revenue | 46572268 |
|
| 2006 | Revenue | 50954166 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Year over year | -3.3% |
|
| 1998 | Year over year | 1.6% |
|
| 1999 | Year over year | 3% |
|
| 2000 | Year over year | 9.4% |
|
| 2001 | Year over year | 27.3% |
|
| 2002 | Year over year | 34% |
|
| 2003 | Year over year | 18.8% |
|
| 2004 | Year over year | -5% |
|
| 2005 | Year over year | -3.8% |
|
| 2006 | Year over year | 9.4% |
|
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 |
|---|---|---|---|
| 1997 | Operating margin | -3.1% |
|
| 1998 | Operating margin | 0.4% |
|
| 1999 | Operating margin | 3.9% |
|
| 2000 | Operating margin | 4.4% |
|
| 2001 | Operating margin | 6.6% |
|
| 2002 | Operating margin | 6.8% |
|
| 2003 | Operating margin | 4.9% |
|
| 2004 | Operating margin | -4.6% |
|
| 2005 | Operating margin | -0.8% |
|
| 2006 | Operating margin | -3.7% |
|
| 1997 | Net margin | -4.2% |
|
| 1998 | Net margin | -2.7% |
|
| 1999 | Net margin | 1.4% |
|
| 2000 | Net margin | 2.9% |
|
| 2001 | Net margin | 3.6% |
|
| 2002 | Net margin | 3.4% |
|
| 2003 | Net margin | 2.1% |
|
| 2004 | Net margin | -5.6% |
|
| 2005 | Net margin | -1.9% |
|
| 2006 | Net margin | -4.7% |
|
| 1997 | Free cash flow margin | -14.8% |
|
| 1998 | Free cash flow margin | 2.6% |
|
| 1999 | Free cash flow margin | 0.1% |
|
| 2000 | Free cash flow margin | -4.1% |
|
| 2001 | Free cash flow margin | 8.9% |
|
| 2002 | Free cash flow margin | 1.4% |
|
| 2003 | Free cash flow margin | -5% |
|
| 2004 | Free cash flow margin | 2.6% |
|
| 2005 | Free cash flow margin | -1.2% |
|
| 2006 | Free cash flow margin | 0.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Operating cash flow | -2793203 |
|
| 1998 | Operating cash flow | 719414 |
|
| 1999 | Operating cash flow | 696003 |
|
| 2000 | Operating cash flow | -437094 |
|
| 2001 | Operating cash flow | 3565461 |
|
| 2002 | Operating cash flow | 1857190 |
|
| 2003 | Operating cash flow | -1387840 |
|
| 2004 | Operating cash flow | 2420105 |
|
| 2005 | Operating cash flow | 299786 |
|
| 2006 | Operating cash flow | 1500601 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1997 | Free cash flow | -3242334 |
|
| 1998 | Free cash flow | 587456 |
|
| 1999 | Free cash flow | 20239 |
|
| 2000 | Free cash flow | -1030272 |
|
| 2001 | Free cash flow | 2843841 |
|
| 2002 | Free cash flow | 611758 |
|
| 2003 | Free cash flow | -2523734 |
|
| 2004 | Free cash flow | 1242463 |
|
| 2005 | Free cash flow | -541079 |
|
| 2006 | Free cash flow | 334448 |
|
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 |
|---|---|---|---|
| 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 |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1997 | Current assets / current liabilities | 2.57× |
|
| 1998 | Current assets / current liabilities | 2.57× |
|
| 1999 | Current assets / current liabilities | 2.09× |
|
| 2000 | Current assets / current liabilities | 2.7× |
|
| 2001 | Current assets / current liabilities | 1.2× |
|
| 2002 | Current assets / current liabilities | 2.06× |
|
| 2003 | Current assets / current liabilities | 3.5× |
|
| 2004 | Current assets / current liabilities | 2.76× |
|
| 2005 | Current assets / current liabilities | 2.26× |
|
| 2006 | Current assets / current liabilities | 1.67× |
|
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 |
|---|---|---|---|---|
| 1997 1997-01-01 – 1997-12-31 | −USD 927,585 Exact valueExact value: -927585 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.79 million Exact valueExact value: -2793203 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 449,131 Exact valueExact value: 449131 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.24 million Calculation and evidence-2793203 − 449131 USD Exact free cash flow: -3242334 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 609,445 Exact valueExact value: -609445 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 719,414 Exact valueExact value: 719414 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 131,958 Exact valueExact value: 131958 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 587,456 Calculation and evidence719414 − 131958 USD Exact free cash flow: 587456 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 310,369 Exact valueExact value: 310369 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 696,003 Exact valueExact value: 696003 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 675,764 Exact valueExact value: 675764 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,239 Calculation and evidence696003 − 675764 USD Exact free cash flow: 20239 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 722,413 Exact valueExact value: 722413 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 437,094 Exact valueExact value: -437094 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 593,178 Exact valueExact value: 593178 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Calculation and evidence-437094 − 593178 USD Exact free cash flow: -1030272 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 1.16 million Exact valueExact value: 1156129 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.57 million Exact valueExact value: 3565461 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 721,620 Exact valueExact value: 721620 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.84 million Calculation and evidence3565461 − 721620 USD Exact free cash flow: 2843841 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 1.45 million Exact valueExact value: 1446235 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.86 million Exact valueExact value: 1857190 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.25 million Exact valueExact value: 1245432 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 611,758 Calculation and evidence1857190 − 1245432 USD Exact free cash flow: 611758 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 1.05 million Exact valueExact value: 1048054 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.39 million Exact valueExact value: -1387840 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.14 million Exact valueExact value: 1135894 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.52 million Calculation and evidence-1387840 − 1135894 USD Exact free cash flow: -2523734 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 2.72 million Exact valueExact value: -2717201 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.42 million Exact valueExact value: 2420105 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.18 million Exact valueExact value: 1177642 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Calculation and evidence2420105 − 1177642 USD Exact free cash flow: 1242463 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 888,696 Exact valueExact value: -888696 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 299,786 Exact valueExact value: 299786 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 840,865 Exact valueExact value: 840865 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 541,079 Calculation and evidence299786 − 840865 USD Exact free cash flow: -541079 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 2.39 million Exact valueExact value: -2391338 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.5 million Exact valueExact value: 1500601 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Exact valueExact value: 1166153 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 334,448 Calculation and evidence1500601 − 1166153 USD Exact free cash flow: 334448 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.
47 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001024342, 1024342, edgar:1024342