Revenue
2.99 million USD
2009-06-30 · USD
Exact inputs and evidence
- Revenue: 2985000 USD Source
33 filing records in this dataset, filed from 2002-03-18 to 2009-07-30. Explore the available filing history and original sources.
2.99 million USD
2009-06-30 · USD
-9.05%
2009-06-30 · %
-542 thousand USD
2009-06-30 · USD
-543 thousand USD
2009-06-30 · USD
6358000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
12.2 million USD
2008-07-01 – 2009-06-30
-1.65 million USD
2008-07-01 – 2009-06-30
116 thousand USD
2008-07-01 – 2009-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-07-30.
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 11.62 million
–
Current period
USD 12.17 million
–
12173000 − 11618000 = 555000 USD
11618000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source12173000 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 3.72 million
–
Current period
−USD 3.54 million
–
-3544000 − -3723000 = 179000 USD
-3723000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-3544000 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 1.05 million
–
Current period
USD 1.64 million
–
1641000 − -1048000 = 2689000 USD
-1048000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source1641000 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 24,000
–
Current period
USD 265,000
–
265000 − 24000 = 241000 USD
24000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source265000 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 | 5440000 | 13674000 Derived | -8234000 | -136000 Derived | -8098000 | -7385000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 9283000 | 22573000 Derived | -13290000 | -574000 Derived | -12716000 | -8022000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 17232000 | 23611000 Derived | -6379000 | -236000 Derived | -6143000 | -3652000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 15555000 | 25069000 Derived | -9514000 | -1010000 Derived | -8504000 | -5988000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 9002000 | 21572000 Derived | -12570000 | -555000 Derived | -12015000 | -8813000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 10094000 | 18810000 Derived | -8716000 | -328000 Derived | -8388000 | -6549000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 10882000 | 21210000 Derived | -10328000 | -355000 Derived | -9973000 | -12695000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 10517000 | 17776000 Derived | -7259000 | -172000 Derived | -7087000 | -4529000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 11618000 | 15727000 Derived | -4109000 | -386000 Derived | -3723000 | -1072000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 12173000 | 15802000 Derived | -3629000 | -85000 Derived | -3544000 | 1376000 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 | 5440000 |
|
| 2000 | Revenue | 9283000 |
|
| 2001 | Revenue | 17232000 |
|
| 2002 | Revenue | 15555000 |
|
| 2003 | Revenue | 9002000 |
|
| 2004 | Revenue | 10094000 |
|
| 2005 | Revenue | 10882000 |
|
| 2006 | Revenue | 10517000 |
|
| 2007 | Revenue | 11618000 |
|
| 2008 | Revenue | 12173000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2000 | Year over year | 70.6% |
|
| 2001 | Year over year | 85.6% |
|
| 2002 | Year over year | -9.7% |
|
| 2003 | Year over year | -42.1% |
|
| 2004 | Year over year | 12.1% |
|
| 2005 | Year over year | 7.8% |
|
| 2006 | Year over year | -3.4% |
|
| 2007 | Year over year | 10.5% |
|
| 2008 | Year over year | 4.8% |
|
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 | -151.4% |
|
| 2000 | Operating margin | -143.2% |
|
| 2001 | Operating margin | -37% |
|
| 2002 | Operating margin | -61.2% |
|
| 2003 | Operating margin | -139.6% |
|
| 2004 | Operating margin | -86.3% |
|
| 2005 | Operating margin | -94.9% |
|
| 2006 | Operating margin | -69% |
|
| 2007 | Operating margin | -35.4% |
|
| 2008 | Operating margin | -29.8% |
|
| 1999 | Net margin | -148.9% |
|
| 2000 | Net margin | -137% |
|
| 2001 | Net margin | -35.6% |
|
| 2002 | Net margin | -54.7% |
|
| 2003 | Net margin | -133.5% |
|
| 2004 | Net margin | -83.1% |
|
| 2005 | Net margin | -91.6% |
|
| 2006 | Net margin | -67.4% |
|
| 2007 | Net margin | -32% |
|
| 2008 | Net margin | -29.1% |
|
| 1999 | Free cash flow margin | -135.8% |
|
| 2000 | Free cash flow margin | -86.4% |
|
| 2001 | Free cash flow margin | -21.2% |
|
| 2002 | Free cash flow margin | -38.5% |
|
| 2003 | Free cash flow margin | -97.9% |
|
| 2004 | Free cash flow margin | -64.9% |
|
| 2005 | Free cash flow margin | -116.7% |
|
| 2006 | Free cash flow margin | -43.1% |
|
| 2007 | Free cash flow margin | -9.2% |
|
| 2008 | Free cash flow margin | 11.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -6999000 |
|
| 2000 | Operating cash flow | -6878000 |
|
| 2001 | Operating cash flow | -2867000 |
|
| 2002 | Operating cash flow | -5179000 |
|
| 2003 | Operating cash flow | -8363000 |
|
| 2004 | Operating cash flow | -5997000 |
|
| 2005 | Operating cash flow | -11874000 |
|
| 2006 | Operating cash flow | -4320000 |
|
| 2007 | Operating cash flow | -1048000 |
|
| 2008 | Operating cash flow | 1641000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -7385000 |
|
| 2000 | Free cash flow | -8022000 |
|
| 2001 | Free cash flow | -3652000 |
|
| 2002 | Free cash flow | -5988000 |
|
| 2003 | Free cash flow | -8813000 |
|
| 2004 | Free cash flow | -6549000 |
|
| 2005 | Free cash flow | -12695000 |
|
| 2006 | Free cash flow | -4529000 |
|
| 2007 | Free cash flow | -1072000 |
|
| 2008 | Free cash flow | 1376000 |
|
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 |
|---|---|---|---|
| 1999-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2000 | Liabilities / assets | 58.8% |
|
| 2001 | Liabilities / assets | 16.1% |
|
| 2002 | Liabilities / assets | 18.8% |
|
| 2003 | Liabilities / assets | 25.6% |
|
| 2004 | Liabilities / assets | 36.8% |
|
| 2005 | Liabilities / assets | 36.6% |
|
| 2006 | Liabilities / assets | 39.5% |
|
| 2007 | Liabilities / assets | 49.6% |
|
| 2008 | Liabilities / assets | 67.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2000 | Current assets / current liabilities | 1.73× |
|
| 2001 | Current assets / current liabilities | 5.37× |
|
| 2002 | Current assets / current liabilities | 3.02× |
|
| 2003 | Current assets / current liabilities | 3.05× |
|
| 2004 | Current assets / current liabilities | 2.13× |
|
| 2005 | Current assets / current liabilities | 2.02× |
|
| 2006 | Current assets / current liabilities | 1.5× |
|
| 2007 | Current assets / current liabilities | 1.29× |
|
| 2008 | Current assets / current liabilities | 1.03× |
|
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 8.1 million Exact valueExact value: -8098000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7 million Exact valueExact value: -6999000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 386,000 Exact valueExact value: 386000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.39 million Calculation and evidence-6999000 − 386000 USD Exact free cash flow: -7385000 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 12.72 million Exact valueExact value: -12716000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.88 million Exact valueExact value: -6878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.14 million Exact valueExact value: 1144000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.02 million Calculation and evidence-6878000 − 1144000 USD Exact free cash flow: -8022000 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 6.14 million Exact valueExact value: -6143000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.87 million Exact valueExact value: -2867000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 785,000 Exact valueExact value: 785000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.65 million Calculation and evidence-2867000 − 785000 USD Exact free cash flow: -3652000 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 8.5 million Exact valueExact value: -8504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.18 million Exact valueExact value: -5179000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 809,000 Exact valueExact value: 809000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.99 million Calculation and evidence-5179000 − 809000 USD Exact free cash flow: -5988000 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 12.02 million Exact valueExact value: -12015000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.36 million Exact valueExact value: -8363000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 450,000 Exact valueExact value: 450000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.81 million Calculation and evidence-8363000 − 450000 USD Exact free cash flow: -8813000 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 8.39 million Exact valueExact value: -8388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6 million Exact valueExact value: -5997000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 552,000 Exact valueExact value: 552000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.55 million Calculation and evidence-5997000 − 552000 USD Exact free cash flow: -6549000 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 9.97 million Exact valueExact value: -9973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.87 million Exact valueExact value: -11874000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 821,000 Exact valueExact value: 821000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.7 million Calculation and evidence-11874000 − 821000 USD Exact free cash flow: -12695000 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 7.09 million Exact valueExact value: -7087000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.32 million Exact valueExact value: -4320000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 209,000 Exact valueExact value: 209000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.53 million Calculation and evidence-4320000 − 209000 USD Exact free cash flow: -4529000 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 3.72 million Exact valueExact value: -3723000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Exact valueExact value: -1048000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24,000 Exact valueExact value: 24000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.07 million Calculation and evidence-1048000 − 24000 USD Exact free cash flow: -1072000 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 3.54 million Exact valueExact value: -3544000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.64 million Exact valueExact value: 1641000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 265,000 Exact valueExact value: 265000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.38 million Calculation and evidence1641000 − 265000 USD Exact free cash flow: 1376000 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.
33 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001041418, 1041418, edgar:1041418