Revenue
1.81 million USD
2013 Q3 · USD
Exact inputs and evidence
- Revenue: 1810727 USD Source
91 filing records in this dataset, filed from 1998-03-31 to 2013-02-14. Reported financial figures are available; chart coverage varies by period.
1.81 million USD
2013 Q3 · USD
-3.9%
2013 Q3 · %
364 thousand USD
2013 Q3 · USD
360 thousand USD
2013 Q3 · USD
57527 USD
33583606 shares
0.47% · 157 thousand shares
Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.29 million USD
2012-01-01 – 2012-12-31
-850 thousand USD
2012-01-01 – 2012-12-31
44.3 thousand USD
2012-01-01 – 2012-12-31
21.3 thousand USD
2012-01-01 – 2012-12-31
23 thousand USD
2012-01-01 – 2012-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-02-14.
Financial data available through: 2012-03-31.
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 7.28 million
–
Current period
USD 6.65 million
–
6645414 − 7275518 = -630104 USD
7275518 USD · 2010-04-01 – 2011-03-31
Inspect prior input Prior source6645414 USD · 2011-04-01 – 2012-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 607,783
–
Current period
−USD 486,242
–
-486242 − -607783 = 121541 USD
-607783 USD · 2010-04-01 – 2011-03-31
Inspect prior input Prior source-486242 USD · 2011-04-01 – 2012-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 43,909
–
Current period
USD 514,608
–
514608 − -43909 = 558517 USD
-43909 USD · 2010-04-01 – 2011-03-31
Inspect prior input Prior source514608 USD · 2011-04-01 – 2012-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 195,499
–
Current period
USD 29,197
–
29197 − 195499 = -166302 USD
195499 USD · 2010-04-01 – 2011-03-31
Inspect prior input Prior source29197 USD · 2011-04-01 – 2012-03-31
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | 1048954 | 5740745 Derived | -4691791 | 6317830 Derived | -11009621 | -2296803 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 2168125 | 3873716 Derived | -1705591 | 1411126 Derived | -3116717 | -1242047 Derived | Source
|
| 2011 2010-04-01 – 2011-03-31 | 7275518 | 7365478 Derived | -89960 | 517823 Derived | -607783 | -239408 Derived | Source
|
| 2012 2011-04-01 – 2012-03-31 | 6645414 | 6523308 Derived | 122106 | 608348 Derived | -486242 | 485411 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 |
|---|---|---|---|
| 2002 | Revenue | 1048954 |
|
| 2003 | Revenue | 2168125 |
|
| 2011 | Revenue | 7275518 |
|
| 2012 | Revenue | 6645414 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 106.7% |
|
| 2011 | Year over year | No prior comparable period |
|
| 2012 | Year over year | -8.7% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -447.3% |
|
| 2003 | Operating margin | -78.7% |
|
| 2011 | Operating margin | -1.2% |
|
| 2012 | Operating margin | 1.8% |
|
| 2002 | Net margin | -1,049.6% |
|
| 2003 | Net margin | -143.8% |
|
| 2011 | Net margin | -8.4% |
|
| 2012 | Net margin | -7.3% |
|
| 2002 | Free cash flow margin | -219% |
|
| 2003 | Free cash flow margin | -57.3% |
|
| 2011 | Free cash flow margin | -3.3% |
|
| 2012 | Free cash flow margin | 7.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -2273286 |
|
| 2003 | Operating cash flow | -1203109 |
|
| 2011 | Operating cash flow | -43909 |
|
| 2012 | Operating cash flow | 514608 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -2296803 |
|
| 2003 | Free cash flow | -1242047 |
|
| 2011 | Free cash flow | -239408 |
|
| 2012 | Free cash flow | 485411 |
|
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 |
|---|---|---|---|
| 2002 | Liabilities / assets | 27.9% |
|
| 2003 | Liabilities / assets | 40.7% |
|
| 2011 | Liabilities / assets | 85.6% |
|
| 2012 | Liabilities / assets | 92.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 0.09× |
|
| 2003 | Current assets / current liabilities | 0.11× |
|
| 2011 | Current assets / current liabilities | 0.69× |
|
| 2012 | Current assets / current liabilities | 0.45× |
|
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 |
|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | −USD 11.01 million Exact valueExact value: -11009621 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.27 million Exact valueExact value: -2273286 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,517 Exact valueExact value: 23517 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.3 million Calculation and evidence-2273286 − 23517 USD Exact free cash flow: -2296803 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | −USD 3.12 million Exact valueExact value: -3116717 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Exact valueExact value: -1203109 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38,938 Exact valueExact value: 38938 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.24 million Calculation and evidence-1203109 − 38938 USD Exact free cash flow: -1242047 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-04-01 – 2011-03-31 | −USD 607,783 Exact valueExact value: -607783 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 43,909 Exact valueExact value: -43909 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 195,499 Exact valueExact value: 195499 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 239,408 Calculation and evidence-43909 − 195499 USD Exact free cash flow: -239408 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2012 2011-04-01 – 2012-03-31 | −USD 486,242 Exact valueExact value: -486242 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 514,608 Exact valueExact value: 514608 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,197 Exact valueExact value: 29197 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 485,411 Calculation and evidence514608 − 29197 USD Exact free cash flow: 485411 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.
91 filings · 715 latest values · 715 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001049505, 1049505, edgar:1049505, udwk
Also known as NEW WORLD PUBLISHING INC /CO/, SONICPORT COM, SONICPORT INC, US DATAWORKS INC