Revenue
4.88 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 4883000 USD Source
25 filing records in this dataset, filed from 2004-08-16 to 2009-11-12. Explore the available filing history and original sources.
4.88 million USD
2009-09-30 · USD
54.56%
2009-09-30 · %
-2.91 million USD
2009-09-30 · USD
-2.91 million USD
2009-09-30 · USD
2215000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
18.3 million USD
2008-10-01 – 2009-09-30
-12.4 million USD
2008-10-01 – 2009-09-30
-19.8 million USD
2008-10-01 – 2009-09-30
9 thousand USD
2008-10-01 – 2009-09-30
-19.8 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-12.
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 9.02 million
–
Current period
USD 4.81 million
–
4810000 − 9019000 = -4209000 USD
9019000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source4810000 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 41.8 million
–
Current period
−USD 42.31 million
–
-42314000 − -41799000 = -515000 USD
-41799000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-42314000 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 36.38 million
–
Current period
−USD 33.07 million
–
-33073000 − -36383000 = 3310000 USD
-36383000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-33073000 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 2.27 million
–
Current period
USD 525,000
–
525000 − 2274000 = -1749000 USD
2274000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source525000 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 |
|---|---|---|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | 2278000 | 15163000 Derived | -12885000 | -88000 Derived | -12797000 | -6475000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 9124000 | 18507000 Derived | -9383000 | 46000 Derived | -9429000 | -16627000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 6837000 | 22112000 Derived | -15275000 | -303000 Derived | -14972000 | -13324000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 3771000 | 28438000 Derived | -24667000 | -1087000 Derived | -23580000 | -16733000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 4386000 | 41195000 Derived | -36809000 | -3541000 Derived | -33268000 | -30566000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 9019000 | 53357000 Derived | -44338000 | -2539000 Derived | -41799000 | -38657000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 4810000 | 47107000 Derived | -42297000 | 17000 Derived | -42314000 | -33598000 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 | 2278000 |
|
| 2003 | Revenue | 9124000 |
|
| 2004 | Revenue | 6837000 |
|
| 2005 | Revenue | 3771000 |
|
| 2006 | Revenue | 4386000 |
|
| 2007 | Revenue | 9019000 |
|
| 2008 | Revenue | 4810000 |
|
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 | 300.5% |
|
| 2004 | Year over year | -25.1% |
|
| 2005 | Year over year | -44.8% |
|
| 2006 | Year over year | 16.3% |
|
| 2007 | Year over year | 105.6% |
|
| 2008 | Year over year | -46.7% |
|
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 | -565.6% |
|
| 2003 | Operating margin | -102.8% |
|
| 2004 | Operating margin | -223.4% |
|
| 2005 | Operating margin | -654.1% |
|
| 2006 | Operating margin | -839.2% |
|
| 2007 | Operating margin | -491.6% |
|
| 2008 | Operating margin | -879.4% |
|
| 2002 | Net margin | -561.8% |
|
| 2003 | Net margin | -103.3% |
|
| 2004 | Net margin | -219% |
|
| 2005 | Net margin | -625.3% |
|
| 2006 | Net margin | -758.5% |
|
| 2007 | Net margin | -463.5% |
|
| 2008 | Net margin | -879.7% |
|
| 2002 | Free cash flow margin | -284.2% |
|
| 2003 | Free cash flow margin | -182.2% |
|
| 2004 | Free cash flow margin | -194.9% |
|
| 2005 | Free cash flow margin | -443.7% |
|
| 2006 | Free cash flow margin | -696.9% |
|
| 2007 | Free cash flow margin | -428.6% |
|
| 2008 | Free cash flow margin | -698.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -5669000 |
|
| 2003 | Operating cash flow | -15729000 |
|
| 2004 | Operating cash flow | -11998000 |
|
| 2005 | Operating cash flow | -13513000 |
|
| 2006 | Operating cash flow | -27336000 |
|
| 2007 | Operating cash flow | -36383000 |
|
| 2008 | Operating cash flow | -33073000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -6475000 |
|
| 2003 | Free cash flow | -16627000 |
|
| 2004 | Free cash flow | -13324000 |
|
| 2005 | Free cash flow | -16733000 |
|
| 2006 | Free cash flow | -30566000 |
|
| 2007 | Free cash flow | -38657000 |
|
| 2008 | Free cash flow | -33598000 |
|
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 |
|---|---|---|---|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 19.4% |
|
| 2006 | Liabilities / assets | 20.6% |
|
| 2007 | Liabilities / assets | 36% |
|
| 2008 | Liabilities / assets | 87.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 6.15× |
|
| 2004 | Current assets / current liabilities | 9.89× |
|
| 2005 | Current assets / current liabilities | 7.75× |
|
| 2006 | Current assets / current liabilities | 7.54× |
|
| 2007 | Current assets / current liabilities | 3.78× |
|
| 2008 | Current assets / current liabilities | 1.63× |
|
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 2002-01-01 – 2002-12-31 | −USD 12.8 million Exact valueExact value: -12797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.67 million Exact valueExact value: -5669000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 806,000 Exact valueExact value: 806000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.48 million Calculation and evidence-5669000 − 806000 USD Exact free cash flow: -6475000 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 9.43 million Exact valueExact value: -9429000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.73 million Exact valueExact value: -15729000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 898,000 Exact valueExact value: 898000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.63 million Calculation and evidence-15729000 − 898000 USD Exact free cash flow: -16627000 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 14.97 million Exact valueExact value: -14972000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12 million Exact valueExact value: -11998000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.33 million Exact valueExact value: 1326000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.32 million Calculation and evidence-11998000 − 1326000 USD Exact free cash flow: -13324000 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 23.58 million Exact valueExact value: -23580000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.51 million Exact valueExact value: -13513000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Exact valueExact value: 3220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.73 million Calculation and evidence-13513000 − 3220000 USD Exact free cash flow: -16733000 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 33.27 million Exact valueExact value: -33268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.34 million Exact valueExact value: -27336000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.23 million Exact valueExact value: 3230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.57 million Calculation and evidence-27336000 − 3230000 USD Exact free cash flow: -30566000 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 41.8 million Exact valueExact value: -41799000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.38 million Exact valueExact value: -36383000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.27 million Exact valueExact value: 2274000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 38.66 million Calculation and evidence-36383000 − 2274000 USD Exact free cash flow: -38657000 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 42.31 million Exact valueExact value: -42314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.07 million Exact valueExact value: -33073000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 525,000 Exact valueExact value: 525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.6 million Calculation and evidence-33073000 − 525000 USD Exact free cash flow: -33598000 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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001053221, 1053221, edgar:1053221