Revenue
485 thousand USD
2008-12-31 · USD
69 filing records in this dataset, filed from 1999-05-17 to 2015-07-01. Explore the available filing history and original sources.
485 thousand USD
2008-12-31 · USD
80.21%
2008-12-31 · %
1.75 million USD
2008-12-31 · USD
-652 thousand USD
2008-12-31 · USD
1657000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
13.2 million USD
2008-01-01 – 2008-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2015-07-01.
Financial data available through: 2009-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 13.2 million
–
Current period
USD 13.18 million
–
13178000 − 13200000 = -22000 USD
13200000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source13178000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.16 million
–
Current period
−USD 8.73 million
–
-8732000 − -2160000 = -6572000 USD
-2160000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-8732000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.46 million
–
Current period
USD 1.82 million
–
1817000 − 3458000 = -1641000 USD
3458000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source1817000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.83 million
–
Current period
USD 1.89 million
–
1886000 − 6833000 = -4947000 USD
6833000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source1886000 USD · 2009-01-01 – 2009-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 10245000 | 25982000 Derived | -15737000 | -4711000 Derived | -11026000 | 1772000 Derived | Source
|
| 2004 2003-03-03 – 2004-03-02 | 4237676 | 6425699 Derived | -2188023 | 849388 Derived | -3037411 | -11262358 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 10585000 | 13319000 Derived | -2734000 | -1988000 Derived | -746000 | 3047000 Derived | Source
|
| 2005 2004-03-03 – 2005-03-02 | 5830356 | 8691599 Derived | -2861243 | 470130 Derived | -3331373 | -2038608 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 12281000 | 13952000 Derived | -1671000 | 2288000 Derived | -3959000 | 4212000 Derived | Source
|
| 2006 2005-03-03 – 2006-03-02 | 10244684 | 14854440 Derived | -4609756 | -819713 Derived | -3790043 | 1772152 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 13518000 | 13739000 Derived | -221000 | 782000 Derived | -1003000 | 4342000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 10270000 | 11516000 Derived | -1246000 | -15610000 Derived | 14364000 | 996000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 13200000 | 13883000 Derived | -683000 | 1477000 Derived | -2160000 | -3375000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 13178000 | 24696000 Derived | -11518000 | -2786000 Derived | -8732000 | -69000 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 |
|---|---|---|---|
| 2003 | Revenue | 10245000 |
|
| 2004 | Revenue | 4237676 |
|
| 2004 | Revenue | 10585000 |
|
| 2005 | Revenue | 5830356 |
|
| 2005 | Revenue | 12281000 |
|
| 2006 | Revenue | 10244684 |
|
| 2006 | Revenue | 13518000 |
|
| 2007 | Revenue | 10270000 |
|
| 2008 | Revenue | 13200000 |
|
| 2009 | Revenue | 13178000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | 75.7% |
|
| 2004 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 3.3% |
|
| 2005 | Year over year | 37.6% |
|
| 2005 | Year over year | 16% |
|
| 2006 | Year over year | 75.7% |
|
| 2006 | Year over year | 10.1% |
|
| 2007 | Year over year | -24% |
|
| 2008 | Year over year | 28.5% |
|
| 2009 | Year over year | -0.2% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | -153.6% |
|
| 2004 | Operating margin | -51.6% |
|
| 2004 | Operating margin | -25.8% |
|
| 2005 | Operating margin | -49.1% |
|
| 2005 | Operating margin | -13.6% |
|
| 2006 | Operating margin | -45% |
|
| 2006 | Operating margin | -1.6% |
|
| 2007 | Operating margin | -12.1% |
|
| 2008 | Operating margin | -5.2% |
|
| 2009 | Operating margin | -87.4% |
|
| 2003 | Net margin | -107.6% |
|
| 2004 | Net margin | -71.7% |
|
| 2004 | Net margin | -7% |
|
| 2005 | Net margin | -57.1% |
|
| 2005 | Net margin | -32.2% |
|
| 2006 | Net margin | -37% |
|
| 2006 | Net margin | -7.4% |
|
| 2007 | Net margin | 139.9% |
|
| 2008 | Net margin | -16.4% |
|
| 2009 | Net margin | -66.3% |
|
| 2003 | Free cash flow margin | 17.3% |
|
| 2004 | Free cash flow margin | -265.8% |
|
| 2004 | Free cash flow margin | 28.8% |
|
| 2005 | Free cash flow margin | -35% |
|
| 2005 | Free cash flow margin | 34.3% |
|
| 2006 | Free cash flow margin | 17.3% |
|
| 2006 | Free cash flow margin | 32.1% |
|
| 2007 | Free cash flow margin | 9.7% |
|
| 2008 | Free cash flow margin | -25.6% |
|
| 2009 | Free cash flow margin | -0.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 2087000 |
|
| 2004 | Operating cash flow | -908057 |
|
| 2004 | Operating cash flow | 3419000 |
|
| 2005 | Operating cash flow | -971218 |
|
| 2005 | Operating cash flow | 6250000 |
|
| 2006 | Operating cash flow | 2132162 |
|
| 2006 | Operating cash flow | 5050000 |
|
| 2007 | Operating cash flow | 2564000 |
|
| 2008 | Operating cash flow | 3458000 |
|
| 2009 | Operating cash flow | 1817000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 1772000 |
|
| 2004 | Free cash flow | -11262358 |
|
| 2004 | Free cash flow | 3047000 |
|
| 2005 | Free cash flow | -2038608 |
|
| 2005 | Free cash flow | 4212000 |
|
| 2006 | Free cash flow | 1772152 |
|
| 2006 | Free cash flow | 4342000 |
|
| 2007 | Free cash flow | 996000 |
|
| 2008 | Free cash flow | -3375000 |
|
| 2009 | Free cash flow | -69000 |
|
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 |
|---|---|---|---|
| 2003 | Liabilities / assets | 53.3% |
|
| 2004-03-02 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 50.4% |
|
| 2005-03-02 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | 47.9% |
|
| 2006 | Liabilities / assets | 52.1% |
|
| 2006 | Liabilities / assets | 42.7% |
|
| 2007 | Liabilities / assets | 39% |
|
| 2008 | Liabilities / assets | 27.9% |
|
| 2009 | Liabilities / assets | 34.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 1× |
|
| 2004-03-02 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 0.68× |
|
| 2005-03-02 | Current assets / current liabilities | Not reported | No source recorded |
| 2005 | Current assets / current liabilities | 1.51× |
|
| 2006 | Current assets / current liabilities | 1.33× |
|
| 2006 | Current assets / current liabilities | 2.21× |
|
| 2007 | Current assets / current liabilities | 3.11× |
|
| 2008 | Current assets / current liabilities | 1.86× |
|
| 2009 | Current assets / current liabilities | 2.05× |
|
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 |
|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | −USD 11.03 million Exact valueExact value: -11026000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2087000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 315,000 Exact valueExact value: 315000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.77 million Calculation and evidence2087000 − 315000 USD Exact free cash flow: 1772000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-03-03 – 2004-03-02 | −USD 3.04 million Exact valueExact value: -3037411 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 908,057 Exact valueExact value: -908057 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.35 million Exact valueExact value: 10354301 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.26 million Calculation and evidence-908057 − 10354301 USD Exact free cash flow: -11262358 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 746,000 Exact valueExact value: -746000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.42 million Exact valueExact value: 3419000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 372,000 Exact valueExact value: 372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.05 million Calculation and evidence3419000 − 372000 USD Exact free cash flow: 3047000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-03-03 – 2005-03-02 | −USD 3.33 million Exact valueExact value: -3331373 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 971,218 Exact valueExact value: -971218 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1067390 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.04 million Calculation and evidence-971218 − 1067390 USD Exact free cash flow: -2038608 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 3.96 million Exact valueExact value: -3959000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.25 million Exact valueExact value: 6250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.04 million Exact valueExact value: 2038000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.21 million Calculation and evidence6250000 − 2038000 USD Exact free cash flow: 4212000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-03-03 – 2006-03-02 | −USD 3.79 million Exact valueExact value: -3790043 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.13 million Exact valueExact value: 2132162 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 360,010 Exact valueExact value: 360010 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.77 million Calculation and evidence2132162 − 360010 USD Exact free cash flow: 1772152 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 1 million Exact valueExact value: -1003000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.05 million Exact valueExact value: 5050000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 708,000 Exact valueExact value: 708000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.34 million Calculation and evidence5050000 − 708000 USD Exact free cash flow: 4342000 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 14.36 million Exact valueExact value: 14364000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.56 million Exact valueExact value: 2564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 996,000 Calculation and evidence2564000 − 1568000 USD Exact free cash flow: 996000 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 2.16 million Exact valueExact value: -2160000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.46 million Exact valueExact value: 3458000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.83 million Exact valueExact value: 6833000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.38 million Calculation and evidence3458000 − 6833000 USD Exact free cash flow: -3375000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | −USD 8.73 million Exact valueExact value: -8732000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.82 million Exact valueExact value: 1817000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.89 million Exact valueExact value: 1886000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69,000 Calculation and evidence1817000 − 1886000 USD Exact free cash flow: -69000 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.
69 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001057076, 1057076, edgar:1057076