Revenue
4.34 million USD
2008-09-30 · USD
Exact inputs and evidence
- Revenue: 4339000 USD Source
21 filing records in this dataset, filed from 2004-05-20 to 2008-11-14. Explore the available filing history and original sources.
4.34 million USD
2008-09-30 · USD
-190.32%
2008-09-30 · %
-8.71 million USD
2008-09-30 · USD
-8.71 million USD
2008-09-30 · USD
14024000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
7.11 million USD
2007-10-01 – 2008-09-30
-44.3 million USD
2007-10-01 – 2008-09-30
-35.1 million USD
2007-10-01 – 2008-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-11-14.
Financial data available through: 2007-12-31.
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 9.32 million
–
Current period
USD 11.52 million
–
11519000 − 9322000 = 2197000 USD
9322000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source11519000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 31.11 million
–
Current period
−USD 35.29 million
–
-35285000 − -31107000 = -4178000 USD
-31107000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-35285000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 21.88 million
–
Current period
−USD 33.99 million
–
-33993000 − -21878000 = -12115000 USD
-21878000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-33993000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 327,000
–
Current period
USD 453,000
–
453000 − 327000 = 126000 USD
327000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source453000 USD · 2007-01-01 – 2007-12-31
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 | 1183000 | 26440000 Derived | -25257000 | -94000 Derived | -25163000 | -18779000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 7618000 | 29737000 Derived | -22119000 | -333000 Derived | -21786000 | -9468000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 9780000 | 34368000 Derived | -24588000 | -492000 Derived | -24096000 | -24358000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 11111000 | 42127000 Derived | -31016000 | 670000 Derived | -31686000 | -26484000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 9322000 | 42244000 Derived | -32922000 | -1815000 Derived | -31107000 | -22205000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 11519000 | 47678000 Derived | -36159000 | -874000 Derived | -35285000 | -34446000 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 | 1183000 |
|
| 2003 | Revenue | 7618000 |
|
| 2004 | Revenue | 9780000 |
|
| 2005 | Revenue | 11111000 |
|
| 2006 | Revenue | 9322000 |
|
| 2007 | Revenue | 11519000 |
|
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 | 544% |
|
| 2004 | Year over year | 28.4% |
|
| 2005 | Year over year | 13.6% |
|
| 2006 | Year over year | -16.1% |
|
| 2007 | Year over year | 23.6% |
|
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 | -2,135% |
|
| 2003 | Operating margin | -290.4% |
|
| 2004 | Operating margin | -251.4% |
|
| 2005 | Operating margin | -279.1% |
|
| 2006 | Operating margin | -353.2% |
|
| 2007 | Operating margin | -313.9% |
|
| 2002 | Net margin | -2,127% |
|
| 2003 | Net margin | -286% |
|
| 2004 | Net margin | -246.4% |
|
| 2005 | Net margin | -285.2% |
|
| 2006 | Net margin | -333.7% |
|
| 2007 | Net margin | -306.3% |
|
| 2002 | Free cash flow margin | -1,587.4% |
|
| 2003 | Free cash flow margin | -124.3% |
|
| 2004 | Free cash flow margin | -249.1% |
|
| 2005 | Free cash flow margin | -238.4% |
|
| 2006 | Free cash flow margin | -238.2% |
|
| 2007 | Free cash flow margin | -299% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -14615000 |
|
| 2003 | Operating cash flow | -7376000 |
|
| 2004 | Operating cash flow | -21017000 |
|
| 2005 | Operating cash flow | -25515000 |
|
| 2006 | Operating cash flow | -21878000 |
|
| 2007 | Operating cash flow | -33993000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -18779000 |
|
| 2003 | Free cash flow | -9468000 |
|
| 2004 | Free cash flow | -24358000 |
|
| 2005 | Free cash flow | -26484000 |
|
| 2006 | Free cash flow | -22205000 |
|
| 2007 | Free cash flow | -34446000 |
|
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 | Liabilities / assets | 65.9% |
|
| 2004 | Liabilities / assets | 48.6% |
|
| 2005 | Liabilities / assets | 62.8% |
|
| 2006 | Liabilities / assets | 61.7% |
|
| 2007 | Liabilities / assets | 82.2% |
|
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 | 2.65× |
|
| 2004 | Current assets / current liabilities | 3.09× |
|
| 2005 | Current assets / current liabilities | 3.17× |
|
| 2006 | Current assets / current liabilities | 3.64× |
|
| 2007 | Current assets / current liabilities | 3.3× |
|
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 25.16 million Exact valueExact value: -25163000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.62 million Exact valueExact value: -14615000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.16 million Exact valueExact value: 4164000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.78 million Calculation and evidence-14615000 − 4164000 USD Exact free cash flow: -18779000 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 21.79 million Exact valueExact value: -21786000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.38 million Exact valueExact value: -7376000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.09 million Exact valueExact value: 2092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.47 million Calculation and evidence-7376000 − 2092000 USD Exact free cash flow: -9468000 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 24.1 million Exact valueExact value: -24096000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.02 million Exact valueExact value: -21017000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.34 million Exact valueExact value: 3341000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 24.36 million Calculation and evidence-21017000 − 3341000 USD Exact free cash flow: -24358000 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 31.69 million Exact valueExact value: -31686000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.52 million Exact valueExact value: -25515000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 969,000 Exact valueExact value: 969000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 26.48 million Calculation and evidence-25515000 − 969000 USD Exact free cash flow: -26484000 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 31.11 million Exact valueExact value: -31107000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21.88 million Exact valueExact value: -21878000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 327,000 Exact valueExact value: 327000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.21 million Calculation and evidence-21878000 − 327000 USD Exact free cash flow: -22205000 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 35.29 million Exact valueExact value: -35285000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 33.99 million Exact valueExact value: -33993000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 453,000 Exact valueExact value: 453000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.45 million Calculation and evidence-33993000 − 453000 USD Exact free cash flow: -34446000 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.
21 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001062216, 1062216, edgar:1062216