Revenue
3.86 million USD
2007-10-27 · USD
Exact inputs and evidence
- Revenue: 3857821 USD Source
37 filing records in this dataset, filed from 1999-11-15 to 2007-12-17. Explore the available filing history and original sources.
341031 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-12-17.
Financial data available through: 2007-07-28.
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 15.15 million
–
Current period
USD 15.23 million
–
15225021 − 15150389 = 74632 USD
15150389 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source15225021 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 236,620
–
Current period
−USD 1.37 million
–
-1366044 − 236620 = -1602664 USD
236620 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source-1366044 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 985,135
–
Current period
USD 461,913
–
461913 − 985135 = -523222 USD
985135 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source461913 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.23 million
–
Current period
USD 681,895
–
681895 − 1230186 = -548291 USD
1230186 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source681895 USD · 2006-07-29 – 2007-07-28
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 1998-08-01 – 1999-07-31 | 1201375 | 1842571 Derived | -641196 | 114421 Derived | -755617 | -1201355 Derived | Source
|
| 2000 1999-07-30 – 2000-07-29 | 5924124 | 6065842 Derived | -141718 | 59839 Derived | -201557 | -521469 Derived | Source
|
| 2001 2000-07-29 – 2001-07-28 | 6844813 | 7079282 Derived | -234469 | 75100 Derived | -309569 | -97334 Derived | Source
|
| 2002 2001-07-28 – 2002-07-27 | 6931551 | Unavailable | Unavailable | Unavailable | -569158 | -306965 Derived | Source
|
| 2003 2002-08-01 – 2003-07-31 | 9304192 | Unavailable | Unavailable | Unavailable | 286840 | 79677 Derived | Source
|
| 2004 2003-08-01 – 2004-07-31 | 10260684 | Unavailable | Unavailable | Unavailable | 408549 | 319419 Derived | Source
|
| 2005 2004-07-31 – 2005-07-30 | 11463235 | Unavailable | Unavailable | Unavailable | 420543 | -119138 Derived | Source
|
| 2006 2005-07-30 – 2006-07-29 | 15150389 | Unavailable | Unavailable | Unavailable | 236620 | -245051 Derived | Source
|
| 2007 2006-07-29 – 2007-07-28 | 15225021 | Unavailable | Unavailable | Unavailable | -1366044 | -219982 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 | 1201375 |
|
| 2000 | Revenue | 5924124 |
|
| 2001 | Revenue | 6844813 |
|
| 2002 | Revenue | 6931551 |
|
| 2003 | Revenue | 9304192 |
|
| 2004 | Revenue | 10260684 |
|
| 2005 | Revenue | 11463235 |
|
| 2006 | Revenue | 15150389 |
|
| 2007 | Revenue | 15225021 |
|
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 | 393.1% |
|
| 2001 | Year over year | 15.5% |
|
| 2002 | Year over year | 1.3% |
|
| 2003 | Year over year | 34.2% |
|
| 2004 | Year over year | 10.3% |
|
| 2005 | Year over year | 11.7% |
|
| 2006 | Year over year | 32.2% |
|
| 2007 | Year over year | 0.5% |
|
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 | -53.4% |
|
| 2000 | Operating margin | -2.4% |
|
| 2001 | Operating margin | -3.4% |
|
| 2002-07-27 | Operating margin | Not reported |
|
| 2003-07-31 | Operating margin | Not reported |
|
| 2004-07-31 | Operating margin | Not reported |
|
| 2005-07-30 | Operating margin | Not reported |
|
| 2006-07-29 | Operating margin | Not reported |
|
| 2007-07-28 | Operating margin | Not reported |
|
| 1999 | Net margin | -62.9% |
|
| 2000 | Net margin | -3.4% |
|
| 2001 | Net margin | -4.5% |
|
| 2002 | Net margin | -8.2% |
|
| 2003 | Net margin | 3.1% |
|
| 2004 | Net margin | 4% |
|
| 2005 | Net margin | 3.7% |
|
| 2006 | Net margin | 1.6% |
|
| 2007 | Net margin | -9% |
|
| 1999 | Free cash flow margin | -100% |
|
| 2000 | Free cash flow margin | -8.8% |
|
| 2001 | Free cash flow margin | -1.4% |
|
| 2002 | Free cash flow margin | -4.4% |
|
| 2003 | Free cash flow margin | 0.9% |
|
| 2004 | Free cash flow margin | 3.1% |
|
| 2005 | Free cash flow margin | -1% |
|
| 2006 | Free cash flow margin | -1.6% |
|
| 2007 | Free cash flow margin | -1.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | -1027186 |
|
| 2000 | Operating cash flow | -188140 |
|
| 2001 | Operating cash flow | 186897 |
|
| 2002 | Operating cash flow | -83584 |
|
| 2003 | Operating cash flow | 351336 |
|
| 2004 | Operating cash flow | 724556 |
|
| 2005 | Operating cash flow | 455330 |
|
| 2006 | Operating cash flow | 985135 |
|
| 2007 | Operating cash flow | 461913 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | -1201355 |
|
| 2000 | Free cash flow | -521469 |
|
| 2001 | Free cash flow | -97334 |
|
| 2002 | Free cash flow | -306965 |
|
| 2003 | Free cash flow | 79677 |
|
| 2004 | Free cash flow | 319419 |
|
| 2005 | Free cash flow | -119138 |
|
| 2006 | Free cash flow | -245051 |
|
| 2007 | Free cash flow | -219982 |
|
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 | Liabilities / assets | 74.6% |
|
| 2000-07-29 | Liabilities / assets | Not reported |
|
| 2001-07-28 | Liabilities / assets | Not reported |
|
| 2002-07-27 | Liabilities / assets | Not reported |
|
| 2003-07-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 55.5% |
|
| 2005 | Liabilities / assets | 39.2% |
|
| 2006 | Liabilities / assets | 49% |
|
| 2007 | Liabilities / assets | 62.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.83× |
|
| 2000 | Current assets / current liabilities | 1.36× |
|
| 2001 | Current assets / current liabilities | 0.98× |
|
| 2002 | Current assets / current liabilities | 0.72× |
|
| 2003-07-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.71× |
|
| 2005 | Current assets / current liabilities | 1.68× |
|
| 2006 | Current assets / current liabilities | 1.62× |
|
| 2007 | Current assets / current liabilities | 0.77× |
|
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 1998-07-30 – 1999-07-29 | −USD 755,617 Exact valueExact value: -755617 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Exact valueExact value: -1027186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 174,169 Exact valueExact value: 174169 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Calculation and evidence-1027186 − 174169 USD Exact free cash flow: -1201355 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-08-01 – 1999-07-31 | −USD 755,617 Exact valueExact value: -755617 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Exact valueExact value: -1027186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 174,169 Exact valueExact value: 174169 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Calculation and evidence-1027186 − 174169 USD Exact free cash flow: -1201355 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-07-30 – 2000-07-29 | −USD 201,557 Exact valueExact value: -201557 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 188,140 Exact valueExact value: -188140 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 333,329 Exact valueExact value: 333329 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 521,469 Calculation and evidence-188140 − 333329 USD Exact free cash flow: -521469 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-07-29 – 2001-07-28 | −USD 309,569 Exact valueExact value: -309569 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 186,897 Exact valueExact value: 186897 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 284,231 Exact valueExact value: 284231 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 97,334 Calculation and evidence186897 − 284231 USD Exact free cash flow: -97334 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-07-28 – 2002-07-27 | −USD 569,158 Exact valueExact value: -569158 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 83,584 Exact valueExact value: -83584 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 223,381 Exact valueExact value: 223381 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 306,965 Calculation and evidence-83584 − 223381 USD Exact free cash flow: -306965 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-08-01 – 2003-07-31 | USD 286,840 Exact valueExact value: 286840 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 351,336 Exact valueExact value: 351336 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 271,659 Exact valueExact value: 271659 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 79,677 Calculation and evidence351336 − 271659 USD Exact free cash flow: 79677 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-08-01 – 2004-07-31 | USD 408,549 Exact valueExact value: 408549 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 724,556 Exact valueExact value: 724556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 405,137 Exact valueExact value: 405137 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 319,419 Calculation and evidence724556 − 405137 USD Exact free cash flow: 319419 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-07-31 – 2005-07-30 | USD 420,543 Exact valueExact value: 420543 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 455,330 Exact valueExact value: 455330 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 574,468 Exact valueExact value: 574468 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 119,138 Calculation and evidence455330 − 574468 USD Exact free cash flow: -119138 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-07-30 – 2006-07-29 | USD 236,620 Exact valueExact value: 236620 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 985,135 Exact valueExact value: 985135 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.23 million Exact valueExact value: 1230186 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 245,051 Calculation and evidence985135 − 1230186 USD Exact free cash flow: -245051 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-07-29 – 2007-07-28 | −USD 1.37 million Exact valueExact value: -1366044 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 461,913 Exact valueExact value: 461913 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 681,895 Exact valueExact value: 681895 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 219,982 Calculation and evidence461913 − 681895 USD Exact free cash flow: -219982 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.
37 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001063154, 1063154, edgar:1063154