Revenue
34.8 million USD
2011-01-30 · USD
Exact inputs and evidence
- Revenue: 34765000 USD Source
46 filing records in this dataset, filed from 2002-02-14 to 2011-12-09. Reported financial figures are available; chart coverage varies by period.
50809000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-12-09.
Financial data available through: 2011-05-01.
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 123.08 million
–
Current period
USD 139.29 million
–
139286000 − 123077000 = 16209000 USD
123077000 USD · 2009-05-02 – 2010-05-01
Inspect prior input Prior source139286000 USD · 2010-05-02 – 2011-05-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.33 million
–
Current period
−USD 3.26 million
–
-3262000 − -3334000 = 72000 USD
-3334000 USD · 2009-05-02 – 2010-05-01
Inspect prior input Prior source-3262000 USD · 2010-05-02 – 2011-05-01
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Operating cash flow, Capital expenditure.
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 | 46357000 | 62301000 Derived | -15944000 | 14042000 Derived | -29986000 | -15805000 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 75092000 | 72098000 Derived | 2994000 | -80000 Derived | 3074000 | -237000 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 113729000 | 100096000 Derived | 13633000 | 2158000 Derived | 11475000 | 11082000 Derived | Source
|
| 2005 2004-04-01 – 2005-03-31 | 145941000 | 151595000 Derived | -5654000 | 2927000 Derived | -8581000 | 24436000 Derived | Source
|
| 2006 2005-04-03 – 2006-04-02 | 164044000 | 190573000 Derived | -26529000 | -5592000 Derived | -20937000 | 33725000 Derived | Source
|
| 2007 2006-04-02 – 2007-04-01 | 178153000 | 245926000 Derived | -67773000 | -6588000 Derived | -61185000 | 15862000 Derived | Source
|
| 2008 2007-04-07 – 2008-04-06 | 214419000 | 239151000 Derived | -24732000 | 6103000 Derived | -30835000 | 6006000 Derived | Source
|
| 2009 2008-05-02 – 2009-05-01 | 146957000 | 271155000 Derived | -124198000 | 5044000 Derived | -129242000 | Unavailable | Source
|
| 2010 2009-05-02 – 2010-05-01 | 123077000 | 130902000 Derived | -7825000 | -4491000 Derived | -3334000 | Unavailable | Source
|
| 2011 2010-05-02 – 2011-05-01 | 139286000 | 134860000 Derived | 4426000 | 7688000 Derived | -3262000 | Unavailable | 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 | 46357000 |
|
| 2003 | Revenue | 75092000 |
|
| 2004 | Revenue | 113729000 |
|
| 2005 | Revenue | 145941000 |
|
| 2006 | Revenue | 164044000 |
|
| 2007 | Revenue | 178153000 |
|
| 2008 | Revenue | 214419000 |
|
| 2009 | Revenue | 146957000 |
|
| 2010 | Revenue | 123077000 |
|
| 2011 | Revenue | 139286000 |
|
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 | 62% |
|
| 2004 | Year over year | 51.5% |
|
| 2005 | Year over year | 28.3% |
|
| 2006 | Year over year | 12.4% |
|
| 2007 | Year over year | 8.6% |
|
| 2008 | Year over year | 20.4% |
|
| 2009 | Year over year | No prior comparable period |
|
| 2010 | Year over year | -16.2% |
|
| 2011 | Year over year | 13.2% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -34.4% |
|
| 2003 | Operating margin | 4% |
|
| 2004 | Operating margin | 12% |
|
| 2005 | Operating margin | -3.9% |
|
| 2006 | Operating margin | -16.2% |
|
| 2007 | Operating margin | -38% |
|
| 2008 | Operating margin | -11.5% |
|
| 2009 | Operating margin | -84.5% |
|
| 2010 | Operating margin | -6.4% |
|
| 2011 | Operating margin | 3.2% |
|
| 2002 | Net margin | -64.7% |
|
| 2003 | Net margin | 4.1% |
|
| 2004 | Net margin | 10.1% |
|
| 2005 | Net margin | -5.9% |
|
| 2006 | Net margin | -12.8% |
|
| 2007 | Net margin | -34.3% |
|
| 2008 | Net margin | -14.4% |
|
| 2009 | Net margin | -87.9% |
|
| 2010 | Net margin | -2.7% |
|
| 2011 | Net margin | -2.3% |
|
| 2002 | Free cash flow margin | -34.1% |
|
| 2003 | Free cash flow margin | -0.3% |
|
| 2004 | Free cash flow margin | 9.7% |
|
| 2005 | Free cash flow margin | 16.7% |
|
| 2006 | Free cash flow margin | 20.6% |
|
| 2007 | Free cash flow margin | 8.9% |
|
| 2008 | Free cash flow margin | 2.8% |
|
| 2009 | Free cash flow margin | Not reported |
|
| 2010 | Free cash flow margin | Not reported |
|
| 2011 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -12527000 |
|
| 2003 | Operating cash flow | 2973000 |
|
| 2004 | Operating cash flow | 24755000 |
|
| 2005 | Operating cash flow | 37128000 |
|
| 2006 | Operating cash flow | 40210000 |
|
| 2007 | Operating cash flow | 21315000 |
|
| 2008 | Operating cash flow | 13214000 |
|
| 2009 | Operating cash flow | Not reported | No source recorded |
| 2010 | Operating cash flow | Not reported | No source recorded |
| 2011 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -15805000 |
|
| 2003 | Free cash flow | -237000 |
|
| 2004 | Free cash flow | 11082000 |
|
| 2005 | Free cash flow | 24436000 |
|
| 2006 | Free cash flow | 33725000 |
|
| 2007 | Free cash flow | 15862000 |
|
| 2008 | Free cash flow | 6006000 |
|
| 2009 | Free cash flow | Unavailable | No source recorded |
| 2010 | Free cash flow | Unavailable | No source recorded |
| 2011 | Free cash flow | Unavailable | No source recorded |
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 | 22.5% |
|
| 2003 | Liabilities / assets | 17% |
|
| 2004 | Liabilities / assets | 62.6% |
|
| 2005 | Liabilities / assets | 62% |
|
| 2006 | Liabilities / assets | 59.9% |
|
| 2007 | Liabilities / assets | 65.5% |
|
| 2008 | Liabilities / assets | 56.5% |
|
| 2009-05-01 | Liabilities / assets | Not reported | No source recorded |
| 2010-05-01 | Liabilities / assets | Not reported | No source recorded |
| 2011 | Liabilities / assets | 77.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 4.13× |
|
| 2003 | Current assets / current liabilities | 4.19× |
|
| 2004 | Current assets / current liabilities | 2.93× |
|
| 2005 | Current assets / current liabilities | 3.89× |
|
| 2006 | Current assets / current liabilities | 2.29× |
|
| 2007 | Current assets / current liabilities | 1.19× |
|
| 2008 | Current assets / current liabilities | 1.26× |
|
| 2009-05-01 | Current assets / current liabilities | Not reported | No source recorded |
| 2010-05-01 | Current assets / current liabilities | Not reported | No source recorded |
| 2011 | Current assets / current liabilities | 1.51× |
|
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 29.99 million Exact valueExact value: -29986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.53 million Exact valueExact value: -12527000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.28 million Exact valueExact value: 3278000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.81 million Calculation and evidence-12527000 − 3278000 USD Exact free cash flow: -15805000 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 3.07 million Exact valueExact value: 3074000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.97 million Exact valueExact value: 2973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.21 million Exact valueExact value: 3210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 237,000 Calculation and evidence2973000 − 3210000 USD Exact free cash flow: -237000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | USD 11.48 million Exact valueExact value: 11475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.76 million Exact valueExact value: 24755000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.67 million Exact valueExact value: 13673000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.08 million Calculation and evidence24755000 − 13673000 USD Exact free cash flow: 11082000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-04-01 – 2005-03-31 | −USD 8.58 million Exact valueExact value: -8581000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37.13 million Exact valueExact value: 37128000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.69 million Exact valueExact value: 12692000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 24.44 million Calculation and evidence37128000 − 12692000 USD Exact free cash flow: 24436000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-04-03 – 2006-04-02 | −USD 20.94 million Exact valueExact value: -20937000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40.21 million Exact valueExact value: 40210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.49 million Exact valueExact value: 6485000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33.73 million Calculation and evidence40210000 − 6485000 USD Exact free cash flow: 33725000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-04-02 – 2007-04-01 | −USD 61.19 million Exact valueExact value: -61185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21.32 million Exact valueExact value: 21315000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.45 million Exact valueExact value: 5453000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.86 million Calculation and evidence21315000 − 5453000 USD Exact free cash flow: 15862000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-04-07 – 2008-04-06 | −USD 30.84 million Exact valueExact value: -30835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.21 million Exact valueExact value: 13214000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.21 million Exact valueExact value: 7208000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.01 million Calculation and evidence13214000 − 7208000 USD Exact free cash flow: 6006000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-05-02 – 2009-05-01 | −USD 129.24 million Exact valueExact value: -129242000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2010 2009-05-02 – 2010-05-01 | −USD 3.33 million Exact valueExact value: -3334000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2011 2010-05-02 – 2011-05-01 | −USD 3.26 million Exact valueExact value: -3262000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
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.
46 filings · 275 latest values · 275 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001065034, 1065034, LAVA, edgar:1065034
Also known as MAGMA DESIGN AUTOMATION INC