Revenue
838 thousand USD
2007-12-31 · USD
42 filing records in this dataset, filed from 1999-08-16 to 2008-09-30. Explore the available filing history and original sources.
838 thousand USD
2007-12-31 · USD
-1,529.24%
2007-12-31 · %
-1.35 million USD
2007-12-31 · USD
39000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
7.94 million USD
2007-01-01 – 2007-12-31
-15.4 million USD
2007-01-01 – 2007-12-31
-6.27 million USD
2007-01-01 – 2007-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-09-30.
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 7.48 million
–
Current period
USD 7.94 million
–
7939000 − 7481000 = 458000 USD
7481000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source7939000 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 7.32 million
–
Current period
−USD 15.44 million
–
-15441000 − -7317000 = -8124000 USD
-7317000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-15441000 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 1.25 million
–
Current period
−USD 6.27 million
–
-6265000 − -1253000 = -5012000 USD
-1253000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-6265000 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 200,000
–
Current period
USD 53,000
–
53000 − 200000 = -147000 USD
200000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source53000 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 |
|---|---|---|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | 67590000 | 77779000 Derived | -10189000 | 6966000 Derived | -17155000 | -7713000 Derived | Source
|
| 1999 1999-01-01 – 1999-12-31 | 155955000 | 144938000 Derived | 11017000 | 7952000 Derived | 3065000 | 3055000 Derived | Source
|
| 2000 2000-01-01 – 2000-12-31 | 177270000 | 189328000 Derived | -12058000 | 11914000 Derived | -23972000 | -18456000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 132146000 | 144131000 Derived | -11985000 | 105538000 Derived | -117523000 | 3494000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 75921000 | 79665000 Derived | -3744000 | -9412000 Derived | 5668000 | -1099000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 0 | 6119000 Derived | -6119000 | -10606000 Derived | 4487000 | -595000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 0 | 2542000 Derived | -2542000 | -193000 Derived | -2349000 | -4604000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 0 | 2054000 Derived | -2054000 | -153000 Derived | -1901000 | -1907000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 7481000 | 13808000 Derived | -6327000 | 990000 Derived | -7317000 | -1453000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 7939000 | 23140000 Derived | -15201000 | 240000 Derived | -15441000 | -6318000 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 |
|---|---|---|---|
| 1998 | Revenue | 67590000 |
|
| 1999 | Revenue | 155955000 |
|
| 2000 | Revenue | 177270000 |
|
| 2001 | Revenue | 132146000 |
|
| 2002 | Revenue | 75921000 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 0 |
|
| 2005 | Revenue | 0 |
|
| 2006 | Revenue | 7481000 |
|
| 2007 | Revenue | 7939000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | No prior comparable period |
|
| 1999 | Year over year | 130.7% |
|
| 2000 | Year over year | 13.7% |
|
| 2001 | Year over year | -25.5% |
|
| 2002 | Year over year | -42.5% |
|
| 2003 | Year over year | -100% |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | No prior comparable period |
|
| 2007 | Year over year | 6.1% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -15.1% |
|
| 1999 | Operating margin | 7.1% |
|
| 2000 | Operating margin | -6.8% |
|
| 2001 | Operating margin | -9.1% |
|
| 2002 | Operating margin | -4.9% |
|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | Not reported |
|
| 2005 | Operating margin | Not reported |
|
| 2006 | Operating margin | -84.6% |
|
| 2007 | Operating margin | -191.5% |
|
| 1998 | Net margin | -25.4% |
|
| 1999 | Net margin | 2% |
|
| 2000 | Net margin | -13.5% |
|
| 2001 | Net margin | -88.9% |
|
| 2002 | Net margin | 7.5% |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | Not reported |
|
| 2005 | Net margin | Not reported |
|
| 2006 | Net margin | -97.8% |
|
| 2007 | Net margin | -194.5% |
|
| 1998 | Free cash flow margin | -11.4% |
|
| 1999 | Free cash flow margin | 2% |
|
| 2000 | Free cash flow margin | -10.4% |
|
| 2001 | Free cash flow margin | 2.6% |
|
| 2002 | Free cash flow margin | -1.4% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | -19.4% |
|
| 2007 | Free cash flow margin | -79.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -5504000 |
|
| 1999 | Operating cash flow | 8275000 |
|
| 2000 | Operating cash flow | -9871000 |
|
| 2001 | Operating cash flow | 6743000 |
|
| 2002 | Operating cash flow | -434000 |
|
| 2003 | Operating cash flow | 475000 |
|
| 2004 | Operating cash flow | -4557000 |
|
| 2005 | Operating cash flow | -1907000 |
|
| 2006 | Operating cash flow | -1253000 |
|
| 2007 | Operating cash flow | -6265000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -7713000 |
|
| 1999 | Free cash flow | 3055000 |
|
| 2000 | Free cash flow | -18456000 |
|
| 2001 | Free cash flow | 3494000 |
|
| 2002 | Free cash flow | -1099000 |
|
| 2003 | Free cash flow | -595000 |
|
| 2004 | Free cash flow | -4604000 |
|
| 2005 | Free cash flow | -1907000 |
|
| 2006 | Free cash flow | -1453000 |
|
| 2007 | Free cash flow | -6318000 |
|
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 |
|---|---|---|---|
| 1998-12-31 | Liabilities / assets | Not reported |
|
| 1999-12-31 | Liabilities / assets | Not reported |
|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
| 2007-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 0.41× |
|
| 1999 | Current assets / current liabilities | 2.45× |
|
| 2000 | Current assets / current liabilities | 1.3× |
|
| 2001 | Current assets / current liabilities | 0.88× |
|
| 2002 | Current assets / current liabilities | 4.8× |
|
| 2003 | Current assets / current liabilities | 4.86× |
|
| 2004 | Current assets / current liabilities | 15.61× |
|
| 2005 | Current assets / current liabilities | 27.99× |
|
| 2006 | Current assets / current liabilities | 0.82× |
|
| 2007 | Current assets / current liabilities | 0.19× |
|
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 |
|---|---|---|---|---|
| 1998 1998-01-01 – 1998-12-31 | −USD 17.16 million Exact valueExact value: -17155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.5 million Exact valueExact value: -5504000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.21 million Exact valueExact value: 2209000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.71 million Calculation and evidence-5504000 − 2209000 USD Exact free cash flow: -7713000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1999-01-01 – 1999-12-31 | USD 3.07 million Exact valueExact value: 3065000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.28 million Exact valueExact value: 8275000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.22 million Exact valueExact value: 5220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.06 million Calculation and evidence8275000 − 5220000 USD Exact free cash flow: 3055000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 2000-01-01 – 2000-12-31 | −USD 23.97 million Exact valueExact value: -23972000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.87 million Exact valueExact value: -9871000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.59 million Exact valueExact value: 8585000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.46 million Calculation and evidence-9871000 − 8585000 USD Exact free cash flow: -18456000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 117.52 million Exact valueExact value: -117523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.74 million Exact valueExact value: 6743000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.25 million Exact valueExact value: 3249000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.49 million Calculation and evidence6743000 − 3249000 USD Exact free cash flow: 3494000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | USD 5.67 million Exact valueExact value: 5668000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 434,000 Exact valueExact value: -434000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 665,000 Exact valueExact value: 665000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.1 million Calculation and evidence-434000 − 665000 USD Exact free cash flow: -1099000 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 4.49 million Exact valueExact value: 4487000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 475,000 Exact valueExact value: 475000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.07 million Exact valueExact value: 1070000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 595,000 Calculation and evidence475000 − 1070000 USD Exact free cash flow: -595000 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 2.35 million Exact valueExact value: -2349000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.56 million Exact valueExact value: -4557000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47,000 Exact valueExact value: 47000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.6 million Calculation and evidence-4557000 − 47000 USD Exact free cash flow: -4604000 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 1.9 million Exact valueExact value: -1901000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.91 million Exact valueExact value: -1907000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.91 million Calculation and evidence-1907000 − 0 USD Exact free cash flow: -1907000 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 7.32 million Exact valueExact value: -7317000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.25 million Exact valueExact value: -1253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 200,000 Exact valueExact value: 200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.45 million Calculation and evidence-1253000 − 200000 USD Exact free cash flow: -1453000 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 15.44 million Exact valueExact value: -15441000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.27 million Exact valueExact value: -6265000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53,000 Exact valueExact value: 53000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.32 million Calculation and evidence-6265000 − 53000 USD Exact free cash flow: -6318000 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.
42 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001070534, 1070534, edgar:1070534