Revenue
79.3 thousand USD
2013 Q3 · USD
Exact inputs and evidence
- Revenue: 79322 USD Source
69 filing records in this dataset, filed from 2000-04-10 to 2014-01-22. Reported financial figures are available; chart coverage varies by period.
79.3 thousand USD
2013 Q3 · USD
-1,731.59%
2013 Q3 · %
-10.2 thousand USD
2013 Q3 · USD
-10.2 thousand USD
2013 Q3 · USD
746 USD
1251049036 shares
40.07% · 358 million shares
Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
246 thousand USD
2012-10-01 – 2013-09-30
-11.9 million USD
2012-10-01 – 2013-09-30
-2.32 million USD
2012-10-01 – 2013-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2014-01-22.
Financial data available through: 2012-12-31.
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 116,241
–
Current period
USD 169,947
–
169947 − 116241 = 53706 USD
116241 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source169947 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.21 million
–
Current period
−USD 12.44 million
–
-12439304 − -7209970 = -5229334 USD
-7209970 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source-12439304 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.47 million
–
Current period
−USD 3.2 million
–
-3199464 − -1472542 = -1726922 USD
-1472542 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source-3199464 USD · 2012-01-01 – 2012-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 422,786
–
Current period
USD 369,796
–
369796 − 422786 = -52990 USD
422786 USD · 2011-01-01 – 2011-12-31
Inspect prior input Prior source369796 USD · 2012-01-01 – 2012-12-31
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 | 0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 0 | Unavailable | Unavailable | Unavailable | Unavailable | -2565493 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 0 | Unavailable | Unavailable | Unavailable | Unavailable | -1033634 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 83114 | Unavailable | Unavailable | Unavailable | -183350 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 33226 | 274740 Derived | -241514 | 0 Derived | -241514 | Unavailable | Source
|
| 2009 2009-01-01 – 2009-12-31 | 423 | 1202613 Derived | -1202190 | 0 Derived | -1202190 | Unavailable | Source
|
| 2010 2010-01-01 – 2010-12-31 | 448 | 1019560 Derived | -1019112 | -249433 Derived | -769679 | -332610 Derived | Source
|
| 2011 2011-01-01 – 2011-12-31 | 116241 | 5806773 Derived | -5690532 | 1519438 Derived | -7209970 | -1895328 Derived | Source
|
| 2012 2012-01-01 – 2012-12-31 | 169947 | 11311939 Derived | -11141992 | 1297312 Derived | -12439304 | -3569260 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 | 0 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 0 |
|
| 2005 | Revenue | 0 |
|
| 2007 | Revenue | 83114 |
|
| 2008 | Revenue | 33226 |
|
| 2009 | Revenue | 423 |
|
| 2010 | Revenue | 448 |
|
| 2011 | Revenue | 116241 |
|
| 2012 | Revenue | 169947 |
|
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 | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2007 | Year over year | No prior comparable period |
|
| 2008 | Year over year | -60% |
|
| 2009 | Year over year | -98.7% |
|
| 2010 | Year over year | 5.9% |
|
| 2011 | Year over year | 25,846.7% |
|
| 2012 | Year over year | 46.2% |
|
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 |
|---|---|---|---|
| 2002-12-31 | Operating margin | Not reported |
|
| 2003-12-31 | Operating margin | Not reported |
|
| 2004-12-31 | Operating margin | Not reported |
|
| 2005-12-31 | Operating margin | Not reported |
|
| 2007-12-31 | Operating margin | Not reported |
|
| 2008 | Operating margin | -726.9% |
|
| 2009 | Operating margin | -284,205.7% |
|
| 2010 | Operating margin | -227,480.4% |
|
| 2011 | Operating margin | -4,895.5% |
|
| 2012 | Operating margin | -6,556.2% |
|
| 2002-12-31 | Net margin | Not reported |
|
| 2003-12-31 | Net margin | Not reported |
|
| 2004-12-31 | Net margin | Not reported |
|
| 2005-12-31 | Net margin | Not reported |
|
| 2007 | Net margin | -220.6% |
|
| 2008 | Net margin | -726.9% |
|
| 2009 | Net margin | -284,205.7% |
|
| 2010 | Net margin | -171,803.3% |
|
| 2011 | Net margin | -6,202.6% |
|
| 2012 | Net margin | -7,319.5% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | Not reported |
|
| 2009 | Free cash flow margin | Not reported |
|
| 2010 | Free cash flow margin | -74,243.3% |
|
| 2011 | Free cash flow margin | -1,630.5% |
|
| 2012 | Free cash flow margin | -2,100.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | 136489 |
|
| 2003 | Operating cash flow | 1668601 |
|
| 2004 | Operating cash flow | -2210336 |
|
| 2005 | Operating cash flow | -965691 |
|
| 2007 | Operating cash flow | Not reported | No source recorded |
| 2008 | Operating cash flow | -240286 |
|
| 2009 | Operating cash flow | -212511 |
|
| 2010 | Operating cash flow | -330851 |
|
| 2011 | Operating cash flow | -1472542 |
|
| 2012 | Operating cash flow | -3199464 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | -2565493 |
|
| 2005 | Free cash flow | -1033634 |
|
| 2007 | Free cash flow | Unavailable | No source recorded |
| 2008 | Free cash flow | Unavailable |
|
| 2009 | Free cash flow | Unavailable |
|
| 2010 | Free cash flow | -332610 |
|
| 2011 | Free cash flow | -1895328 |
|
| 2012 | Free cash flow | -3569260 |
|
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 |
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2005-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2007 | Liabilities / assets | 179.6% |
|
| 2008 | Liabilities / assets | 952.8% |
|
| 2009 | Liabilities / assets | 10,844% |
|
| 2010 | Liabilities / assets | 584.2% |
|
| 2011 | Liabilities / assets | 121.9% |
|
| 2012 | Liabilities / assets | 217.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2005-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2007 | Current assets / current liabilities | 0.29× |
|
| 2008 | Current assets / current liabilities | 0.01× |
|
| 2009 | Current assets / current liabilities | 0× |
|
| 2010 | Current assets / current liabilities | 0× |
|
| 2011 | Current assets / current liabilities | 0.02× |
|
| 2012 | Current assets / current liabilities | 0× |
|
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 | Unavailable Not reported for this period. | USD 136,489 Exact valueExact value: 136489 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | Unavailable Not reported for this period. | USD 1.67 million Exact valueExact value: 1668601 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2004 2004-01-01 – 2004-12-31 | Unavailable Not reported for this period. | −USD 2.21 million Exact valueExact value: -2210336 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 355,157 Exact valueExact value: 355157 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.57 million Calculation and evidence-2210336 − 355157 USD Exact free cash flow: -2565493 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | Unavailable Not reported for this period. | −USD 965,691 Exact valueExact value: -965691 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 67,943 Exact valueExact value: 67943 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Calculation and evidence-965691 − 67943 USD Exact free cash flow: -1033634 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 183,350 Exact valueExact value: -183350 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. |
| 2008 2008-01-01 – 2008-12-31 | −USD 241,514 Exact valueExact value: -241514 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 240,286 Exact valueExact value: -240286 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2009 2009-01-01 – 2009-12-31 | −USD 1.2 million Exact valueExact value: -1202190 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 212,511 Exact valueExact value: -212511 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2010 2010-01-01 – 2010-12-31 | −USD 769,679 Exact valueExact value: -769679 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 330,851 Exact valueExact value: -330851 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,759 Exact valueExact value: 1759 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 332,610 Calculation and evidence-330851 − 1759 USD Exact free cash flow: -332610 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2011-01-01 – 2011-12-31 | −USD 7.21 million Exact valueExact value: -7209970 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.47 million Exact valueExact value: -1472542 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 422,786 Exact valueExact value: 422786 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.9 million Calculation and evidence-1472542 − 422786 USD Exact free cash flow: -1895328 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2012 2012-01-01 – 2012-12-31 | −USD 12.44 million Exact valueExact value: -12439304 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.2 million Exact valueExact value: -3199464 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 369,796 Exact valueExact value: 369796 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.57 million Calculation and evidence-3199464 − 369796 USD Exact free cash flow: -3569260 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 · 722 latest values · 722 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001075773, 1075773, edgar:1075773
Also known as ALTERNATE ENERGY CORP, COI SOLUTIONS INC, Treaty Energy Corp, Trimerica Energy Corp