Revenue
7.63 million USD
2011-09-30 · USD
69 filing records in this dataset, filed from 1999-12-27 to 2013-08-14. Explore the available filing history and original sources.
7.63 million USD
2011-09-30 · USD
-12.94%
2011-09-30 · %
-636 thousand USD
2011-09-30 · USD
-1.25 million USD
2011-09-30 · USD
84747 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
27.9 million USD
2010-10-01 – 2011-09-30
-7.36 million USD
2010-10-01 – 2011-09-30
-235 thousand USD
2010-10-01 – 2011-09-30
3.29 million USD
2010-10-01 – 2011-09-30
-3.52 million USD
2010-10-01 – 2011-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-08-14.
Financial data available through: 2011-09-30.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 25.93 million
–
Current period
USD 27.88 million
–
27880132 − 25933135 = 1946997 USD
25933135 USD · 2009-10-01 – 2010-09-30
Inspect prior input Prior source27880132 USD · 2010-10-01 – 2011-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.37 million
–
Current period
−USD 7.36 million
–
-7356910 − -8366828 = 1009918 USD
-8366828 USD · 2009-10-01 – 2010-09-30
Inspect prior input Prior source-7356910 USD · 2010-10-01 – 2011-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 305,127
–
Current period
−USD 235,063
–
-235063 − 305127 = -540190 USD
305127 USD · 2009-10-01 – 2010-09-30
Inspect prior input Prior source-235063 USD · 2010-10-01 – 2011-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.69 million
–
Current period
USD 3.29 million
–
3288559 − 6687200 = -3398641 USD
6687200 USD · 2009-10-01 – 2010-09-30
Inspect prior input Prior source3288559 USD · 2010-10-01 – 2011-09-30
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 2001-10-01 – 2002-09-30 | 3015709 | 5174356 Derived | -2158647 | 829389 Derived | -2988036 | -1647930 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 4124394 | 6033043 Derived | -1908649 | 209058 Derived | -2117707 | -802730 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 4490235 | 10725947 Derived | -6235712 | 2705423 Derived | -8941135 | -2877044 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 9142228 | 14778568 Derived | -5636340 | -955902 Derived | -4680438 | -12255405 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 13366205 | 21480612 Derived | -8114407 | -103353 Derived | -8011054 | -9542265 Derived | Source
|
| 2007 2006-10-01 – 2007-09-30 | 16658392 | 23025649 Derived | -6367257 | 1141402 Derived | -7508659 | -8620859 Derived | Source
|
| 2008 2007-10-01 – 2008-09-30 | 23650725 | 26694272 Derived | -3043547 | 2155836 Derived | -5199383 | -5998669 Derived | Source
|
| 2009 2008-10-01 – 2009-09-30 | 24753128 | 23755383 Derived | 997745 | 1917726 Derived | -919981 | -3360126 Derived | Source
|
| 2010 2009-10-01 – 2010-09-30 | 25933135 | 31790988 Derived | -5857853 | 2508975 Derived | -8366828 | -6382073 Derived | Source
|
| 2011 2010-10-01 – 2011-09-30 | 27880132 | 32211104 Derived | -4330972 | 3025938 Derived | -7356910 | -3523622 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 | 3015709 |
|
| 2003 | Revenue | 4124394 |
|
| 2004 | Revenue | 4490235 |
|
| 2005 | Revenue | 9142228 |
|
| 2006 | Revenue | 13366205 |
|
| 2007 | Revenue | 16658392 |
|
| 2008 | Revenue | 23650725 |
|
| 2009 | Revenue | 24753128 |
|
| 2010 | Revenue | 25933135 |
|
| 2011 | Revenue | 27880132 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | 169.8% |
|
| 2003 | Year over year | 36.8% |
|
| 2004 | Year over year | 8.9% |
|
| 2005 | Year over year | 103.6% |
|
| 2006 | Year over year | 46.2% |
|
| 2007 | Year over year | 24.6% |
|
| 2008 | Year over year | 42% |
|
| 2009 | Year over year | 4.7% |
|
| 2010 | Year over year | 4.8% |
|
| 2011 | Year over year | 7.5% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -71.6% |
|
| 2003 | Operating margin | -46.3% |
|
| 2004 | Operating margin | -138.9% |
|
| 2005 | Operating margin | -61.7% |
|
| 2006 | Operating margin | -60.7% |
|
| 2007 | Operating margin | -38.2% |
|
| 2008 | Operating margin | -12.9% |
|
| 2009 | Operating margin | 4% |
|
| 2010 | Operating margin | -22.6% |
|
| 2011 | Operating margin | -15.5% |
|
| 2002 | Net margin | -99.1% |
|
| 2003 | Net margin | -51.3% |
|
| 2004 | Net margin | -199.1% |
|
| 2005 | Net margin | -51.2% |
|
| 2006 | Net margin | -59.9% |
|
| 2007 | Net margin | -45.1% |
|
| 2008 | Net margin | -22% |
|
| 2009 | Net margin | -3.7% |
|
| 2010 | Net margin | -32.3% |
|
| 2011 | Net margin | -26.4% |
|
| 2002 | Free cash flow margin | -54.6% |
|
| 2003 | Free cash flow margin | -19.5% |
|
| 2004 | Free cash flow margin | -64.1% |
|
| 2005 | Free cash flow margin | -134.1% |
|
| 2006 | Free cash flow margin | -71.4% |
|
| 2007 | Free cash flow margin | -51.8% |
|
| 2008 | Free cash flow margin | -25.4% |
|
| 2009 | Free cash flow margin | -13.6% |
|
| 2010 | Free cash flow margin | -24.6% |
|
| 2011 | Free cash flow margin | -12.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -282417 |
|
| 2003 | Operating cash flow | 663123 |
|
| 2004 | Operating cash flow | -744693 |
|
| 2005 | Operating cash flow | -852929 |
|
| 2006 | Operating cash flow | -1992912 |
|
| 2007 | Operating cash flow | -567402 |
|
| 2008 | Operating cash flow | -688434 |
|
| 2009 | Operating cash flow | 3533641 |
|
| 2010 | Operating cash flow | 305127 |
|
| 2011 | Operating cash flow | -235063 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -1647930 |
|
| 2003 | Free cash flow | -802730 |
|
| 2004 | Free cash flow | -2877044 |
|
| 2005 | Free cash flow | -12255405 |
|
| 2006 | Free cash flow | -9542265 |
|
| 2007 | Free cash flow | -8620859 |
|
| 2008 | Free cash flow | -5998669 |
|
| 2009 | Free cash flow | -3360126 |
|
| 2010 | Free cash flow | -6382073 |
|
| 2011 | Free cash flow | -3523622 |
|
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 | 48.5% |
|
| 2003 | Liabilities / assets | 30.5% |
|
| 2004 | Liabilities / assets | 12.3% |
|
| 2005 | Liabilities / assets | 12% |
|
| 2006 | Liabilities / assets | 26.7% |
|
| 2007 | Liabilities / assets | 56.1% |
|
| 2008 | Liabilities / assets | 69.2% |
|
| 2009 | Liabilities / assets | 70.8% |
|
| 2010 | Liabilities / assets | 98.4% |
|
| 2011 | Liabilities / assets | 125.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 0.43× |
|
| 2003 | Current assets / current liabilities | 0.76× |
|
| 2004 | Current assets / current liabilities | 3.13× |
|
| 2005 | Current assets / current liabilities | 3.33× |
|
| 2006 | Current assets / current liabilities | 1.64× |
|
| 2007 | Current assets / current liabilities | 0.93× |
|
| 2008 | Current assets / current liabilities | 1.05× |
|
| 2009 | Current assets / current liabilities | 0.74× |
|
| 2010 | Current assets / current liabilities | 0.47× |
|
| 2011 | Current assets / current liabilities | 0.54× |
|
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 2001-10-01 – 2002-09-30 | −USD 2.99 million Exact valueExact value: -2988036 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 282,417 Exact valueExact value: -282417 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1365513 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.65 million Calculation and evidence-282417 − 1365513 USD Exact free cash flow: -1647930 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 2.12 million Exact valueExact value: -2117707 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 663,123 Exact valueExact value: 663123 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1465853 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 802,730 Calculation and evidence663123 − 1465853 USD Exact free cash flow: -802730 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | −USD 8.94 million Exact valueExact value: -8941135 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 744,693 Exact valueExact value: -744693 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.13 million Exact valueExact value: 2132351 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.88 million Calculation and evidence-744693 − 2132351 USD Exact free cash flow: -2877044 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | −USD 4.68 million Exact valueExact value: -4680438 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 852,929 Exact valueExact value: -852929 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.4 million Exact valueExact value: 11402476 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.26 million Calculation and evidence-852929 − 11402476 USD Exact free cash flow: -12255405 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | −USD 8.01 million Exact valueExact value: -8011054 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.99 million Exact valueExact value: -1992912 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.55 million Exact valueExact value: 7549353 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.54 million Calculation and evidence-1992912 − 7549353 USD Exact free cash flow: -9542265 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-10-01 – 2007-09-30 | −USD 7.51 million Exact valueExact value: -7508659 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 567,402 Exact valueExact value: -567402 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.05 million Exact valueExact value: 8053457 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.62 million Calculation and evidence-567402 − 8053457 USD Exact free cash flow: -8620859 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-10-01 – 2008-09-30 | −USD 5.2 million Exact valueExact value: -5199383 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 688,434 Exact valueExact value: -688434 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.31 million Exact valueExact value: 5310235 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6 million Calculation and evidence-688434 − 5310235 USD Exact free cash flow: -5998669 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-10-01 – 2009-09-30 | −USD 919,981 Exact valueExact value: -919981 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.53 million Exact valueExact value: 3533641 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.89 million Exact valueExact value: 6893767 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.36 million Calculation and evidence3533641 − 6893767 USD Exact free cash flow: -3360126 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-10-01 – 2010-09-30 | −USD 8.37 million Exact valueExact value: -8366828 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 305,127 Exact valueExact value: 305127 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.69 million Exact valueExact value: 6687200 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.38 million Calculation and evidence305127 − 6687200 USD Exact free cash flow: -6382073 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-10-01 – 2011-09-30 | −USD 7.36 million Exact valueExact value: -7356910 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 235,063 Exact valueExact value: -235063 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.29 million Exact valueExact value: 3288559 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.52 million Calculation and evidence-235063 − 3288559 USD Exact free cash flow: -3523622 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 · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001086139, 1086139, edgar:1086139