Revenue
22 thousand USD
2010-09-30 · USD
Exact inputs and evidence
- Revenue: 22031 USD Source
54 filing records in this dataset, filed from 2000-04-14 to 2010-11-16. Explore the available filing history and original sources.
12382 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.42 million USD
2009-10-01 – 2010-09-30
49.4 thousand USD
2004-10-01 – 2005-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-11-16.
Financial data available through: 2009-12-31.
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 73,578
–
Current period
USD 181,120
–
181120 − 73578 = 107542 USD
73578 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source181120 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 671,157
–
Current period
−USD 2.37 million
–
-2366512 − -671157 = -1695355 USD
-671157 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-2366512 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.7 million
–
Current period
−USD 1.31 million
–
-1314037 − -1703195 = 389158 USD
-1703195 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-1314037 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 49,976
–
Current period
USD 2,930
–
2930 − 49976 = -47046 USD
49976 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source2930 USD · 2009-01-01 – 2009-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 0 | 70127 Derived | -70127 | 50773 Derived | -120900 | -30206 Derived | Source
|
| 2002 2001-04-01 – 2002-03-31 | 0 | 12726 Derived | -12726 | 10813 Derived | -23539 | 0 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 92514 | Unavailable | Unavailable | Unavailable | -366913 | 317523 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 172424 | Unavailable | Unavailable | Unavailable | -4051870 | -4362969 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 196341 | Unavailable | Unavailable | Unavailable | -2463287 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 0 | Unavailable | Unavailable | Unavailable | -2008670 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 73578 | Unavailable | Unavailable | Unavailable | -671157 | -1753171 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 181120 | Unavailable | Unavailable | Unavailable | -2366512 | -1316967 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 |
|---|---|---|---|
| 2000 | Revenue | 0 |
|
| 2001 | Revenue | 0 |
|
| 2001 | Revenue | 0 |
|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 92514 |
|
| 2005 | Revenue | 172424 |
|
| 2006 | Revenue | 196341 |
|
| 2007 | Revenue | 0 |
|
| 2008 | Revenue | 73578 |
|
| 2009 | Revenue | 181120 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | No prior comparable period |
|
| 2001 | Year over year | No prior comparable period |
|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | 13.9% |
|
| 2007 | Year over year | -100% |
|
| 2008 | Year over year | No prior comparable period |
|
| 2009 | Year over year | 146.2% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | Not reported |
|
| 2001 | Operating margin | Not reported |
|
| 2001 | Operating margin | Not reported |
|
| 2002 | Operating margin | Not reported |
|
| 2003-12-31 | Operating margin | Not reported |
|
| 2005-12-31 | Operating margin | Not reported |
|
| 2006-12-31 | Operating margin | Not reported |
|
| 2007-12-31 | Operating margin | Not reported |
|
| 2008-12-31 | Operating margin | Not reported |
|
| 2009-12-31 | Operating margin | Not reported |
|
| 2000-12-31 | Net margin | Not reported |
|
| 2001 | Net margin | Not reported |
|
| 2001 | Net margin | Not reported |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | -396.6% |
|
| 2005 | Net margin | -2,349.9% |
|
| 2006 | Net margin | -1,254.6% |
|
| 2007 | Net margin | Not reported |
|
| 2008 | Net margin | -912.2% |
|
| 2009 | Net margin | -1,306.6% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | 343.2% |
|
| 2005 | Free cash flow margin | -2,530.4% |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | -2,382.7% |
|
| 2009 | Free cash flow margin | -727.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2001 | Operating cash flow | -30206 |
|
| 2002 | Operating cash flow | 0 |
|
| 2003 | Operating cash flow | 404915 |
|
| 2005 | Operating cash flow | -4320236 |
|
| 2006 | Operating cash flow | -695550 |
|
| 2007 | Operating cash flow | -1239107 |
|
| 2008 | Operating cash flow | -1703195 |
|
| 2009 | Operating cash flow | -1314037 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2001 | Free cash flow | -30206 |
|
| 2002 | Free cash flow | 0 |
|
| 2003 | Free cash flow | 317523 |
|
| 2005 | Free cash flow | -4362969 |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | -1753171 |
|
| 2009 | Free cash flow | -1316967 |
|
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 |
|---|---|---|---|
| 2000 | Liabilities / assets | 5,884.2% |
|
| 2001 | Liabilities / assets | 6,959.2% |
|
| 2001 | Liabilities / assets | 1,969% |
|
| 2002 | Liabilities / assets | 4,539.4% |
|
| 2003 | Liabilities / assets | 284.2% |
|
| 2005 | Liabilities / assets | 2,263.6% |
|
| 2006 | Liabilities / assets | 1,097.1% |
|
| 2007 | Liabilities / assets | 1,239.6% |
|
| 2008 | Liabilities / assets | 236.6% |
|
| 2009 | Liabilities / assets | 61.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2001-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2002-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | 0.01× |
|
| 2006 | Current assets / current liabilities | 0.08× |
|
| 2007 | Current assets / current liabilities | 0.07× |
|
| 2008 | Current assets / current liabilities | 0.58× |
|
| 2009 | Current assets / current liabilities | 5× |
|
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 |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | −USD 120,900 Exact valueExact value: -120900 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30,206 Exact valueExact value: -30206 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 30,206 Calculation and evidence-30206 − 0 USD Exact free cash flow: -30206 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-04-01 – 2002-03-31 | −USD 23,539 Exact valueExact value: -23539 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 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Calculation and evidence0 − 0 USD Exact free cash flow: 0 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 1.15 million Exact valueExact value: -1154438 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 96,383 Exact valueExact value: -96383 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 | −USD 366,913 Exact valueExact value: -366913 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 404,915 Exact valueExact value: 404915 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 87,392 Exact valueExact value: 87392 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 317,523 Calculation and evidence404915 − 87392 USD Exact free cash flow: 317523 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 1.89 million Exact valueExact value: -1893330 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Exact valueExact value: -1025039 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11,503 Exact valueExact value: 11503 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.04 million Calculation and evidence-1025039 − 11503 USD Exact free cash flow: -1036542 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 4.05 million Exact valueExact value: -4051870 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.32 million Exact valueExact value: -4320236 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42,733 Exact valueExact value: 42733 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.36 million Calculation and evidence-4320236 − 42733 USD Exact free cash flow: -4362969 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 2.46 million Exact valueExact value: -2463287 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 695,550 Exact valueExact value: -695550 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. |
| 2007 2007-01-01 – 2007-12-31 | −USD 2.01 million Exact valueExact value: -2008670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.24 million Exact valueExact value: -1239107 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. |
| 2008 2008-01-01 – 2008-12-31 | −USD 671,157 Exact valueExact value: -671157 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.7 million Exact valueExact value: -1703195 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 49,976 Exact valueExact value: 49976 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.75 million Calculation and evidence-1703195 − 49976 USD Exact free cash flow: -1753171 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | −USD 2.37 million Exact valueExact value: -2366512 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.31 million Exact valueExact value: -1314037 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2,930 Exact valueExact value: 2930 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.32 million Calculation and evidence-1314037 − 2930 USD Exact free cash flow: -1316967 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.
54 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001095751, 1095751, edgar:1095751
Also known as ELUTION TECHNOLOGIES INC, NOSTALGIA MOTORCARS INC, TANKLESS SYSTEMS WORLDWIDE INC