Revenue
16.4 million USD
2010-06-30 · USD
Exact inputs and evidence
- Revenue: 16361000 USD Source
49 filing records in this dataset, filed from 2000-05-15 to 2010-08-23. Explore the available filing history and original sources.
16.4 million USD
2010-06-30 · USD
10.75%
2010-06-30 · %
-12.2 million USD
2010-06-30 · USD
-29.9 million USD
2010-06-30 · USD
23887000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
49.1 million USD
2009-07-01 – 2010-06-30
-13.6 million USD
2009-07-01 – 2010-06-30
33.8 million USD
2009-07-01 – 2010-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-08-23.
Financial data available through: 2009-09-30.
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 40.94 million
–
Current period
USD 41.8 million
–
41800000 − 40940000 = 860000 USD
40940000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source41800000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 16.06 million
–
Current period
−USD 13.1 million
–
-13103000 − 16056000 = -29159000 USD
16056000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source-13103000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 20.17 million
–
Current period
−USD 6.5 million
–
-6498000 − -20168000 = 13670000 USD
-20168000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source-6498000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 16.55 million
–
Current period
USD 27.52 million
–
27519000 − 16546000 = 10973000 USD
16546000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source27519000 USD · 2008-10-01 – 2009-09-30
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 |
|---|---|---|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | 8236000 | 4517000 Derived | 3719000 | 1259000 Derived | 2460000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 12393000 | 8198000 Derived | 4195000 | 748000 Derived | 3447000 | Unavailable | Source
|
| 2008 2007-10-01 – 2008-09-30 | 40940000 | 31359000 Derived | 9581000 | -6475000 Derived | 16056000 | -36714000 Derived | Source
|
| 2009 2008-10-01 – 2009-09-30 | 41800000 | 46463000 Derived | -4663000 | 8440000 Derived | -13103000 | -34017000 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 |
|---|---|---|---|
| 2005 | Revenue | 8236000 |
|
| 2006 | Revenue | 12393000 |
|
| 2008 | Revenue | 40940000 |
|
| 2009 | Revenue | 41800000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | 50.5% |
|
| 2008 | Year over year | No prior comparable period |
|
| 2009 | Year over year | 2.1% |
|
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 |
|---|---|---|---|
| 2005 | Operating margin | 45.2% |
|
| 2006 | Operating margin | 33.8% |
|
| 2008 | Operating margin | 23.4% |
|
| 2009 | Operating margin | -11.2% |
|
| 2005 | Net margin | 29.9% |
|
| 2006 | Net margin | 27.8% |
|
| 2008 | Net margin | 39.2% |
|
| 2009 | Net margin | -31.3% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | -89.7% |
|
| 2009 | Free cash flow margin | -81.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | 2603000 |
|
| 2006 | Operating cash flow | 2668000 |
|
| 2008 | Operating cash flow | -20168000 |
|
| 2009 | Operating cash flow | -6498000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | -36714000 |
|
| 2009 | Free cash flow | -34017000 |
|
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 |
|---|---|---|---|
| 2005 | Liabilities / assets | 52.5% |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
| 2008 | Liabilities / assets | 47.4% |
|
| 2009 | Liabilities / assets | 65% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Current assets / current liabilities | 0× |
|
| 2006 | Current assets / current liabilities | 0.74× |
|
| 2008 | Current assets / current liabilities | 2.22× |
|
| 2009 | Current assets / current liabilities | 0.9× |
|
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 |
|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | USD 2.46 million Exact valueExact value: 2460000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.6 million Exact valueExact value: 2603000 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. |
| 2006 2006-01-01 – 2006-12-31 | USD 3.45 million Exact valueExact value: 3447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.67 million Exact valueExact value: 2668000 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 2007-10-01 – 2008-09-30 | USD 16.06 million Exact valueExact value: 16056000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.17 million Exact valueExact value: -20168000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.55 million Exact valueExact value: 16546000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.71 million Calculation and evidence-20168000 − 16546000 USD Exact free cash flow: -36714000 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 13.1 million Exact valueExact value: -13103000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.5 million Exact valueExact value: -6498000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.52 million Exact valueExact value: 27519000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.02 million Calculation and evidence-6498000 − 27519000 USD Exact free cash flow: -34017000 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.
49 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001107563, 1107563, edgar:1107563
Also known as FRANKLYN RESOURCES III INC