Revenue
0 USD
2013 Q3 · USD
Exact inputs and evidence
- Revenue: 0 USD Source
59 filing records in this dataset, filed from 2000-06-28 to 2013-01-22. Reported financial figures are available; chart coverage varies by period.
0 USD
63315615 shares
65.25% · 25 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.
-1 USD
2011-12-01 – 2012-11-30
-176 thousand USD
2011-12-01 – 2012-11-30
-39.5 thousand USD
2011-12-01 – 2012-11-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-01-22.
Financial data available through: 2012-02-29.
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 7,139
–
Current period
USD 39,116
–
39116 − 7139 = 31977 USD
7139 USD · 2010-03-01 – 2011-02-28
Inspect prior input Prior source39116 USD · 2011-03-01 – 2012-02-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.68 million
–
Current period
−USD 6.65 million
–
-6646530 − -7676352 = 1029822 USD
-7676352 USD · 2010-03-01 – 2011-02-28
Inspect prior input Prior source-6646530 USD · 2011-03-01 – 2012-02-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.55 million
–
Current period
−USD 736,056
–
-736056 − -1546895 = 810839 USD
-1546895 USD · 2010-03-01 – 2011-02-28
Inspect prior input Prior source-736056 USD · 2011-03-01 – 2012-02-29
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
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 2001-03-01 – 2002-02-28 | 0 | 91064 Derived | -91064 | 30245 Derived | -121309 | -52570 Derived | Source
|
| 2003 2002-03-01 – 2003-02-28 | 0 | 240162 Derived | -240162 | 32656 Derived | -272818 | -12056 Derived | Source
|
| 2004 2003-03-01 – 2004-02-29 | 0 | 746935 Derived | -746935 | 32492 Derived | -779427 | -739300 Derived | Source
|
| 2005 2004-03-01 – 2005-02-28 | 125000 | 1179912 Derived | -1054912 | 45649 Derived | -1100561 | -680140 Derived | Source
|
| 2006 2005-03-01 – 2006-02-28 | 50000 | 713099 Derived | -663099 | 51924 Derived | -715023 | -152929 Derived | Source
|
| 2011 2010-03-01 – 2011-02-28 | 7139 | 7574123 Derived | -7566984 | 109368 Derived | -7676352 | Unavailable | Source
|
| 2012 2011-03-01 – 2012-02-29 | 39116 | 4709471 Derived | -4670355 | 1976175 Derived | -6646530 | Unavailable | 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 | 125000 |
|
| 2006 | Revenue | 50000 |
|
| 2011 | Revenue | 7139 |
|
| 2012 | Revenue | 39116 |
|
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 |
|
| 2006 | Year over year | -60% |
|
| 2011 | Year over year | No prior comparable period |
|
| 2012 | Year over year | 447.9% |
|
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 | Not reported |
|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | Not reported |
|
| 2005 | Operating margin | -843.9% |
|
| 2006 | Operating margin | -1,326.2% |
|
| 2011 | Operating margin | -105,995% |
|
| 2012 | Operating margin | -11,939.8% |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | Not reported |
|
| 2005 | Net margin | -880.4% |
|
| 2006 | Net margin | -1,430% |
|
| 2011 | Net margin | -107,527% |
|
| 2012 | Net margin | -16,991.8% |
|
| 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 | -544.1% |
|
| 2006 | Free cash flow margin | -305.9% |
|
| 2011 | Free cash flow margin | Not reported |
|
| 2012 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -52570 |
|
| 2003 | Operating cash flow | -12056 |
|
| 2004 | Operating cash flow | -722645 |
|
| 2005 | Operating cash flow | -679746 |
|
| 2006 | Operating cash flow | -152929 |
|
| 2011 | Operating cash flow | -1546895 |
|
| 2012 | Operating cash flow | -736056 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -52570 |
|
| 2003 | Free cash flow | -12056 |
|
| 2004 | Free cash flow | -739300 |
|
| 2005 | Free cash flow | -680140 |
|
| 2006 | Free cash flow | -152929 |
|
| 2011 | Free cash flow | Unavailable |
|
| 2012 | Free cash flow | Unavailable |
|
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 | 0% |
|
| 2003 | Liabilities / assets | 0% |
|
| 2004-02-29 | Liabilities / assets | Not reported |
|
| 2005-02-28 | Liabilities / assets | Not reported |
|
| 2006-02-28 | Liabilities / assets | Not reported |
|
| 2011 | Liabilities / assets | 96.8% |
|
| 2012 | Liabilities / assets | 55,062.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-02-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 0× |
|
| 2004 | Current assets / current liabilities | 0.61× |
|
| 2005 | Current assets / current liabilities | 0.01× |
|
| 2006 | Current assets / current liabilities | 0× |
|
| 2011 | Current assets / current liabilities | 2.56× |
|
| 2012 | Current assets / current liabilities | Not reported |
|
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 2001-03-01 – 2002-02-28 | −USD 121,309 Exact valueExact value: -121309 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 52,570 Exact valueExact value: -52570 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 52,570 Calculation and evidence-52570 − 0 USD Exact free cash flow: -52570 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-03-01 – 2003-02-28 | −USD 272,818 Exact valueExact value: -272818 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12,056 Exact valueExact value: -12056 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 12,056 Calculation and evidence-12056 − 0 USD Exact free cash flow: -12056 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-03-01 – 2004-02-29 | −USD 779,427 Exact valueExact value: -779427 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 722,645 Exact valueExact value: -722645 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,655 Exact valueExact value: 16655 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 739,300 Calculation and evidence-722645 − 16655 USD Exact free cash flow: -739300 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-03-01 – 2005-02-28 | −USD 1.1 million Exact valueExact value: -1100561 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 679,746 Exact valueExact value: -679746 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 394 Exact valueExact value: 394 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 680,140 Calculation and evidence-679746 − 394 USD Exact free cash flow: -680140 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-03-01 – 2006-02-28 | −USD 715,023 Exact valueExact value: -715023 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 152,929 Exact valueExact value: -152929 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 152,929 Calculation and evidence-152929 − 0 USD Exact free cash flow: -152929 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-03-01 – 2011-02-28 | −USD 7.68 million Exact valueExact value: -7676352 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.55 million Exact valueExact value: -1546895 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. |
| 2012 2011-03-01 – 2012-02-29 | −USD 6.65 million Exact valueExact value: -6646530 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 736,056 Exact valueExact value: -736056 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. |
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.
59 filings · 501 latest values · 501 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001108730, 1108730, edgar:1108730, pubmq, pubqe
Also known as BURNAM MANAGEMENT INC, PUBLIC MEDIA WORKS, PUBLIC MEDIA WORKS INC