Revenue
3.55 million USD
2009-12-31 · USD
50 filing records in this dataset, filed from 2000-11-30 to 2011-05-16. Explore the available filing history and original sources.
3.55 million USD
2009-12-31 · USD
-1.62 million USD
2009-12-31 · USD
-1.73 million USD
2009-12-31 · USD
9342000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
24.3 million USD
2009-01-01 – 2009-12-31
-10.7 million USD
2010-04-01 – 2011-03-31
-7.21 million USD
2010-04-01 – 2011-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-05-16.
Financial data available through: 2010-12-31.
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 19.5 million
–
Current period
USD 16.72 million
–
16716000 − 19502000 = -2786000 USD
19502000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source16716000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 6.95 million
–
Current period
−USD 8.09 million
–
-8092000 − 6945000 = -15037000 USD
6945000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-8092000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 4.1 million
–
Current period
−USD 5.52 million
–
-5523000 − -4098000 = -1425000 USD
-4098000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-5523000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 396,000
–
Current period
USD 1.14 million
–
1142000 − 396000 = 746000 USD
396000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source1142000 USD · 2010-01-01 – 2010-12-31
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 | 34125000 | 193696000 Derived | -159571000 | -2825000 Derived | -156746000 | -37096000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 22572000 | 57772000 Derived | -35200000 | -4198000 Derived | -31002000 | -20503000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 33847000 | 42398000 Derived | -8551000 | -641000 Derived | -7910000 | 213000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 33162000 | 38691000 Derived | -5529000 | -1125000 Derived | -4404000 | -5282000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 48735000 | 50385000 Derived | -1650000 | -776000 Derived | -874000 | -7452000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 62226000 | 66121000 Derived | -3895000 | -2551000 Derived | -1344000 | 1126000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 44329000 | 53318000 Derived | -8989000 | -3588000 Derived | -5401000 | 8296000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 38696000 | 43968000 Derived | -5272000 | 9479000 Derived | -14751000 | 1078000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 19502000 | 30442000 Derived | -10940000 | -17885000 Derived | 6945000 | -4494000 Derived | Source
|
| 2010 2010-01-01 – 2010-12-31 | 16716000 | 24763000 Derived | -8047000 | 45000 Derived | -8092000 | -6665000 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 |
|---|---|---|---|
| 2001 | Revenue | 34125000 |
|
| 2002 | Revenue | 22572000 |
|
| 2003 | Revenue | 33847000 |
|
| 2004 | Revenue | 33162000 |
|
| 2005 | Revenue | 48735000 |
|
| 2006 | Revenue | 62226000 |
|
| 2007 | Revenue | 44329000 |
|
| 2008 | Revenue | 38696000 |
|
| 2009 | Revenue | 19502000 |
|
| 2010 | Revenue | 16716000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | -17.2% |
|
| 2002 | Year over year | -33.9% |
|
| 2003 | Year over year | 50% |
|
| 2004 | Year over year | -2% |
|
| 2005 | Year over year | 47% |
|
| 2006 | Year over year | 27.7% |
|
| 2007 | Year over year | -28.8% |
|
| 2008 | Year over year | -12.7% |
|
| 2009 | Year over year | -49.6% |
|
| 2010 | Year over year | -14.3% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -467.6% |
|
| 2002 | Operating margin | -155.9% |
|
| 2003 | Operating margin | -25.3% |
|
| 2004 | Operating margin | -16.7% |
|
| 2005 | Operating margin | -3.4% |
|
| 2006 | Operating margin | -6.3% |
|
| 2007 | Operating margin | -20.3% |
|
| 2008 | Operating margin | -13.6% |
|
| 2009 | Operating margin | -56.1% |
|
| 2010 | Operating margin | -48.1% |
|
| 2001 | Net margin | -459.3% |
|
| 2002 | Net margin | -137.3% |
|
| 2003 | Net margin | -23.4% |
|
| 2004 | Net margin | -13.3% |
|
| 2005 | Net margin | -1.8% |
|
| 2006 | Net margin | -2.2% |
|
| 2007 | Net margin | -12.2% |
|
| 2008 | Net margin | -38.1% |
|
| 2009 | Net margin | 35.6% |
|
| 2010 | Net margin | -48.4% |
|
| 2001 | Free cash flow margin | -108.7% |
|
| 2002 | Free cash flow margin | -90.8% |
|
| 2003 | Free cash flow margin | 0.6% |
|
| 2004 | Free cash flow margin | -15.9% |
|
| 2005 | Free cash flow margin | -15.3% |
|
| 2006 | Free cash flow margin | 1.8% |
|
| 2007 | Free cash flow margin | 18.7% |
|
| 2008 | Free cash flow margin | 2.8% |
|
| 2009 | Free cash flow margin | -23% |
|
| 2010 | Free cash flow margin | -39.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | -34148000 |
|
| 2002 | Operating cash flow | -19889000 |
|
| 2003 | Operating cash flow | 221000 |
|
| 2004 | Operating cash flow | -4822000 |
|
| 2005 | Operating cash flow | -7036000 |
|
| 2006 | Operating cash flow | 2776000 |
|
| 2007 | Operating cash flow | 8799000 |
|
| 2008 | Operating cash flow | 2373000 |
|
| 2009 | Operating cash flow | -4098000 |
|
| 2010 | Operating cash flow | -5523000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -37096000 |
|
| 2002 | Free cash flow | -20503000 |
|
| 2003 | Free cash flow | 213000 |
|
| 2004 | Free cash flow | -5282000 |
|
| 2005 | Free cash flow | -7452000 |
|
| 2006 | Free cash flow | 1126000 |
|
| 2007 | Free cash flow | 8296000 |
|
| 2008 | Free cash flow | 1078000 |
|
| 2009 | Free cash flow | -4494000 |
|
| 2010 | Free cash flow | -6665000 |
|
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 |
|---|---|---|---|
| 2001 | Liabilities / assets | 22.1% |
|
| 2002 | Liabilities / assets | 20.9% |
|
| 2003 | Liabilities / assets | 22.7% |
|
| 2004 | Liabilities / assets | 22% |
|
| 2005 | Liabilities / assets | 18.9% |
|
| 2006 | Liabilities / assets | 11.2% |
|
| 2007 | Liabilities / assets | 13% |
|
| 2008 | Liabilities / assets | 11.8% |
|
| 2009 | Liabilities / assets | 6.7% |
|
| 2010 | Liabilities / assets | 12.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 4.29× |
|
| 2002 | Current assets / current liabilities | 4.11× |
|
| 2003 | Current assets / current liabilities | 3.91× |
|
| 2004 | Current assets / current liabilities | 4.03× |
|
| 2005 | Current assets / current liabilities | 4.85× |
|
| 2006 | Current assets / current liabilities | 8.53× |
|
| 2007 | Current assets / current liabilities | 6.35× |
|
| 2008 | Current assets / current liabilities | 7.94× |
|
| 2009 | Current assets / current liabilities | 17.08× |
|
| 2010 | Current assets / current liabilities | 7.94× |
|
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 156.75 million Exact valueExact value: -156746000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.15 million Exact valueExact value: -34148000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.95 million Exact valueExact value: 2948000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 37.1 million Calculation and evidence-34148000 − 2948000 USD Exact free cash flow: -37096000 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 31 million Exact valueExact value: -31002000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.89 million Exact valueExact value: -19889000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 614,000 Exact valueExact value: 614000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.5 million Calculation and evidence-19889000 − 614000 USD Exact free cash flow: -20503000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 7.91 million Exact valueExact value: -7910000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 221,000 Exact valueExact value: 221000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8,000 Exact valueExact value: 8000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 213,000 Calculation and evidence221000 − 8000 USD Exact free cash flow: 213000 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 4.4 million Exact valueExact value: -4404000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.82 million Exact valueExact value: -4822000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 460,000 Exact valueExact value: 460000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.28 million Calculation and evidence-4822000 − 460000 USD Exact free cash flow: -5282000 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 874,000 Exact valueExact value: -874000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.04 million Exact valueExact value: -7036000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 416,000 Exact valueExact value: 416000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.45 million Calculation and evidence-7036000 − 416000 USD Exact free cash flow: -7452000 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 1.34 million Exact valueExact value: -1344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.78 million Exact valueExact value: 2776000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.65 million Exact valueExact value: 1650000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.13 million Calculation and evidence2776000 − 1650000 USD Exact free cash flow: 1126000 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 5.4 million Exact valueExact value: -5401000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.8 million Exact valueExact value: 8799000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 503,000 Exact valueExact value: 503000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.3 million Calculation and evidence8799000 − 503000 USD Exact free cash flow: 8296000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | −USD 14.75 million Exact valueExact value: -14751000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.37 million Exact valueExact value: 2373000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.3 million Exact valueExact value: 1295000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.08 million Calculation and evidence2373000 − 1295000 USD Exact free cash flow: 1078000 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 6.95 million Exact valueExact value: 6945000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.1 million Exact valueExact value: -4098000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 396,000 Exact valueExact value: 396000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.49 million Calculation and evidence-4098000 − 396000 USD Exact free cash flow: -4494000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2010-01-01 – 2010-12-31 | −USD 8.09 million Exact valueExact value: -8092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.52 million Exact valueExact value: -5523000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.14 million Exact valueExact value: 1142000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.67 million Calculation and evidence-5523000 − 1142000 USD Exact free cash flow: -6665000 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.
50 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001118941, 1118941, edgar:1118941