Revenue
1.68 million USD
2008-09-30 · USD
Exact inputs and evidence
- Revenue: 1680000 USD Source
36 filing records in this dataset, filed from 2001-05-21 to 2008-12-23. Explore the available filing history and original sources.
1.68 million USD
2008-09-30 · USD
1.25%
2008-09-30 · %
334 thousand USD
2008-09-30 · USD
314 thousand USD
2008-09-30 · USD
606000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
6.43 million USD
2007-10-01 – 2008-09-30
808 thousand USD
2007-10-01 – 2008-09-30
1.01 million USD
2007-10-01 – 2008-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-12-23.
Financial data available through: 2007-12-31.
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 5.65 million
–
Current period
USD 6.37 million
–
6372000 − 5648000 = 724000 USD
5648000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source6372000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.16 million
–
Current period
−USD 290,000
–
-290000 − -3162000 = 2872000 USD
-3162000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-290000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.95 million
–
Current period
USD 485,000
–
485000 − -1953000 = 2438000 USD
-1953000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source485000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 13,000
–
Current period
USD 26,000
–
26000 − 13000 = 13000 USD
13000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source26000 USD · 2007-01-01 – 2007-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 9515805 | 14451393 Derived | -4935588 | -472940 Derived | -4462648 | -4200843 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 7464982 | 15682655 Derived | -8217673 | 207388 Derived | -8425061 | -854496 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 6127945 | 6421938 Derived | -293993 | 169348 Derived | -463341 | 513227 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 6516665 | 6588403 Derived | -71738 | 206844 Derived | -278582 | 107061 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 7609000 | 8681000 Derived | -1072000 | 128000 Derived | -1200000 | -897000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 8567000 | 9882000 Derived | -1315000 | 87000 Derived | -1402000 | -1628000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 5648000 | 8218000 Derived | -2570000 | 592000 Derived | -3162000 | -1966000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 6372000 | 5787000 Derived | 585000 | 875000 Derived | -290000 | 459000 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 | 9515805 |
|
| 2001 | Revenue | 7464982 |
|
| 2002 | Revenue | 6127945 |
|
| 2003 | Revenue | 6516665 |
|
| 2004 | Revenue | 7609000 |
|
| 2005 | Revenue | 8567000 |
|
| 2006 | Revenue | 5648000 |
|
| 2007 | Revenue | 6372000 |
|
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 | -21.6% |
|
| 2002 | Year over year | -17.9% |
|
| 2003 | Year over year | 6.3% |
|
| 2004 | Year over year | 16.8% |
|
| 2005 | Year over year | 12.6% |
|
| 2006 | Year over year | -34.1% |
|
| 2007 | Year over year | 12.8% |
|
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 | -51.9% |
|
| 2001 | Operating margin | -110.1% |
|
| 2002 | Operating margin | -4.8% |
|
| 2003 | Operating margin | -1.1% |
|
| 2004 | Operating margin | -14.1% |
|
| 2005 | Operating margin | -15.3% |
|
| 2006 | Operating margin | -45.5% |
|
| 2007 | Operating margin | 9.2% |
|
| 2000 | Net margin | -46.9% |
|
| 2001 | Net margin | -112.9% |
|
| 2002 | Net margin | -7.6% |
|
| 2003 | Net margin | -4.3% |
|
| 2004 | Net margin | -15.8% |
|
| 2005 | Net margin | -16.4% |
|
| 2006 | Net margin | -56% |
|
| 2007 | Net margin | -4.6% |
|
| 2000 | Free cash flow margin | -44.1% |
|
| 2001 | Free cash flow margin | -11.4% |
|
| 2002 | Free cash flow margin | 8.4% |
|
| 2003 | Free cash flow margin | 1.6% |
|
| 2004 | Free cash flow margin | -11.8% |
|
| 2005 | Free cash flow margin | -19% |
|
| 2006 | Free cash flow margin | -34.8% |
|
| 2007 | Free cash flow margin | 7.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -3897111 |
|
| 2001 | Operating cash flow | -824566 |
|
| 2002 | Operating cash flow | 605700 |
|
| 2003 | Operating cash flow | 205917 |
|
| 2004 | Operating cash flow | -672000 |
|
| 2005 | Operating cash flow | -1567000 |
|
| 2006 | Operating cash flow | -1953000 |
|
| 2007 | Operating cash flow | 485000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -4200843 |
|
| 2001 | Free cash flow | -854496 |
|
| 2002 | Free cash flow | 513227 |
|
| 2003 | Free cash flow | 107061 |
|
| 2004 | Free cash flow | -897000 |
|
| 2005 | Free cash flow | -1628000 |
|
| 2006 | Free cash flow | -1966000 |
|
| 2007 | Free cash flow | 459000 |
|
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 | 35.1% |
|
| 2001 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2006 | Liabilities / assets | 230.2% |
|
| 2007 | Liabilities / assets | 221% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 1.2× |
|
| 2001 | Current assets / current liabilities | 1.07× |
|
| 2002 | Current assets / current liabilities | 0.96× |
|
| 2003 | Current assets / current liabilities | 0.94× |
|
| 2004 | Current assets / current liabilities | 1.23× |
|
| 2005 | Current assets / current liabilities | 0.77× |
|
| 2006 | Current assets / current liabilities | 0.29× |
|
| 2007 | Current assets / current liabilities | 0.26× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | −USD 4.46 million Exact valueExact value: -4462648 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.9 million Exact valueExact value: -3897111 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 303,732 Exact valueExact value: 303732 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.2 million Calculation and evidence-3897111 − 303732 USD Exact free cash flow: -4200843 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 8.43 million Exact valueExact value: -8425061 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 824,566 Exact valueExact value: -824566 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,930 Exact valueExact value: 29930 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 854,496 Calculation and evidence-824566 − 29930 USD Exact free cash flow: -854496 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 463,341 Exact valueExact value: -463341 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 605,700 Exact valueExact value: 605700 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 92,473 Exact valueExact value: 92473 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 513,227 Calculation and evidence605700 − 92473 USD Exact free cash flow: 513227 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 278,582 Exact valueExact value: -278582 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 205,917 Exact valueExact value: 205917 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 98,856 Exact valueExact value: 98856 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 107,061 Calculation and evidence205917 − 98856 USD Exact free cash flow: 107061 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 1.2 million Exact valueExact value: -1200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 672,000 Exact valueExact value: -672000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 225,000 Exact valueExact value: 225000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 897,000 Calculation and evidence-672000 − 225000 USD Exact free cash flow: -897000 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 1.4 million Exact valueExact value: -1402000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.57 million Exact valueExact value: -1567000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 61,000 Exact valueExact value: 61000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.63 million Calculation and evidence-1567000 − 61000 USD Exact free cash flow: -1628000 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 3.16 million Exact valueExact value: -3162000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.95 million Exact valueExact value: -1953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13,000 Exact valueExact value: 13000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.97 million Calculation and evidence-1953000 − 13000 USD Exact free cash flow: -1966000 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 290,000 Exact valueExact value: -290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 485,000 Exact valueExact value: 485000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,000 Exact valueExact value: 26000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 459,000 Calculation and evidence485000 − 26000 USD Exact free cash flow: 459000 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.
36 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001124217, 1124217, edgar:1124217