Revenue
1.54 million USD
2010-09-30 · USD
Exact inputs and evidence
- Revenue: 1535329 USD Source
50 filing records in this dataset, filed from 2002-05-02 to 2010-11-15. Explore the available filing history and original sources.
63556 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.49 million USD
2009-10-01 – 2010-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-11-15.
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 1.18 million
–
Current period
−USD 1.79 million
–
-1791038 − -1184710 = -606328 USD
-1184710 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-1791038 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.
Comparable inputs unavailable for: Revenue, Net income, 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 0 | 452247 Derived | -452247 | 2404 Derived | -454651 | -278484 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 0 | 591973 Derived | -591973 | 44301 Derived | -636274 | -349940 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 0 | 1240050 Derived | -1240050 | 96920 Derived | -1336970 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 74238 | 1430786 Derived | -1356548 | 874258 Derived | -2230806 | -526889 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 23803 | 3524419 Derived | -3500616 | Unavailable | Unavailable | -1807632 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 54523 | 3147529 Derived | -3093006 | Unavailable | Unavailable | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 484988 | Unavailable | Unavailable | Unavailable | Unavailable | 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 |
|---|---|---|---|
| 2000 | Revenue | 0 |
|
| 2001 | Revenue | 0 |
|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 74238 |
|
| 2004 | Revenue | 23803 |
|
| 2005 | Revenue | 54523 |
|
| 2006 | Revenue | 484988 |
|
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 |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -67.9% |
|
| 2005 | Year over year | 129.1% |
|
| 2006 | Year over year | 789.5% |
|
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 |
|
| 2002 | Operating margin | Not reported |
|
| 2003 | Operating margin | -1,827.3% |
|
| 2004 | Operating margin | -14,706.6% |
|
| 2005 | Operating margin | -5,672.8% |
|
| 2006-12-31 | Operating margin | Not reported |
|
| 2000 | Net margin | Not reported |
|
| 2001 | Net margin | Not reported |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | -3,004.9% |
|
| 2004-12-31 | Net margin | Not reported |
|
| 2005-12-31 | Net margin | Not reported |
|
| 2006-12-31 | Net margin | Not reported |
|
| 2000 | 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 | -709.7% |
|
| 2004 | Free cash flow margin | -7,594.1% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -274270 |
|
| 2001 | Operating cash flow | -304540 |
|
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | -515889 |
|
| 2004 | Operating cash flow | -1785773 |
|
| 2005 | Operating cash flow | -2663417 |
|
| 2006 | Operating cash flow | -2627021 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -278484 |
|
| 2001 | Free cash flow | -349940 |
|
| 2002 | Free cash flow | Unavailable | No source recorded |
| 2003 | Free cash flow | -526889 |
|
| 2004 | Free cash flow | -1807632 |
|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | 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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2001-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | 661.2% |
|
| 2005 | Liabilities / assets | 1,384.4% |
|
| 2006 | Liabilities / assets | 508.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.11× |
|
| 2001 | Current assets / current liabilities | 0.09× |
|
| 2002 | Current assets / current liabilities | 0.04× |
|
| 2003 | Current assets / current liabilities | 0.01× |
|
| 2004 | Current assets / current liabilities | 0.52× |
|
| 2005 | Current assets / current liabilities | 0.37× |
|
| 2006 | Current assets / current liabilities | 0.16× |
|
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 454,651 Exact valueExact value: -454651 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 274,270 Exact valueExact value: -274270 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,214 Exact valueExact value: 4214 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 278,484 Calculation and evidence-274270 − 4214 USD Exact free cash flow: -278484 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 636,274 Exact valueExact value: -636274 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 304,540 Exact valueExact value: -304540 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 45,400 Exact valueExact value: 45400 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 349,940 Calculation and evidence-304540 − 45400 USD Exact free cash flow: -349940 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 1.34 million Exact valueExact value: -1336970 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | −USD 2.23 million Exact valueExact value: -2230806 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 515,889 Exact valueExact value: -515889 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11,000 Exact valueExact value: 11000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 526,889 Calculation and evidence-515889 − 11000 USD Exact free cash flow: -526889 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | Unavailable Not reported for this period. | −USD 1.79 million Exact valueExact value: -1785773 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,859 Exact valueExact value: 21859 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.81 million Calculation and evidence-1785773 − 21859 USD Exact free cash flow: -1807632 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | Unavailable Not reported for this period. | −USD 2.66 million Exact valueExact value: -2663417 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 | Unavailable Not reported for this period. | −USD 2.63 million Exact valueExact value: -2627021 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 | Unavailable Not reported for this period. | −USD 1.18 million Exact valueExact value: -1184710 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. |
| 2009 2009-01-01 – 2009-12-31 | Unavailable Not reported for this period. | −USD 1.79 million Exact valueExact value: -1791038 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.
50 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001138169, 1138169, edgar:1138169