Revenue
49.5 million USD
2010-09-30 · USD
Exact inputs and evidence
- Revenue: 49522000 USD Source
13 filing records in this dataset, filed from 2007-12-12 to 2010-11-04. Explore the available filing history and original sources.
49.5 million USD
2010-09-30 · USD
18.17%
2010-09-30 · %
8.02 million USD
2010-09-30 · USD
-988 thousand USD
2010-09-30 · USD
20068000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
197 million USD
2009-10-01 – 2010-09-30
22.7 million USD
2009-10-01 – 2010-09-30
27.2 million USD
2009-10-01 – 2010-09-30
28.6 million USD
2009-10-01 – 2010-09-30
-1.35 million USD
2009-10-01 – 2010-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-11-04.
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 116.17 million
–
Current period
USD 184.38 million
–
184378000 − 116170000 = 68208000 USD
116170000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source184378000 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.
Prior period
USD 31.36 million
–
Current period
USD 30.63 million
–
30634000 − 31356000 = -722000 USD
31356000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source30634000 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.
Prior period
USD 28.16 million
–
Current period
USD 37.67 million
–
37670000 − 28155000 = 9515000 USD
28155000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source37670000 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.
Prior period
USD 9.57 million
–
Current period
USD 5.47 million
–
5474000 − 9567000 = -4093000 USD
9567000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source5474000 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.
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 | 5193000 | 14301000 Derived | -9108000 | 64000 Derived | -9172000 | -10101000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 24018000 | 27947000 Derived | -3929000 | -170000 Derived | -3759000 | -4407000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 59332000 | 46290000 Derived | 13042000 | -311000 Derived | 13353000 | 11862000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 116170000 | 89542000 Derived | 26628000 | -4728000 Derived | 31356000 | 18588000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 184378000 | 130568000 Derived | 53810000 | 23176000 Derived | 30634000 | 32196000 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 | 5193000 |
|
| 2006 | Revenue | 24018000 |
|
| 2007 | Revenue | 59332000 |
|
| 2008 | Revenue | 116170000 |
|
| 2009 | Revenue | 184378000 |
|
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 | 362.5% |
|
| 2007 | Year over year | 147% |
|
| 2008 | Year over year | 95.8% |
|
| 2009 | Year over year | 58.7% |
|
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 | -175.4% |
|
| 2006 | Operating margin | -16.4% |
|
| 2007 | Operating margin | 22% |
|
| 2008 | Operating margin | 22.9% |
|
| 2009 | Operating margin | 29.2% |
|
| 2005 | Net margin | -176.6% |
|
| 2006 | Net margin | -15.7% |
|
| 2007 | Net margin | 22.5% |
|
| 2008 | Net margin | 27% |
|
| 2009 | Net margin | 16.6% |
|
| 2005 | Free cash flow margin | -194.5% |
|
| 2006 | Free cash flow margin | -18.3% |
|
| 2007 | Free cash flow margin | 20% |
|
| 2008 | Free cash flow margin | 16% |
|
| 2009 | Free cash flow margin | 17.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | -9636000 |
|
| 2006 | Operating cash flow | -3425000 |
|
| 2007 | Operating cash flow | 13105000 |
|
| 2008 | Operating cash flow | 28155000 |
|
| 2009 | Operating cash flow | 37670000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | -10101000 |
|
| 2006 | Free cash flow | -4407000 |
|
| 2007 | Free cash flow | 11862000 |
|
| 2008 | Free cash flow | 18588000 |
|
| 2009 | Free cash flow | 32196000 |
|
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 |
|---|---|---|---|
| 2005-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2006-12-31 | Liabilities / assets | Not reported |
|
| 2007-12-31 | Liabilities / assets | Not reported |
|
| 2008-12-31 | Liabilities / assets | Not reported |
|
| 2009-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2006 | Current assets / current liabilities | 1.93× |
|
| 2007 | Current assets / current liabilities | 13.89× |
|
| 2008 | Current assets / current liabilities | 12.31× |
|
| 2009 | Current assets / current liabilities | 11.02× |
|
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 9.17 million Exact valueExact value: -9172000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.64 million Exact valueExact value: -9636000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 465,000 Exact valueExact value: 465000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.1 million Calculation and evidence-9636000 − 465000 USD Exact free cash flow: -10101000 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 3.76 million Exact valueExact value: -3759000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.43 million Exact valueExact value: -3425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 982,000 Exact valueExact value: 982000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.41 million Calculation and evidence-3425000 − 982000 USD Exact free cash flow: -4407000 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 13.35 million Exact valueExact value: 13353000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.11 million Exact valueExact value: 13105000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Exact valueExact value: 1243000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.86 million Calculation and evidence13105000 − 1243000 USD Exact free cash flow: 11862000 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 31.36 million Exact valueExact value: 31356000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.16 million Exact valueExact value: 28155000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.57 million Exact valueExact value: 9567000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.59 million Calculation and evidence28155000 − 9567000 USD Exact free cash flow: 18588000 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 30.63 million Exact valueExact value: 30634000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37.67 million Exact valueExact value: 37670000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.47 million Exact valueExact value: 5474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.2 million Calculation and evidence37670000 − 5474000 USD Exact free cash flow: 32196000 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.
13 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001138412, 1138412, edgar:1138412