Revenue
30.7 million USD
2010-06-30 · USD
Exact inputs and evidence
- Revenue: 30705000 USD Source
21 filing records in this dataset, filed from 2005-12-19 to 2010-08-05. Explore the available filing history and original sources.
30.7 million USD
2010-06-30 · USD
7.46%
2010-06-30 · %
4.88 million USD
2010-06-30 · USD
3.61 million USD
2010-06-30 · USD
43102000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
109 million USD
2009-07-01 – 2010-06-30
2.07 million USD
2009-07-01 – 2010-06-30
18.1 million USD
2009-07-01 – 2010-06-30
4.72 million USD
2009-07-01 – 2010-06-30
13.3 million USD
2009-07-01 – 2010-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-08-05.
Financial data available through: 2009-09-30.
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 121.13 million
–
Current period
USD 100.62 million
–
100618000 − 121131000 = -20513000 USD
121131000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source100618000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.74 million
–
Current period
−USD 21.77 million
–
-21774000 − -9739000 = -12035000 USD
-9739000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source-21774000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 14.29 million
–
Current period
USD 4.93 million
–
4930000 − 14287000 = -9357000 USD
14287000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source4930000 USD · 2008-10-01 – 2009-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.48 million
–
Current period
USD 2.54 million
–
2544000 − 2481000 = 63000 USD
2481000 USD · 2007-10-01 – 2008-09-30
Inspect prior input Prior source2544000 USD · 2008-10-01 – 2009-09-30
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 |
|---|---|---|---|---|---|---|---|
| 2003 2002-10-01 – 2003-09-30 | 31308000 | 28775000 Derived | 2533000 | 55000 Derived | 2478000 | 7231000 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 48715000 | 44705000 Derived | 4010000 | 546000 Derived | 3464000 | 7715000 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 63548000 | 57291000 Derived | 6257000 | 1736000 Derived | 4521000 | 8504000 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 82411000 | 83688000 Derived | -1277000 | -1953000 Derived | 676000 | 5999000 Derived | Source
|
| 2007 2006-10-01 – 2007-09-30 | 102243000 | 104712000 Derived | -2469000 | -2965000 Derived | 496000 | 7480000 Derived | Source
|
| 2008 2007-10-01 – 2008-09-30 | 121131000 | 124524000 Derived | -3393000 | 6346000 Derived | -9739000 | 11806000 Derived | Source
|
| 2009 2008-10-01 – 2009-09-30 | 100618000 | 123116000 Derived | -22498000 | -724000 Derived | -21774000 | 2386000 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 |
|---|---|---|---|
| 2003 | Revenue | 31308000 |
|
| 2004 | Revenue | 48715000 |
|
| 2005 | Revenue | 63548000 |
|
| 2006 | Revenue | 82411000 |
|
| 2007 | Revenue | 102243000 |
|
| 2008 | Revenue | 121131000 |
|
| 2009 | Revenue | 100618000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 55.6% |
|
| 2005 | Year over year | 30.4% |
|
| 2006 | Year over year | 29.7% |
|
| 2007 | Year over year | 24.1% |
|
| 2008 | Year over year | 18.5% |
|
| 2009 | Year over year | -16.9% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | 8.1% |
|
| 2004 | Operating margin | 8.2% |
|
| 2005 | Operating margin | 9.8% |
|
| 2006 | Operating margin | -1.5% |
|
| 2007 | Operating margin | -2.4% |
|
| 2008 | Operating margin | -2.8% |
|
| 2009 | Operating margin | -22.4% |
|
| 2003 | Net margin | 7.9% |
|
| 2004 | Net margin | 7.1% |
|
| 2005 | Net margin | 7.1% |
|
| 2006 | Net margin | 0.8% |
|
| 2007 | Net margin | 0.5% |
|
| 2008 | Net margin | -8% |
|
| 2009 | Net margin | -21.6% |
|
| 2003 | Free cash flow margin | 23.1% |
|
| 2004 | Free cash flow margin | 15.8% |
|
| 2005 | Free cash flow margin | 13.4% |
|
| 2006 | Free cash flow margin | 7.3% |
|
| 2007 | Free cash flow margin | 7.3% |
|
| 2008 | Free cash flow margin | 9.7% |
|
| 2009 | Free cash flow margin | 2.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 7721000 |
|
| 2004 | Operating cash flow | 8695000 |
|
| 2005 | Operating cash flow | 9740000 |
|
| 2006 | Operating cash flow | 7370000 |
|
| 2007 | Operating cash flow | 10680000 |
|
| 2008 | Operating cash flow | 14287000 |
|
| 2009 | Operating cash flow | 4930000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 7231000 |
|
| 2004 | Free cash flow | 7715000 |
|
| 2005 | Free cash flow | 8504000 |
|
| 2006 | Free cash flow | 5999000 |
|
| 2007 | Free cash flow | 7480000 |
|
| 2008 | Free cash flow | 11806000 |
|
| 2009 | Free cash flow | 2386000 |
|
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 |
|---|---|---|---|
| 2003-09-30 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 67.4% |
|
| 2005 | Liabilities / assets | 43.2% |
|
| 2006 | Liabilities / assets | 47.8% |
|
| 2007 | Liabilities / assets | 48.1% |
|
| 2008 | Liabilities / assets | 48.7% |
|
| 2009 | Liabilities / assets | 54.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 1.41× |
|
| 2005 | Current assets / current liabilities | 2.42× |
|
| 2006 | Current assets / current liabilities | 1.52× |
|
| 2007 | Current assets / current liabilities | 1.37× |
|
| 2008 | Current assets / current liabilities | 1.4× |
|
| 2009 | Current assets / current liabilities | 1.45× |
|
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 |
|---|---|---|---|---|
| 2003 2002-10-01 – 2003-09-30 | USD 2.48 million Exact valueExact value: 2478000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.72 million Exact valueExact value: 7721000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 490,000 Exact valueExact value: 490000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.23 million Calculation and evidence7721000 − 490000 USD Exact free cash flow: 7231000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | USD 3.46 million Exact valueExact value: 3464000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.7 million Exact valueExact value: 8695000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 980,000 Exact valueExact value: 980000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.72 million Calculation and evidence8695000 − 980000 USD Exact free cash flow: 7715000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | USD 4.52 million Exact valueExact value: 4521000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.74 million Exact valueExact value: 9740000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Exact valueExact value: 1236000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.5 million Calculation and evidence9740000 − 1236000 USD Exact free cash flow: 8504000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | USD 676,000 Exact valueExact value: 676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.37 million Exact valueExact value: 7370000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.37 million Exact valueExact value: 1371000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6 million Calculation and evidence7370000 − 1371000 USD Exact free cash flow: 5999000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-10-01 – 2007-09-30 | USD 496,000 Exact valueExact value: 496000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.68 million Exact valueExact value: 10680000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.2 million Exact valueExact value: 3200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.48 million Calculation and evidence10680000 − 3200000 USD Exact free cash flow: 7480000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-10-01 – 2008-09-30 | −USD 9.74 million Exact valueExact value: -9739000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.29 million Exact valueExact value: 14287000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.48 million Exact valueExact value: 2481000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.81 million Calculation and evidence14287000 − 2481000 USD Exact free cash flow: 11806000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-10-01 – 2009-09-30 | −USD 21.77 million Exact valueExact value: -21774000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.93 million Exact valueExact value: 4930000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.54 million Exact valueExact value: 2544000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.39 million Calculation and evidence4930000 − 2544000 USD Exact free cash flow: 2386000 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.
21 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001138804, 1138804, edgar:1138804