Revenue
69.7 thousand USD
2009-11-30 · USD
Exact inputs and evidence
- Revenue: 69711 USD Source
37 filing records in this dataset, filed from 2004-06-16 to 2011-07-18. Explore the available filing history and original sources.
69.7 thousand USD
2009-11-30 · USD
-1,185.34%
2009-11-30 · %
-185 thousand USD
2009-11-30 · USD
-185 thousand USD
2009-11-30 · USD
10907502 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
451 thousand USD
2008-12-01 – 2009-11-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-07-18.
Financial data available through: 2009-02-28.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 757,739
–
Current period
USD 1.36 million
–
1355682 − 757739 = 597943 USD
757739 USD · 2007-03-01 – 2008-02-29
Inspect prior input Prior source1355682 USD · 2008-03-01 – 2009-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 6.4 million
–
Current period
−USD 12.47 million
–
-12469361 − -6402002 = -6067359 USD
-6402002 USD · 2007-03-01 – 2008-02-29
Inspect prior input Prior source-12469361 USD · 2008-03-01 – 2009-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.05 million
–
Current period
−USD 1.72 million
–
-1723756 − -3048539 = 1324783 USD
-3048539 USD · 2007-03-01 – 2008-02-29
Inspect prior input Prior source-1723756 USD · 2008-03-01 – 2009-02-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.49 million
–
Current period
USD 2.26 million
–
2261686 − 5493729 = -3232043 USD
5493729 USD · 2007-03-01 – 2008-02-29
Inspect prior input Prior source2261686 USD · 2008-03-01 – 2009-02-28
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 2002-05-01 – 2003-04-30 | 5300 | 500796 Derived | -495496 | 22232 Derived | -517728 | -282564 Derived | Source
|
| 2004 2003-05-01 – 2004-04-30 | 25204 | 610923 Derived | -585719 | 88056 Derived | -673775 | -711860 Derived | Source
|
| 2005 2004-03-01 – 2005-02-28 | 28132 | 707001 Derived | -678869 | 41917 Derived | -720786 | -920405 Derived | Source
|
| 2006 2005-03-01 – 2006-02-28 | 159452 | 2597561 Derived | -2438109 | 573447 Derived | -3011556 | -4818583 Derived | Source
|
| 2007 2006-03-01 – 2007-02-28 | 361181 | 4106781 Derived | -3745600 | 828169 Derived | -4573769 | -11443980 Derived | Source
|
| 2008 2007-03-01 – 2008-02-29 | 757739 | 7015140 Derived | -6257401 | 144601 Derived | -6402002 | -8542268 Derived | Source
|
| 2009 2008-03-01 – 2009-02-28 | 1355682 | 13773024 Derived | -12417342 | 52019 Derived | -12469361 | -3985442 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 | 5300 |
|
| 2004 | Revenue | 25204 |
|
| 2005 | Revenue | 28132 |
|
| 2006 | Revenue | 159452 |
|
| 2007 | Revenue | 361181 |
|
| 2008 | Revenue | 757739 |
|
| 2009 | Revenue | 1355682 |
|
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 | 375.5% |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | 466.8% |
|
| 2007 | Year over year | 126.5% |
|
| 2008 | Year over year | 109.8% |
|
| 2009 | Year over year | 78.9% |
|
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 | -9,349% |
|
| 2004 | Operating margin | -2,323.9% |
|
| 2005 | Operating margin | -2,413.2% |
|
| 2006 | Operating margin | -1,529.1% |
|
| 2007 | Operating margin | -1,037% |
|
| 2008 | Operating margin | -825.8% |
|
| 2009 | Operating margin | -915.9% |
|
| 2003 | Net margin | -9,768.5% |
|
| 2004 | Net margin | -2,673.3% |
|
| 2005 | Net margin | -2,562.2% |
|
| 2006 | Net margin | -1,888.7% |
|
| 2007 | Net margin | -1,266.3% |
|
| 2008 | Net margin | -844.9% |
|
| 2009 | Net margin | -919.8% |
|
| 2003 | Free cash flow margin | -5,331.4% |
|
| 2004 | Free cash flow margin | -2,824.4% |
|
| 2005 | Free cash flow margin | -3,271.7% |
|
| 2006 | Free cash flow margin | -3,022% |
|
| 2007 | Free cash flow margin | -3,168.5% |
|
| 2008 | Free cash flow margin | -1,127.3% |
|
| 2009 | Free cash flow margin | -294% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | -237620 |
|
| 2004 | Operating cash flow | -664742 |
|
| 2005 | Operating cash flow | -271265 |
|
| 2006 | Operating cash flow | -1441338 |
|
| 2007 | Operating cash flow | -2520065 |
|
| 2008 | Operating cash flow | -3048539 |
|
| 2009 | Operating cash flow | -1723756 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | -282564 |
|
| 2004 | Free cash flow | -711860 |
|
| 2005 | Free cash flow | -920405 |
|
| 2006 | Free cash flow | -4818583 |
|
| 2007 | Free cash flow | -11443980 |
|
| 2008 | Free cash flow | -8542268 |
|
| 2009 | Free cash flow | -3985442 |
|
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 |
|---|---|---|---|
| 2003-04-30 | Liabilities / assets | Not reported | No source recorded |
| 2004-04-30 | Liabilities / assets | Not reported |
|
| 2005-02-28 | Liabilities / assets | Not reported |
|
| 2006-02-28 | Liabilities / assets | Not reported |
|
| 2007-02-28 | Liabilities / assets | Not reported |
|
| 2008-02-29 | Liabilities / assets | Not reported |
|
| 2009 | Liabilities / assets | 28.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-04-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 0.22× |
|
| 2005 | Current assets / current liabilities | 2.23× |
|
| 2006 | Current assets / current liabilities | 0.88× |
|
| 2007 | Current assets / current liabilities | 2.91× |
|
| 2008 | Current assets / current liabilities | 1.38× |
|
| 2009 | Current assets / current liabilities | 0.37× |
|
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 2002-05-01 – 2003-04-30 | −USD 517,728 Exact valueExact value: -517728 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 237,620 Exact valueExact value: -237620 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44,944 Exact valueExact value: 44944 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 282,564 Calculation and evidence-237620 − 44944 USD Exact free cash flow: -282564 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-02-28 – 2004-02-28 | −USD 673,775 Exact valueExact value: -673775 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 47,118 Exact valueExact value: 47118 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2004 2003-05-01 – 2004-04-30 | −USD 673,775 Exact valueExact value: -673775 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 664,742 Exact valueExact value: -664742 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47,118 Exact valueExact value: 47118 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 711,860 Calculation and evidence-664742 − 47118 USD Exact free cash flow: -711860 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-03-01 – 2005-02-28 | −USD 720,786 Exact valueExact value: -720786 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 271,265 Exact valueExact value: -271265 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 649,140 Exact valueExact value: 649140 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 920,405 Calculation and evidence-271265 − 649140 USD Exact free cash flow: -920405 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-03-01 – 2006-02-28 | −USD 3.01 million Exact valueExact value: -3011556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.44 million Exact valueExact value: -1441338 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.38 million Exact valueExact value: 3377245 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.82 million Calculation and evidence-1441338 − 3377245 USD Exact free cash flow: -4818583 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-03-01 – 2007-02-28 | −USD 4.57 million Exact valueExact value: -4573769 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.52 million Exact valueExact value: -2520065 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.92 million Exact valueExact value: 8923915 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.44 million Calculation and evidence-2520065 − 8923915 USD Exact free cash flow: -11443980 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-03-01 – 2008-02-29 | −USD 6.4 million Exact valueExact value: -6402002 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Exact valueExact value: -3048539 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.49 million Exact valueExact value: 5493729 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.54 million Calculation and evidence-3048539 − 5493729 USD Exact free cash flow: -8542268 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-03-01 – 2009-02-28 | −USD 12.47 million Exact valueExact value: -12469361 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.72 million Exact valueExact value: -1723756 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.26 million Exact valueExact value: 2261686 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.99 million Calculation and evidence-1723756 − 2261686 USD Exact free cash flow: -3985442 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.
37 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001140586, 1140586, edgar:1140586