Revenue
3.86 million USD
2007-06-30 · USD
Exact inputs and evidence
- Revenue: 3863897 USD Source
34 filing records in this dataset, filed from 2002-04-16 to 2007-08-20. Explore the available filing history and original sources.
3.86 million USD
2007-06-30 · USD
7.49%
2007-06-30 · %
-24.2 thousand USD
2007-06-30 · USD
-205 thousand USD
2007-06-30 · USD
0 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
14.2 million USD
2006-07-01 – 2007-06-30
-809 thousand USD
2006-07-01 – 2007-06-30
98.3 thousand USD
2006-07-01 – 2007-06-30
512 thousand USD
2006-07-01 – 2007-06-30
-414 thousand USD
2006-07-01 – 2007-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-08-20.
Financial data available through: 2006-12-31.
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 9.42 million
–
Current period
USD 12.8 million
–
12799132 − 9415558 = 3383574 USD
9415558 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source12799132 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 810,670
–
Current period
−USD 771,111
–
-771111 − 810670 = -1581781 USD
810670 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-771111 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 311,414
–
Current period
USD 597,729
–
597729 − -311414 = 909143 USD
-311414 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source597729 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 225,713
–
Current period
USD 596,760
–
596760 − 225713 = 371047 USD
225713 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source596760 USD · 2006-01-01 – 2006-12-31
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 | 2900914 | Unavailable | Unavailable | Unavailable | -2747923 | -376734 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 4046061 | 5435097 Derived | -1389036 | 618825 Derived | -2007861 | -864780 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 5410710 | 5586221 Derived | -175511 | 110215 Derived | -285726 | -1368876 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 6318861 | 7294933 Derived | -976072 | -18315 Derived | -957757 | -658808 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 7926330 | 8614160 Derived | -687830 | 304804 Derived | -992634 | -137532 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 9415558 | 8881096 Derived | 534462 | -276208 Derived | 810670 | -537127 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 12799132 | 13127893 Derived | -328761 | 442350 Derived | -771111 | 969 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 | 2900914 |
|
| 2001 | Revenue | 4046061 |
|
| 2002 | Revenue | 5410710 |
|
| 2003 | Revenue | 6318861 |
|
| 2004 | Revenue | 7926330 |
|
| 2005 | Revenue | 9415558 |
|
| 2006 | Revenue | 12799132 |
|
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 | 39.5% |
|
| 2002 | Year over year | 33.7% |
|
| 2003 | Year over year | 16.8% |
|
| 2004 | Year over year | 25.4% |
|
| 2005 | Year over year | 18.8% |
|
| 2006 | Year over year | 35.9% |
|
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 |
|---|---|---|---|
| 2000-12-31 | Operating margin | Not reported |
|
| 2001 | Operating margin | -34.3% |
|
| 2002 | Operating margin | -3.2% |
|
| 2003 | Operating margin | -15.4% |
|
| 2004 | Operating margin | -8.7% |
|
| 2005 | Operating margin | 5.7% |
|
| 2006 | Operating margin | -2.6% |
|
| 2000 | Net margin | -94.7% |
|
| 2001 | Net margin | -49.6% |
|
| 2002 | Net margin | -5.3% |
|
| 2003 | Net margin | -15.2% |
|
| 2004 | Net margin | -12.5% |
|
| 2005 | Net margin | 8.6% |
|
| 2006 | Net margin | -6% |
|
| 2000 | Free cash flow margin | -13% |
|
| 2001 | Free cash flow margin | -21.4% |
|
| 2002 | Free cash flow margin | -25.3% |
|
| 2003 | Free cash flow margin | -10.4% |
|
| 2004 | Free cash flow margin | -1.7% |
|
| 2005 | Free cash flow margin | -5.7% |
|
| 2006 | Free cash flow margin | 0% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | -372018 |
|
| 2001 | Operating cash flow | -810347 |
|
| 2002 | Operating cash flow | -658124 |
|
| 2003 | Operating cash flow | -507834 |
|
| 2004 | Operating cash flow | 212572 |
|
| 2005 | Operating cash flow | -311414 |
|
| 2006 | Operating cash flow | 597729 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -376734 |
|
| 2001 | Free cash flow | -864780 |
|
| 2002 | Free cash flow | -1368876 |
|
| 2003 | Free cash flow | -658808 |
|
| 2004 | Free cash flow | -137532 |
|
| 2005 | Free cash flow | -537127 |
|
| 2006 | Free cash flow | 969 |
|
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 | 238.6% |
|
| 2001 | Liabilities / assets | 253.9% |
|
| 2002 | Liabilities / assets | 158.9% |
|
| 2003 | Liabilities / assets | 116.4% |
|
| 2004 | Liabilities / assets | 131.6% |
|
| 2005 | Liabilities / assets | 75.9% |
|
| 2006 | Liabilities / assets | 69.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 0.21× |
|
| 2001 | Current assets / current liabilities | 0.23× |
|
| 2002 | Current assets / current liabilities | 0.37× |
|
| 2003 | Current assets / current liabilities | 0.33× |
|
| 2004 | Current assets / current liabilities | 0.22× |
|
| 2005 | Current assets / current liabilities | 0.41× |
|
| 2006 | Current assets / current liabilities | 0.54× |
|
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 2.75 million Exact valueExact value: -2747923 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 372,018 Exact valueExact value: -372018 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,716 Exact valueExact value: 4716 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 376,734 Calculation and evidence-372018 − 4716 USD Exact free cash flow: -376734 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 2.01 million Exact valueExact value: -2007861 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 810,347 Exact valueExact value: -810347 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 54,433 Exact valueExact value: 54433 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 864,780 Calculation and evidence-810347 − 54433 USD Exact free cash flow: -864780 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 285,726 Exact valueExact value: -285726 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 658,124 Exact valueExact value: -658124 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 710,752 Exact valueExact value: 710752 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.37 million Calculation and evidence-658124 − 710752 USD Exact free cash flow: -1368876 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 957,757 Exact valueExact value: -957757 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 507,834 Exact valueExact value: -507834 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 150,974 Exact valueExact value: 150974 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 658,808 Calculation and evidence-507834 − 150974 USD Exact free cash flow: -658808 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 992,634 Exact valueExact value: -992634 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 212,572 Exact valueExact value: 212572 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 350,104 Exact valueExact value: 350104 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 137,532 Calculation and evidence212572 − 350104 USD Exact free cash flow: -137532 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 810,670 Exact valueExact value: 810670 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 311,414 Exact valueExact value: -311414 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 225,713 Exact valueExact value: 225713 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 537,127 Calculation and evidence-311414 − 225713 USD Exact free cash flow: -537127 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 771,111 Exact valueExact value: -771111 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 597,729 Exact valueExact value: 597729 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 596,760 Exact valueExact value: 596760 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 969 Calculation and evidence597729 − 596760 USD Exact free cash flow: 969 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.
34 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001144870, 1144870, edgar:1144870