Revenue
1.69 million USD
2011-05-16 · USD
Exact inputs and evidence
- Revenue: 1685134 USD Source
54 filing records in this dataset, filed from 2002-09-20 to 2011-05-16. Explore the available filing history and original sources.
46780 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-05-16.
Financial data available through: 2010-12-31.
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 7.26 million
–
Current period
USD 7.89 million
–
7892377 − 7260952 = 631425 USD
7260952 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source7892377 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.85 million
–
Current period
−USD 1.61 million
–
-1607169 − -2845570 = 1238401 USD
-2845570 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-1607169 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Operating cash flow, 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 |
|---|---|---|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | 11613037 | 14556682 Derived | -2943645 | 2656531 Derived | -5600176 | -7832313 Derived | Source
|
| 2006 2005-04-01 – 2006-03-31 | 11613037 | 14556682 Derived | -2943645 | 2656531 Derived | -5600176 | -7832313 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 11237194 | 12304906 Derived | -1067712 | 4894122 Derived | -5961834 | Unavailable | Source
|
| 2007 2006-04-01 – 2007-03-31 | 12250073 | 13317785 Derived | -1067712 | 4894122 Derived | -5961834 | -337099 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 8347762 | 9543445 Derived | -1195683 | 6051734 Derived | -7247417 | Unavailable | Source
|
| 2008 2007-04-15 – 2008-04-14 | 8347762 | 9543445 Derived | -1195683 | 6051734 Derived | -7247417 | -1054046 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 8013600 | 8843594 Derived | -829994 | 503618 Derived | -1333612 | Unavailable | Source
|
| 2009 2008-04-15 – 2009-04-14 | 8013600 | 8843593 Derived | -829993 | 503618 Derived | -1333611 | 238851 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 7260952 | 7967175 Derived | -706223 | 2139347 Derived | -2845570 | Unavailable | Source
|
| 2010 2010-01-01 – 2010-12-31 | 7892377 | 8443939 Derived | -551562 | 1055607 Derived | -1607169 | 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 |
|---|---|---|---|
| 2005 | Revenue | 11613037 |
|
| 2006 | Revenue | 11613037 |
|
| 2006 | Revenue | 11237194 |
|
| 2007 | Revenue | 12250073 |
|
| 2007 | Revenue | 8347762 |
|
| 2008 | Revenue | 8347762 |
|
| 2008 | Revenue | 8013600 |
|
| 2009 | Revenue | 8013600 |
|
| 2009 | Revenue | 7260952 |
|
| 2010 | Revenue | 7892377 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Year over year | 85.4% |
|
| 2006 | Year over year | No prior comparable period |
|
| 2006 | Year over year | -3.2% |
|
| 2007 | Year over year | 5.5% |
|
| 2007 | Year over year | -25.7% |
|
| 2008 | Year over year | No prior comparable period |
|
| 2008 | Year over year | -4% |
|
| 2009 | Year over year | -4% |
|
| 2009 | Year over year | -9.4% |
|
| 2010 | Year over year | 8.7% |
|
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 | -25.3% |
|
| 2006 | Operating margin | -25.3% |
|
| 2006 | Operating margin | -9.5% |
|
| 2007 | Operating margin | -8.7% |
|
| 2007 | Operating margin | -14.3% |
|
| 2008 | Operating margin | -14.3% |
|
| 2008 | Operating margin | -10.4% |
|
| 2009 | Operating margin | -10.4% |
|
| 2009 | Operating margin | -9.7% |
|
| 2010 | Operating margin | -7% |
|
| 2005 | Net margin | -48.2% |
|
| 2006 | Net margin | -48.2% |
|
| 2006 | Net margin | -53.1% |
|
| 2007 | Net margin | -48.7% |
|
| 2007 | Net margin | -86.8% |
|
| 2008 | Net margin | -86.8% |
|
| 2008 | Net margin | -16.6% |
|
| 2009 | Net margin | -16.6% |
|
| 2009 | Net margin | -39.2% |
|
| 2010 | Net margin | -20.4% |
|
| 2005 | Free cash flow margin | -67.4% |
|
| 2006 | Free cash flow margin | -67.4% |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | -2.8% |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | -12.6% |
|
| 2008 | Free cash flow margin | Not reported |
|
| 2009 | Free cash flow margin | 3% |
|
| 2009 | Free cash flow margin | Not reported |
|
| 2010 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | -7202677 |
|
| 2006 | Operating cash flow | -7202677 |
|
| 2006 | Operating cash flow | Not reported | No source recorded |
| 2007 | Operating cash flow | -146455 |
|
| 2007 | Operating cash flow | Not reported | No source recorded |
| 2008 | Operating cash flow | -1039334 |
|
| 2008 | Operating cash flow | Not reported | No source recorded |
| 2009 | Operating cash flow | 238851 |
|
| 2009 | Operating cash flow | Not reported | No source recorded |
| 2010 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | -7832313 |
|
| 2006 | Free cash flow | -7832313 |
|
| 2006 | Free cash flow | Unavailable | No source recorded |
| 2007 | Free cash flow | -337099 |
|
| 2007 | Free cash flow | Unavailable | No source recorded |
| 2008 | Free cash flow | -1054046 |
|
| 2008 | Free cash flow | Unavailable |
|
| 2009 | Free cash flow | 238851 |
|
| 2009 | Free cash flow | Unavailable |
|
| 2010 | Free cash flow | Unavailable | No source recorded |
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 | Liabilities / assets | 58.7% |
|
| 2006 | Liabilities / assets | 43.4% |
|
| 2006 | Liabilities / assets | 108.9% |
|
| 2007 | Liabilities / assets | 150.8% |
|
| 2007 | Liabilities / assets | 348.2% |
|
| 2008-04-14 | Liabilities / assets | Not reported | No source recorded |
| 2008 | Liabilities / assets | 593.1% |
|
| 2009 | Liabilities / assets | 593.1% |
|
| 2009 | Liabilities / assets | 547.6% |
|
| 2010 | Liabilities / assets | 546.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Current assets / current liabilities | 1.18× |
|
| 2006 | Current assets / current liabilities | 1.6× |
|
| 2006 | Current assets / current liabilities | 0.26× |
|
| 2007 | Current assets / current liabilities | 0.38× |
|
| 2007 | Current assets / current liabilities | 0.2× |
|
| 2008-04-14 | Current assets / current liabilities | Not reported | No source recorded |
| 2008 | Current assets / current liabilities | 0.09× |
|
| 2009 | Current assets / current liabilities | 0.1× |
|
| 2009 | Current assets / current liabilities | 0.09× |
|
| 2010 | Current assets / current liabilities | 0.14× |
|
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 5.6 million Exact valueExact value: -5600176 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.2 million Exact valueExact value: -7202677 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 629,636 Exact valueExact value: 629636 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.83 million Calculation and evidence-7202677 − 629636 USD Exact free cash flow: -7832313 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-04-01 – 2006-03-31 | −USD 5.6 million Exact valueExact value: -5600176 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.2 million Exact valueExact value: -7202677 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 629,636 Exact valueExact value: 629636 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.83 million Calculation and evidence-7202677 − 629636 USD Exact free cash flow: -7832313 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 5.96 million Exact valueExact value: -5961834 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. |
| 2007 2006-04-01 – 2007-03-31 | −USD 5.96 million Exact valueExact value: -5961834 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 146,455 Exact valueExact value: -146455 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 190,644 Exact valueExact value: 190644 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 337,099 Calculation and evidence-146455 − 190644 USD Exact free cash flow: -337099 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 7.25 million Exact valueExact value: -7247417 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. |
| 2008 2007-04-15 – 2008-04-14 | −USD 7.25 million Exact valueExact value: -7247417 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.04 million Exact valueExact value: -1039334 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14,712 Exact valueExact value: 14712 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Calculation and evidence-1039334 − 14712 USD Exact free cash flow: -1054046 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 1.33 million Exact valueExact value: -1333612 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 0 Exact valueExact value: 0 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. |
| 2009 2008-04-15 – 2009-04-14 | −USD 1.33 million Exact valueExact value: -1333611 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 238,851 Exact valueExact value: 238851 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 238,851 Calculation and evidence238851 − 0 USD Exact free cash flow: 238851 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 2.85 million Exact valueExact value: -2845570 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 40,837 Exact valueExact value: 40837 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. |
| 2010 2010-01-01 – 2010-12-31 | −USD 1.61 million Exact valueExact value: -1607169 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. |
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.
54 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001160084, 1160084, edgar:1160084