Revenue
10.2 million USD
2007-12-31 · USD
8 filing records in this dataset, filed from 2006-08-14 to 2008-04-30. Explore the available filing history and original sources.
10.2 million USD
2007-12-31 · USD
-159.03%
2007-12-31 · %
5.32 million USD
2007-12-31 · USD
8493000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
37.2 million USD
2007-01-01 – 2007-12-31
-93.4 million USD
2007-01-01 – 2007-12-31
-13.1 million USD
2007-01-01 – 2007-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-04-30.
Financial data available through: 2007-12-31.
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 13.98 million
–
Current period
USD 37.23 million
–
37225000 − 13977000 = 23248000 USD
13977000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source37225000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 60.29 million
–
Current period
−USD 93.44 million
–
-93442000 − -60285000 = -33157000 USD
-60285000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-93442000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 34.09 million
–
Current period
−USD 13.09 million
–
-13093000 − -34093000 = 21000000 USD
-34093000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-13093000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 78.28 million
–
Current period
USD 25.4 million
–
25403000 − 78284000 = -52881000 USD
78284000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source25403000 USD · 2007-01-01 – 2007-12-31
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 | 6352332 | 30778648 Derived | -24426316 | 2438586 Derived | -26864902 | -22377056 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 13977000 | 54559000 Derived | -40582000 | 19703000 Derived | -60285000 | -112377000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 37225000 | 97146000 Derived | -59921000 | 33521000 Derived | -93442000 | -38496000 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 | 6352332 |
|
| 2006 | Revenue | 13977000 |
|
| 2007 | Revenue | 37225000 |
|
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 | 120% |
|
| 2007 | Year over year | 166.3% |
|
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 | -384.5% |
|
| 2006 | Operating margin | -290.3% |
|
| 2007 | Operating margin | -161% |
|
| 2005 | Net margin | -422.9% |
|
| 2006 | Net margin | -431.3% |
|
| 2007 | Net margin | -251% |
|
| 2005 | Free cash flow margin | -352.3% |
|
| 2006 | Free cash flow margin | -804% |
|
| 2007 | Free cash flow margin | -103.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | -19731788 |
|
| 2006 | Operating cash flow | -34093000 |
|
| 2007 | Operating cash flow | -13093000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | -22377056 |
|
| 2006 | Free cash flow | -112377000 |
|
| 2007 | Free cash flow | -38496000 |
|
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 | 78.3% |
|
| 2006 | Liabilities / assets | 100.1% |
|
| 2007 | Liabilities / assets | 144% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Current assets / current liabilities | 1.14× |
|
| 2006 | Current assets / current liabilities | 2.81× |
|
| 2007 | Current assets / current liabilities | 1.06× |
|
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 26.86 million Exact valueExact value: -26864902 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.73 million Exact valueExact value: -19731788 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.65 million Exact valueExact value: 2645268 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.38 million Calculation and evidence-19731788 − 2645268 USD Exact free cash flow: -22377056 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 60.29 million Exact valueExact value: -60285000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 34.09 million Exact valueExact value: -34093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 78.28 million Exact valueExact value: 78284000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 112.38 million Calculation and evidence-34093000 − 78284000 USD Exact free cash flow: -112377000 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 93.44 million Exact valueExact value: -93442000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.09 million Exact valueExact value: -13093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25.4 million Exact valueExact value: 25403000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 38.5 million Calculation and evidence-13093000 − 25403000 USD Exact free cash flow: -38496000 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.
8 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001162298, 1162298, edgar:1162298