Revenue
26.1 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 26128420 USD Source
30 filing records in this dataset, filed from 2002-11-19 to 2007-11-14. Explore the available filing history and original sources.
26.1 million USD
2007-09-30 · USD
4.3%
2007-09-30 · %
2.12 million USD
2007-09-30 · USD
1.64 million USD
2007-09-30 · USD
5799922 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
97.4 million USD
2006-10-01 – 2007-09-30
2.59 million USD
2006-10-01 – 2007-09-30
5.25 million USD
2006-10-01 – 2007-09-30
1.87 million USD
2006-10-01 – 2007-09-30
3.38 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-14.
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 84.94 million
–
Current period
USD 83.35 million
–
83350121 − 84940710 = -1590589 USD
84940710 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source83350121 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 3.42 million
–
Current period
USD 1.93 million
–
1928011 − 3423697 = -1495686 USD
3423697 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1928011 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 2.28 million
–
Current period
USD 1.75 million
–
1752032 − 2275770 = -523738 USD
2275770 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1752032 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 2.29 million
–
Current period
USD 1.76 million
–
1763568 − 2291737 = -528169 USD
2291737 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source1763568 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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 52866998 | Unavailable | Unavailable | Unavailable | 3441297 | 2810887 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 62007261 | Unavailable | Unavailable | Unavailable | 2257497 | -3049706 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 84940710 | Unavailable | Unavailable | Unavailable | 3423697 | -15967 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 83350121 | Unavailable | Unavailable | Unavailable | 1928011 | -11536 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 | 52866998 |
|
| 2004 | Revenue | 62007261 |
|
| 2005 | Revenue | 84940710 |
|
| 2006 | Revenue | 83350121 |
|
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 | 17.3% |
|
| 2005 | Year over year | 37% |
|
| 2006 | Year over year | -1.9% |
|
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 |
|---|---|---|---|
| 2003-12-31 | Operating margin | Not reported |
|
| 2004-12-31 | Operating margin | Not reported |
|
| 2005-12-31 | Operating margin | Not reported |
|
| 2006-12-31 | Operating margin | Not reported |
|
| 2003 | Net margin | 6.5% |
|
| 2004 | Net margin | 3.6% |
|
| 2005 | Net margin | 4% |
|
| 2006 | Net margin | 2.3% |
|
| 2003 | Free cash flow margin | 5.3% |
|
| 2004 | Free cash flow margin | -4.9% |
|
| 2005 | Free cash flow margin | -0% |
|
| 2006 | Free cash flow margin | -0% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 5008639 |
|
| 2004 | Operating cash flow | -55119 |
|
| 2005 | Operating cash flow | 2275770 |
|
| 2006 | Operating cash flow | 1752032 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 2810887 |
|
| 2004 | Free cash flow | -3049706 |
|
| 2005 | Free cash flow | -15967 |
|
| 2006 | Free cash flow | -11536 |
|
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 |
|---|---|---|---|
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 46.8% |
|
| 2005 | Liabilities / assets | 44.1% |
|
| 2006 | Liabilities / assets | 44.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | Not reported |
|
| 2006 | Current assets / current liabilities | Not reported |
|
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 2003-01-01 – 2003-12-31 | USD 3.44 million Exact valueExact value: 3441297 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.01 million Exact valueExact value: 5008639 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.2 million Exact valueExact value: 2197752 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.81 million Calculation and evidence5008639 − 2197752 USD Exact free cash flow: 2810887 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 2.26 million Exact valueExact value: 2257497 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 55,119 Exact valueExact value: -55119 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.99 million Exact valueExact value: 2994587 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Calculation and evidence-55119 − 2994587 USD Exact free cash flow: -3049706 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 3.42 million Exact valueExact value: 3423697 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.28 million Exact valueExact value: 2275770 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2291737 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15,967 Calculation and evidence2275770 − 2291737 USD Exact free cash flow: -15967 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 1.93 million Exact valueExact value: 1928011 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.75 million Exact valueExact value: 1752032 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.76 million Exact valueExact value: 1763568 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11,536 Calculation and evidence1752032 − 1763568 USD Exact free cash flow: -11536 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.
30 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001165780, 1165780, edgar:1165780