Revenue
45.9 million USD
2007 · USD
Exact inputs and evidence
- Revenue: 45903475 USD Source
34 filing records in this dataset, filed from 2003-09-17 to 2008-08-19. Explore the available filing history and original sources.
374905 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-2.2 million USD
2007-07-01 – 2008-06-30
719 thousand USD
2007-07-01 – 2008-06-30
453 thousand USD
2007-07-01 – 2008-06-30
267 thousand USD
2007-07-01 – 2008-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-08-19.
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 36.29 million
–
Current period
USD 45.9 million
–
45903475 − 36286284 = 9617191 USD
36286284 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source45903475 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 1.83 million
–
Current period
−USD 1.77 million
–
-1765795 − -1829202 = 63407 USD
-1829202 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-1765795 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 3.48 million
–
Current period
−USD 670,479
–
-670479 − -3479378 = 2808899 USD
-3479378 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-670479 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 169,097
–
Current period
USD 394,451
–
394451 − 169097 = 225354 USD
169097 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source394451 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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 1037444 | 2442919 Derived | -1405475 | 517002 Derived | -1922477 | -2598074 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 4008517 | 4861792 Derived | -853275 | 406945 Derived | -1260220 | -2014476 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 6206151 | 7557608 Derived | -1351457 | 916081 Derived | -2267538 | -1963250 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 7217275 | 8473091 Derived | -1255816 | 320347 Derived | -1576163 | -1730651 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 20608509 | 21573584 Derived | -965075 | 829391 Derived | -1794466 | -1497424 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 36286284 | 37673735 Derived | -1387451 | 441751 Derived | -1829202 | -3648475 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 45903475 | 46534398 Derived | -630923 | 1134872 Derived | -1765795 | -1064930 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 |
|---|---|---|---|
| 2001 | Revenue | 1037444 |
|
| 2002 | Revenue | 4008517 |
|
| 2003 | Revenue | 6206151 |
|
| 2004 | Revenue | 7217275 |
|
| 2005 | Revenue | 20608509 |
|
| 2006 | Revenue | 36286284 |
|
| 2007 | Revenue | 45903475 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | No prior comparable period |
|
| 2002 | Year over year | 286.4% |
|
| 2003 | Year over year | 54.8% |
|
| 2004 | Year over year | 16.3% |
|
| 2005 | Year over year | 185.5% |
|
| 2006 | Year over year | 76.1% |
|
| 2007 | Year over year | 26.5% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -135.5% |
|
| 2002 | Operating margin | -21.3% |
|
| 2003 | Operating margin | -21.8% |
|
| 2004 | Operating margin | -17.4% |
|
| 2005 | Operating margin | -4.7% |
|
| 2006 | Operating margin | -3.8% |
|
| 2007 | Operating margin | -1.4% |
|
| 2001 | Net margin | -185.3% |
|
| 2002 | Net margin | -31.4% |
|
| 2003 | Net margin | -36.5% |
|
| 2004 | Net margin | -21.8% |
|
| 2005 | Net margin | -8.7% |
|
| 2006 | Net margin | -5% |
|
| 2007 | Net margin | -3.8% |
|
| 2001 | Free cash flow margin | -250.4% |
|
| 2002 | Free cash flow margin | -50.3% |
|
| 2003 | Free cash flow margin | -31.6% |
|
| 2004 | Free cash flow margin | -24% |
|
| 2005 | Free cash flow margin | -7.3% |
|
| 2006 | Free cash flow margin | -10.1% |
|
| 2007 | Free cash flow margin | -2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | -1475605 |
|
| 2002 | Operating cash flow | -1150082 |
|
| 2003 | Operating cash flow | -1869792 |
|
| 2004 | Operating cash flow | -1648577 |
|
| 2005 | Operating cash flow | -1307556 |
|
| 2006 | Operating cash flow | -3479378 |
|
| 2007 | Operating cash flow | -670479 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | -2598074 |
|
| 2002 | Free cash flow | -2014476 |
|
| 2003 | Free cash flow | -1963250 |
|
| 2004 | Free cash flow | -1730651 |
|
| 2005 | Free cash flow | -1497424 |
|
| 2006 | Free cash flow | -3648475 |
|
| 2007 | Free cash flow | -1064930 |
|
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 |
|---|---|---|---|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 67.3% |
|
| 2003 | Liabilities / assets | 63.6% |
|
| 2004 | Liabilities / assets | 91.4% |
|
| 2005 | Liabilities / assets | 89.8% |
|
| 2006 | Liabilities / assets | 88.3% |
|
| 2007 | Liabilities / assets | 94.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 2.3× |
|
| 2002 | Current assets / current liabilities | 0.63× |
|
| 2003 | Current assets / current liabilities | 1.58× |
|
| 2004 | Current assets / current liabilities | 2.03× |
|
| 2005 | Current assets / current liabilities | 0.86× |
|
| 2006 | Current assets / current liabilities | 1.1× |
|
| 2007 | Current assets / current liabilities | 0.95× |
|
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 |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | −USD 1.92 million Exact valueExact value: -1922477 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Exact valueExact value: -1475605 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.12 million Exact valueExact value: 1122469 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.6 million Calculation and evidence-1475605 − 1122469 USD Exact free cash flow: -2598074 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 1.26 million Exact valueExact value: -1260220 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.15 million Exact valueExact value: -1150082 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 864,394 Exact valueExact value: 864394 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.01 million Calculation and evidence-1150082 − 864394 USD Exact free cash flow: -2014476 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 2.27 million Exact valueExact value: -2267538 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Exact valueExact value: -1869792 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 93,458 Exact valueExact value: 93458 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.96 million Calculation and evidence-1869792 − 93458 USD Exact free cash flow: -1963250 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 1.58 million Exact valueExact value: -1576163 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.65 million Exact valueExact value: -1648577 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 82,074 Exact valueExact value: 82074 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.73 million Calculation and evidence-1648577 − 82074 USD Exact free cash flow: -1730651 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 1.79 million Exact valueExact value: -1794466 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.31 million Exact valueExact value: -1307556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 189,868 Exact valueExact value: 189868 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.5 million Calculation and evidence-1307556 − 189868 USD Exact free cash flow: -1497424 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 1.83 million Exact valueExact value: -1829202 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.48 million Exact valueExact value: -3479378 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 169,097 Exact valueExact value: 169097 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.65 million Calculation and evidence-3479378 − 169097 USD Exact free cash flow: -3648475 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 1.77 million Exact valueExact value: -1765795 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 670,479 Exact valueExact value: -670479 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 394,451 Exact valueExact value: 394451 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.06 million Calculation and evidence-670479 − 394451 USD Exact free cash flow: -1064930 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: 0001173359, 1173359, edgar:1173359