Revenue
516 thousand USD
2006-09-30 · USD
Exact inputs and evidence
- Revenue: 515551 USD Source
24 filing records in this dataset, filed from 2003-12-16 to 2009-04-21. Explore the available filing history and original sources.
9186 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-800 thousand USD
2008-03-01 – 2009-02-28
-1.03 million USD
2007-09-01 – 2008-08-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-04-21.
Financial data available through: 2008-08-31.
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 11.33 million
–
Current period
USD 3.32 million
–
3323035 − -11333825 = 14656860 USD
-11333825 USD · 2006-09-01 – 2007-08-31
Inspect prior input Prior source3323035 USD · 2007-09-01 – 2008-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.99 million
–
Current period
−USD 1.03 million
–
-1026960 − -8986947 = 7959987 USD
-8986947 USD · 2006-09-01 – 2007-08-31
Inspect prior input Prior source-1026960 USD · 2007-09-01 – 2008-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
USD 0
–
0 − 0 = 0 USD
0 USD · 2006-09-01 – 2007-08-31
Inspect prior input Prior source0 USD · 2007-09-01 – 2008-08-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Revenue.
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 |
|---|---|---|---|---|---|---|---|
| 2004 2003-09-01 – 2004-08-31 | 0 | 154731 Derived | -154731 | 1000 Derived | -155731 | 44965 Derived | Source
|
| 2005 2004-09-01 – 2005-08-31 | 283785 | 27317357 Derived | -27033572 | 2108432 Derived | -29142004 | -3968655 Derived | Source
|
| 2006 2005-09-01 – 2006-08-31 | 2500489 | Unavailable | Unavailable | Unavailable | -21529473 | -2610992 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 |
|---|---|---|---|
| 2004 | Revenue | 0 |
|
| 2005 | Revenue | 283785 |
|
| 2006 | Revenue | 2500489 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | 781.1% |
|
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 |
|---|---|---|---|
| 2004 | Operating margin | Not reported |
|
| 2005 | Operating margin | -9,526.1% |
|
| 2006-08-31 | Operating margin | Not reported |
|
| 2004 | Net margin | Not reported |
|
| 2005 | Net margin | -10,269% |
|
| 2006 | Net margin | -861% |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | -1,398.5% |
|
| 2006 | Free cash flow margin | -104.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Operating cash flow | 44965 |
|
| 2005 | Operating cash flow | -3800779 |
|
| 2006 | Operating cash flow | -2509125 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | 44965 |
|
| 2005 | Free cash flow | -3968655 |
|
| 2006 | Free cash flow | -2610992 |
|
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 |
|---|---|---|---|
| 2004-08-31 | Liabilities / assets | Not reported |
|
| 2005 | Liabilities / assets | 20.4% |
|
| 2006 | Liabilities / assets | 93.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004 | Current assets / current liabilities | 0.3× |
|
| 2005 | Current assets / current liabilities | 1.14× |
|
| 2006 | Current assets / current liabilities | 0.12× |
|
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 |
|---|---|---|---|---|
| 2004 2003-09-01 – 2004-08-31 | −USD 155,731 Exact valueExact value: -155731 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44,965 Exact valueExact value: 44965 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 44,965 Calculation and evidence44965 − 0 USD Exact free cash flow: 44965 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-09-01 – 2005-08-31 | −USD 29.14 million Exact valueExact value: -29142004 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.8 million Exact valueExact value: -3800779 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 167,876 Exact valueExact value: 167876 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.97 million Calculation and evidence-3800779 − 167876 USD Exact free cash flow: -3968655 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-09-01 – 2006-08-31 | −USD 21.53 million Exact valueExact value: -21529473 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.51 million Exact valueExact value: -2509125 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 101,867 Exact valueExact value: 101867 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.61 million Calculation and evidence-2509125 − 101867 USD Exact free cash flow: -2610992 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-09-01 – 2007-08-31 | −USD 11.33 million Exact valueExact value: -11333825 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.99 million Exact valueExact value: -8986947 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 8.99 million Calculation and evidence-8986947 − 0 USD Exact free cash flow: -8986947 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-09-01 – 2008-08-31 | USD 3.32 million Exact valueExact value: 3323035 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.03 million Exact valueExact value: -1026960 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 1.03 million Calculation and evidence-1026960 − 0 USD Exact free cash flow: -1026960 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.
24 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001193159, 1193159, edgar:1193159
Also known as WATERLOO VENTURES INC