Revenue
45 million USD
2008-05-03 · USD
Exact inputs and evidence
- Revenue: 45004000 USD Source
7 filing records in this dataset, filed from 2006-12-12 to 2008-06-16. Explore the available filing history and original sources.
42614000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-06-16.
Financial data available through: 2007-07-28.
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 69.48 million
–
Current period
USD 125.48 million
–
125478000 − 69477000 = 56001000 USD
69477000 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source125478000 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.12 million
–
Current period
USD 11.25 million
–
11254000 − -8123000 = 19377000 USD
-8123000 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source11254000 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.42 million
–
Current period
−USD 731,000
–
-731000 − 2418000 = -3149000 USD
2418000 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source-731000 USD · 2006-07-29 – 2007-07-28
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.03 million
–
Current period
USD 5.86 million
–
5859000 − 3030000 = 2829000 USD
3030000 USD · 2005-07-30 – 2006-07-29
Inspect prior input Prior source5859000 USD · 2006-07-29 – 2007-07-28
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 2004-07-31 – 2005-07-30 | 37076000 | 38646000 Derived | -1570000 | -119000 Derived | -1451000 | -889000 Derived | Source
|
| 2006 2005-07-30 – 2006-07-29 | 69477000 | 77692000 Derived | -8215000 | -92000 Derived | -8123000 | -612000 Derived | Source
|
| 2007 2006-07-29 – 2007-07-28 | 125478000 | 130157000 Derived | -4679000 | -15933000 Derived | 11254000 | -6590000 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 | 37076000 |
|
| 2006 | Revenue | 69477000 |
|
| 2007 | Revenue | 125478000 |
|
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 | 87.4% |
|
| 2007 | Year over year | 80.6% |
|
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 | -4.2% |
|
| 2006 | Operating margin | -11.8% |
|
| 2007 | Operating margin | -3.7% |
|
| 2005 | Net margin | -3.9% |
|
| 2006 | Net margin | -11.7% |
|
| 2007 | Net margin | 9% |
|
| 2005 | Free cash flow margin | -2.4% |
|
| 2006 | Free cash flow margin | -0.9% |
|
| 2007 | Free cash flow margin | -5.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | 677000 |
|
| 2006 | Operating cash flow | 2418000 |
|
| 2007 | Operating cash flow | -731000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | -889000 |
|
| 2006 | Free cash flow | -612000 |
|
| 2007 | Free cash flow | -6590000 |
|
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 |
|---|---|---|---|
| 2005-07-30 | Liabilities / assets | Not reported | No source recorded |
| 2006 | Liabilities / assets | 40.8% |
|
| 2007 | Liabilities / assets | 15% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005-07-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2006 | Current assets / current liabilities | 1.75× |
|
| 2007 | Current assets / current liabilities | 4.4× |
|
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 2004-07-31 – 2005-07-30 | −USD 1.45 million Exact valueExact value: -1451000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 677,000 Exact valueExact value: 677000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1566000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 889,000 Calculation and evidence677000 − 1566000 USD Exact free cash flow: -889000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-07-30 – 2006-07-29 | −USD 8.12 million Exact valueExact value: -8123000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.42 million Exact valueExact value: 2418000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.03 million Exact valueExact value: 3030000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 612,000 Calculation and evidence2418000 − 3030000 USD Exact free cash flow: -612000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-07-29 – 2007-07-28 | USD 11.25 million Exact valueExact value: 11254000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 731,000 Exact valueExact value: -731000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.86 million Exact valueExact value: 5859000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.59 million Calculation and evidence-731000 − 5859000 USD Exact free cash flow: -6590000 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.
7 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001219169, 1219169, edgar:1219169