Revenue
2.38 million USD
2008-09-30 · USD
Exact inputs and evidence
- Revenue: 2376527 USD Source
24 filing records in this dataset, filed from 2004-04-14 to 2008-11-19. Explore the available filing history and original sources.
2.38 million USD
2008-09-30 · USD
-38.78%
2008-09-30 · %
-103 thousand USD
2008-09-30 · USD
-157 thousand USD
2008-09-30 · USD
1050040 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.2 million USD
2007-10-01 – 2008-09-30
-8.41 million USD
2007-10-01 – 2008-09-30
-839 thousand USD
2007-10-01 – 2008-09-30
107 thousand USD
2007-10-01 – 2008-09-30
-946 thousand USD
2007-10-01 – 2008-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-11-19.
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 2.28 million
–
Current period
USD 7.97 million
–
7973654 − 2278848 = 5694806 USD
2278848 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source7973654 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 16.26 million
–
Current period
−USD 15.16 million
–
-15161034 − -16262514 = 1101480 USD
-16262514 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-15161034 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 1.17 million
–
Current period
−USD 1.62 million
–
-1615844 − -1172498 = -443346 USD
-1172498 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source-1615844 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 12,718
–
Current period
USD 141,530
–
141530 − 12718 = 128812 USD
12718 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source141530 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 |
|---|---|---|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | 150918 | 1199330 Derived | -1048412 | 52692 Derived | -1101104 | -208255 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 421808 | 3597793 Derived | -3175985 | 330464 Derived | -3506449 | -476408 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 370195 | 3721917 Derived | -3351722 | 3006750 Derived | -6358472 | -1870896 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 68717 | 3004899 Derived | -2936182 | 3696778 Derived | -6632960 | -1197554 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 2278848 | 10972695 Derived | -8693847 | 7568667 Derived | -16262514 | -1185216 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 7973654 | 13520121 Derived | -5546467 | 9614567 Derived | -15161034 | -1757374 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 |
|---|---|---|---|
| 2002 | Revenue | 150918 |
|
| 2003 | Revenue | 421808 |
|
| 2004 | Revenue | 370195 |
|
| 2005 | Revenue | 68717 |
|
| 2006 | Revenue | 2278848 |
|
| 2007 | Revenue | 7973654 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 179.5% |
|
| 2004 | Year over year | -12.2% |
|
| 2005 | Year over year | -81.4% |
|
| 2006 | Year over year | 3,216.3% |
|
| 2007 | Year over year | 249.9% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -694.7% |
|
| 2003 | Operating margin | -752.9% |
|
| 2004 | Operating margin | -905.4% |
|
| 2005 | Operating margin | -4,272.9% |
|
| 2006 | Operating margin | -381.5% |
|
| 2007 | Operating margin | -69.6% |
|
| 2002 | Net margin | -729.6% |
|
| 2003 | Net margin | -831.3% |
|
| 2004 | Net margin | -1,717.6% |
|
| 2005 | Net margin | -9,652.6% |
|
| 2006 | Net margin | -713.6% |
|
| 2007 | Net margin | -190.1% |
|
| 2002 | Free cash flow margin | -138% |
|
| 2003 | Free cash flow margin | -112.9% |
|
| 2004 | Free cash flow margin | -505.4% |
|
| 2005 | Free cash flow margin | -1,742.7% |
|
| 2006 | Free cash flow margin | -52% |
|
| 2007 | Free cash flow margin | -22% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -206039 |
|
| 2003 | Operating cash flow | -451365 |
|
| 2004 | Operating cash flow | -1856150 |
|
| 2005 | Operating cash flow | -1195556 |
|
| 2006 | Operating cash flow | -1172498 |
|
| 2007 | Operating cash flow | -1615844 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -208255 |
|
| 2003 | Free cash flow | -476408 |
|
| 2004 | Free cash flow | -1870896 |
|
| 2005 | Free cash flow | -1197554 |
|
| 2006 | Free cash flow | -1185216 |
|
| 2007 | Free cash flow | -1757374 |
|
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 |
|---|---|---|---|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2007-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 0.03× |
|
| 2004 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | 0.04× |
|
| 2006 | Current assets / current liabilities | 0.42× |
|
| 2007 | Current assets / current liabilities | 0.25× |
|
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 |
|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | −USD 1.1 million Exact valueExact value: -1101104 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 206,039 Exact valueExact value: -206039 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2,216 Exact valueExact value: 2216 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 208,255 Calculation and evidence-206039 − 2216 USD Exact free cash flow: -208255 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 3.51 million Exact valueExact value: -3506449 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 451,365 Exact valueExact value: -451365 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 25,043 Exact valueExact value: 25043 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 476,408 Calculation and evidence-451365 − 25043 USD Exact free cash flow: -476408 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 6.36 million Exact valueExact value: -6358472 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.86 million Exact valueExact value: -1856150 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14,746 Exact valueExact value: 14746 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.87 million Calculation and evidence-1856150 − 14746 USD Exact free cash flow: -1870896 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 6.63 million Exact valueExact value: -6632960 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Exact valueExact value: -1195556 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,998 Exact valueExact value: 1998 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.2 million Calculation and evidence-1195556 − 1998 USD Exact free cash flow: -1197554 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 16.26 million Exact valueExact value: -16262514 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.17 million Exact valueExact value: -1172498 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,718 Exact valueExact value: 12718 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.19 million Calculation and evidence-1172498 − 12718 USD Exact free cash flow: -1185216 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 15.16 million Exact valueExact value: -15161034 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.62 million Exact valueExact value: -1615844 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 141,530 Exact valueExact value: 141530 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.76 million Calculation and evidence-1615844 − 141530 USD Exact free cash flow: -1757374 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: 0001240722, 1240722, edgar:1240722