Revenue
23.7 million USD
2009-03-31 · USD
Exact inputs and evidence
- Revenue: 23700000 USD Source
23 filing records in this dataset, filed from 2004-05-17 to 2009-05-05. Explore the available filing history and original sources.
23.7 million USD
2009-03-31 · USD
-21.1%
2009-03-31 · %
4.19 million USD
2009-03-31 · USD
2.27 million USD
2009-03-31 · USD
34838000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
114 million USD
2008-04-01 – 2009-03-31
-76.7 million USD
2008-04-01 – 2009-03-31
12.8 million USD
2008-04-01 – 2009-03-31
4.89 million USD
2008-04-01 – 2009-03-31
7.9 million USD
2008-04-01 – 2009-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-05-05.
Financial data available through: 2008-12-31.
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 121.92 million
–
Current period
USD 126.65 million
–
126646000 − 121924000 = 4722000 USD
121924000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source126646000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.73 million
–
Current period
−USD 70.04 million
–
-70041000 − -7726000 = -62315000 USD
-7726000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-70041000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 12.8 million
–
Current period
USD 12.22 million
–
12215000 − 12795000 = -580000 USD
12795000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source12215000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 5.8 million
–
Current period
USD 3.34 million
–
3342000 − 5797000 = -2455000 USD
5797000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source3342000 USD · 2008-01-01 – 2008-12-31
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 | 30477000 | 40801000 Derived | -10324000 | 7790000 Derived | -18114000 | -9215000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 29487000 | 35411000 Derived | -5924000 | 236000 Derived | -6160000 | -2265000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 55204000 | 71173000 Derived | -15969000 | 63000 Derived | -16032000 | -1175000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 74970000 | 85667000 Derived | -10697000 | 419000 Derived | -11116000 | -1701000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 105988000 | 117017000 Derived | -11029000 | 925000 Derived | -11954000 | 3629000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 121924000 | 129895000 Derived | -7971000 | -245000 Derived | -7726000 | 6998000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 126646000 | 196802000 Derived | -70156000 | -115000 Derived | -70041000 | 8873000 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 | 30477000 |
|
| 2003 | Revenue | 29487000 |
|
| 2004 | Revenue | 55204000 |
|
| 2005 | Revenue | 74970000 |
|
| 2006 | Revenue | 105988000 |
|
| 2007 | Revenue | 121924000 |
|
| 2008 | Revenue | 126646000 |
|
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 | -3.2% |
|
| 2004 | Year over year | 87.2% |
|
| 2005 | Year over year | 35.8% |
|
| 2006 | Year over year | 41.4% |
|
| 2007 | Year over year | 15% |
|
| 2008 | Year over year | 3.9% |
|
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 | -33.9% |
|
| 2003 | Operating margin | -20.1% |
|
| 2004 | Operating margin | -28.9% |
|
| 2005 | Operating margin | -14.3% |
|
| 2006 | Operating margin | -10.4% |
|
| 2007 | Operating margin | -6.5% |
|
| 2008 | Operating margin | -55.4% |
|
| 2002 | Net margin | -59.4% |
|
| 2003 | Net margin | -20.9% |
|
| 2004 | Net margin | -29% |
|
| 2005 | Net margin | -14.8% |
|
| 2006 | Net margin | -11.3% |
|
| 2007 | Net margin | -6.3% |
|
| 2008 | Net margin | -55.3% |
|
| 2002 | Free cash flow margin | -30.2% |
|
| 2003 | Free cash flow margin | -7.7% |
|
| 2004 | Free cash flow margin | -2.1% |
|
| 2005 | Free cash flow margin | -2.3% |
|
| 2006 | Free cash flow margin | 3.4% |
|
| 2007 | Free cash flow margin | 5.7% |
|
| 2008 | Free cash flow margin | 7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -6204000 |
|
| 2003 | Operating cash flow | -1537000 |
|
| 2004 | Operating cash flow | 113000 |
|
| 2005 | Operating cash flow | 1572000 |
|
| 2006 | Operating cash flow | 8093000 |
|
| 2007 | Operating cash flow | 12795000 |
|
| 2008 | Operating cash flow | 12215000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -9215000 |
|
| 2003 | Free cash flow | -2265000 |
|
| 2004 | Free cash flow | -1175000 |
|
| 2005 | Free cash flow | -1701000 |
|
| 2006 | Free cash flow | 3629000 |
|
| 2007 | Free cash flow | 6998000 |
|
| 2008 | Free cash flow | 8873000 |
|
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 | Liabilities / assets | 43.4% |
|
| 2004 | Liabilities / assets | 28.7% |
|
| 2005 | Liabilities / assets | 44.7% |
|
| 2006 | Liabilities / assets | 45.4% |
|
| 2007 | Liabilities / assets | 36.6% |
|
| 2008 | Liabilities / assets | 57.1% |
|
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 | 1.69× |
|
| 2004 | Current assets / current liabilities | 2.03× |
|
| 2005 | Current assets / current liabilities | 1.03× |
|
| 2006 | Current assets / current liabilities | 0.89× |
|
| 2007 | Current assets / current liabilities | 1.41× |
|
| 2008 | Current assets / current liabilities | 1.53× |
|
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 18.11 million Exact valueExact value: -18114000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.2 million Exact valueExact value: -6204000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.01 million Exact valueExact value: 3011000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.22 million Calculation and evidence-6204000 − 3011000 USD Exact free cash flow: -9215000 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 6.16 million Exact valueExact value: -6160000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.54 million Exact valueExact value: -1537000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 728,000 Exact valueExact value: 728000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.27 million Calculation and evidence-1537000 − 728000 USD Exact free cash flow: -2265000 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 16.03 million Exact valueExact value: -16032000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 113,000 Exact valueExact value: 113000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.29 million Exact valueExact value: 1288000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.18 million Calculation and evidence113000 − 1288000 USD Exact free cash flow: -1175000 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 11.12 million Exact valueExact value: -11116000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1572000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.27 million Exact valueExact value: 3273000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.7 million Calculation and evidence1572000 − 3273000 USD Exact free cash flow: -1701000 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 11.95 million Exact valueExact value: -11954000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.09 million Exact valueExact value: 8093000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.46 million Exact valueExact value: 4464000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.63 million Calculation and evidence8093000 − 4464000 USD Exact free cash flow: 3629000 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 7.73 million Exact valueExact value: -7726000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.8 million Exact valueExact value: 12795000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.8 million Exact valueExact value: 5797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7 million Calculation and evidence12795000 − 5797000 USD Exact free cash flow: 6998000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | −USD 70.04 million Exact valueExact value: -70041000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.22 million Exact valueExact value: 12215000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.34 million Exact valueExact value: 3342000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.87 million Calculation and evidence12215000 − 3342000 USD Exact free cash flow: 8873000 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.
23 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001269132, 1269132, edgar:1269132
Also known as HOCKEY MERGER CORP, SUM TOTAL SYSTEMS INC