Revenue
55.1 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 55058000 USD Source
23 filing records in this dataset, filed from 2004-08-04 to 2009-11-16. Explore the available filing history and original sources.
55.1 million USD
2009-09-30 · USD
-18.88%
2009-09-30 · %
7.68 million USD
2009-09-30 · USD
-1.86 million USD
2009-09-30 · USD
18915000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
234 million USD
2008-10-01 – 2009-09-30
-54 million USD
2008-10-01 – 2009-09-30
-6.41 million USD
2008-10-01 – 2009-09-30
16.9 million USD
2008-10-01 – 2009-09-30
-23.3 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-16.
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 257.6 million
–
Current period
USD 277.17 million
–
277172000 − 257595000 = 19577000 USD
257595000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source277172000 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 75 million
–
Current period
−USD 45.05 million
–
-45052000 − -75002000 = 29950000 USD
-75002000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-45052000 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 20.68 million
–
Current period
−USD 7.74 million
–
-7742000 − -20681000 = 12939000 USD
-20681000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-7742000 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 166.53 million
–
Current period
USD 32.55 million
–
32553000 − 166525000 = -133972000 USD
166525000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source32553000 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 |
|---|---|---|---|---|---|---|---|
| 2004 2004-01-01 – 2004-12-31 | 96141000 | 87149000 Derived | 8992000 | 15648000 Derived | -6656000 | 30382000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 306258000 | 286389000 Derived | 19869000 | 49745000 Derived | -29876000 | -19688000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 267112000 | 256259000 Derived | 10853000 | 106529000 Derived | -95676000 | -84171000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 257595000 | 273983000 Derived | -16388000 | 58614000 Derived | -75002000 | -187206000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 277172000 | 264532000 Derived | 12640000 | 57692000 Derived | -45052000 | -40295000 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 | 96141000 |
|
| 2005 | Revenue | 306258000 |
|
| 2006 | Revenue | 267112000 |
|
| 2007 | Revenue | 257595000 |
|
| 2008 | Revenue | 277172000 |
|
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 | 218.6% |
|
| 2006 | Year over year | -12.8% |
|
| 2007 | Year over year | -3.6% |
|
| 2008 | Year over year | 7.6% |
|
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 |
|---|---|---|---|
| 2004 | Operating margin | 9.4% |
|
| 2005 | Operating margin | 6.5% |
|
| 2006 | Operating margin | 4.1% |
|
| 2007 | Operating margin | -6.4% |
|
| 2008 | Operating margin | 4.6% |
|
| 2004 | Net margin | -6.9% |
|
| 2005 | Net margin | -9.8% |
|
| 2006 | Net margin | -35.8% |
|
| 2007 | Net margin | -29.1% |
|
| 2008 | Net margin | -16.3% |
|
| 2004 | Free cash flow margin | 31.6% |
|
| 2005 | Free cash flow margin | -6.4% |
|
| 2006 | Free cash flow margin | -31.5% |
|
| 2007 | Free cash flow margin | -72.7% |
|
| 2008 | Free cash flow margin | -14.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Operating cash flow | 32169000 |
|
| 2005 | Operating cash flow | -4628000 |
|
| 2006 | Operating cash flow | -37096000 |
|
| 2007 | Operating cash flow | -20681000 |
|
| 2008 | Operating cash flow | -7742000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | 30382000 |
|
| 2005 | Free cash flow | -19688000 |
|
| 2006 | Free cash flow | -84171000 |
|
| 2007 | Free cash flow | -187206000 |
|
| 2008 | Free cash flow | -40295000 |
|
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 | Liabilities / assets | 95.1% |
|
| 2005 | Liabilities / assets | 100.4% |
|
| 2006 | Liabilities / assets | 115.6% |
|
| 2007 | Liabilities / assets | 126.5% |
|
| 2008 | Liabilities / assets | 135.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004 | Current assets / current liabilities | 1.46× |
|
| 2005 | Current assets / current liabilities | 1.49× |
|
| 2006 | Current assets / current liabilities | 1.14× |
|
| 2007 | Current assets / current liabilities | 1.15× |
|
| 2008 | Current assets / current liabilities | 1.82× |
|
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 2004-01-01 – 2004-12-31 | −USD 6.66 million Exact valueExact value: -6656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.17 million Exact valueExact value: 32169000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.79 million Exact valueExact value: 1787000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.38 million Calculation and evidence32169000 − 1787000 USD Exact free cash flow: 30382000 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 29.88 million Exact valueExact value: -29876000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.63 million Exact valueExact value: -4628000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.06 million Exact valueExact value: 15060000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.69 million Calculation and evidence-4628000 − 15060000 USD Exact free cash flow: -19688000 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 95.68 million Exact valueExact value: -95676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 37.1 million Exact valueExact value: -37096000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 47.08 million Exact valueExact value: 47075000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 84.17 million Calculation and evidence-37096000 − 47075000 USD Exact free cash flow: -84171000 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 75 million Exact valueExact value: -75002000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.68 million Exact valueExact value: -20681000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 166.53 million Exact valueExact value: 166525000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 187.21 million Calculation and evidence-20681000 − 166525000 USD Exact free cash flow: -187206000 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 45.05 million Exact valueExact value: -45052000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.74 million Exact valueExact value: -7742000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32.55 million Exact valueExact value: 32553000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 40.3 million Calculation and evidence-7742000 − 32553000 USD Exact free cash flow: -40295000 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: 0001281657, 1281657, edgar:1281657