Revenue
3.62 million USD
2011-09-30 · USD
Exact inputs and evidence
- Revenue: 3616116 USD Source
48 filing records in this dataset, filed from 2004-11-15 to 2015-11-05. Explore the available filing history and original sources.
3.62 million USD
2011-09-30 · USD
-5.36%
2011-09-30 · %
240 thousand USD
2011-09-30 · USD
138 thousand USD
2011-09-30 · USD
6471397 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
16.9 million USD
2010-10-01 – 2011-09-30
109 thousand USD
2010-10-01 – 2011-09-30
1.38 million USD
2010-10-01 – 2011-09-30
333 thousand USD
2010-10-01 – 2011-09-30
1.05 million USD
2010-10-01 – 2011-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2015-11-05.
Financial data available through: 2010-12-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 19.27 million
–
Current period
USD 17.62 million
–
17623417 − 19274533 = -1651116 USD
19274533 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source17623417 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 398,683
–
Current period
−USD 129,292
–
-129292 − 398683 = -527975 USD
398683 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-129292 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.8 million
–
Current period
USD 1.79 million
–
1785147 − 1796047 = -10900 USD
1796047 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source1785147 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 216,461
–
Current period
USD 349,299
–
349299 − 216461 = 132838 USD
216461 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source349299 USD · 2010-01-01 – 2010-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 8579989 | 8822682 Derived | -242693 | 72049 Derived | -314742 | 717489 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 10150738 | 9411864 Derived | 738874 | 27505 Derived | 711369 | 989439 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 10430210 | 9974031 Derived | 456179 | -212788 Derived | 668967 | 1016593 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 12462086 | 11650019 Derived | 812067 | -699044 Derived | 1511111 | 1539737 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 15204506 | 14038368 Derived | 1166138 | -1002227 Derived | 2168365 | 3216522 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 18256328 | 16929375 Derived | 1326953 | -274310 Derived | 1601263 | 2059236 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 19274533 | 18893075 Derived | 381458 | -17225 Derived | 398683 | 1579586 Derived | Source
|
| 2010 2010-01-01 – 2010-12-31 | 17623417 | 17769349 Derived | -145932 | -16640 Derived | -129292 | 1435848 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 |
|---|---|---|---|
| 2003 | Revenue | 8579989 |
|
| 2004 | Revenue | 10150738 |
|
| 2005 | Revenue | 10430210 |
|
| 2006 | Revenue | 12462086 |
|
| 2007 | Revenue | 15204506 |
|
| 2008 | Revenue | 18256328 |
|
| 2009 | Revenue | 19274533 |
|
| 2010 | Revenue | 17623417 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | 18.3% |
|
| 2005 | Year over year | 2.8% |
|
| 2006 | Year over year | 19.5% |
|
| 2007 | Year over year | 22% |
|
| 2008 | Year over year | 20.1% |
|
| 2009 | Year over year | 5.6% |
|
| 2010 | Year over year | -8.6% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | -2.8% |
|
| 2004 | Operating margin | 7.3% |
|
| 2005 | Operating margin | 4.4% |
|
| 2006 | Operating margin | 6.5% |
|
| 2007 | Operating margin | 7.7% |
|
| 2008 | Operating margin | 7.3% |
|
| 2009 | Operating margin | 2% |
|
| 2010 | Operating margin | -0.8% |
|
| 2003 | Net margin | -3.7% |
|
| 2004 | Net margin | 7% |
|
| 2005 | Net margin | 6.4% |
|
| 2006 | Net margin | 12.1% |
|
| 2007 | Net margin | 14.3% |
|
| 2008 | Net margin | 8.8% |
|
| 2009 | Net margin | 2.1% |
|
| 2010 | Net margin | -0.7% |
|
| 2003 | Free cash flow margin | 8.4% |
|
| 2004 | Free cash flow margin | 9.7% |
|
| 2005 | Free cash flow margin | 9.7% |
|
| 2006 | Free cash flow margin | 12.4% |
|
| 2007 | Free cash flow margin | 21.2% |
|
| 2008 | Free cash flow margin | 11.3% |
|
| 2009 | Free cash flow margin | 8.2% |
|
| 2010 | Free cash flow margin | 8.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | 904420 |
|
| 2004 | Operating cash flow | 1104755 |
|
| 2005 | Operating cash flow | 1165119 |
|
| 2006 | Operating cash flow | 1631150 |
|
| 2007 | Operating cash flow | 3540872 |
|
| 2008 | Operating cash flow | 2275020 |
|
| 2009 | Operating cash flow | 1796047 |
|
| 2010 | Operating cash flow | 1785147 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | 717489 |
|
| 2004 | Free cash flow | 989439 |
|
| 2005 | Free cash flow | 1016593 |
|
| 2006 | Free cash flow | 1539737 |
|
| 2007 | Free cash flow | 3216522 |
|
| 2008 | Free cash flow | 2059236 |
|
| 2009 | Free cash flow | 1579586 |
|
| 2010 | Free cash flow | 1435848 |
|
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 |
|---|---|---|---|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
| 2007-12-31 | Liabilities / assets | Not reported |
|
| 2008 | Liabilities / assets | 38.7% |
|
| 2009 | Liabilities / assets | 33.5% |
|
| 2010 | Liabilities / assets | 35.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 0.27× |
|
| 2004 | Current assets / current liabilities | 1.75× |
|
| 2005 | Current assets / current liabilities | 2.02× |
|
| 2006 | Current assets / current liabilities | 1.94× |
|
| 2007 | Current assets / current liabilities | 1.87× |
|
| 2008 | Current assets / current liabilities | 1.31× |
|
| 2009 | Current assets / current liabilities | 1.48× |
|
| 2010 | Current assets / current liabilities | 1.44× |
|
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 |
|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | −USD 314,742 Exact valueExact value: -314742 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 904,420 Exact valueExact value: 904420 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 186,931 Exact valueExact value: 186931 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 717,489 Calculation and evidence904420 − 186931 USD Exact free cash flow: 717489 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 711,369 Exact valueExact value: 711369 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.1 million Exact valueExact value: 1104755 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 115,316 Exact valueExact value: 115316 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 989,439 Calculation and evidence1104755 − 115316 USD Exact free cash flow: 989439 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 668,967 Exact valueExact value: 668967 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.17 million Exact valueExact value: 1165119 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 148,526 Exact valueExact value: 148526 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.02 million Calculation and evidence1165119 − 148526 USD Exact free cash flow: 1016593 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 1.51 million Exact valueExact value: 1511111 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.63 million Exact valueExact value: 1631150 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 91,413 Exact valueExact value: 91413 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.54 million Calculation and evidence1631150 − 91413 USD Exact free cash flow: 1539737 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 2.17 million Exact valueExact value: 2168365 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.54 million Exact valueExact value: 3540872 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 324,350 Exact valueExact value: 324350 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.22 million Calculation and evidence3540872 − 324350 USD Exact free cash flow: 3216522 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 1.6 million Exact valueExact value: 1601263 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.28 million Exact valueExact value: 2275020 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 215,784 Exact valueExact value: 215784 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.06 million Calculation and evidence2275020 − 215784 USD Exact free cash flow: 2059236 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | USD 398,683 Exact valueExact value: 398683 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.8 million Exact valueExact value: 1796047 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 216,461 Exact valueExact value: 216461 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.58 million Calculation and evidence1796047 − 216461 USD Exact free cash flow: 1579586 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2010-01-01 – 2010-12-31 | −USD 129,292 Exact valueExact value: -129292 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.79 million Exact valueExact value: 1785147 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 349,299 Exact valueExact value: 349299 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.44 million Calculation and evidence1785147 − 349299 USD Exact free cash flow: 1435848 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.
48 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001289863, 1289863, edgar:1289863