Revenue
1.35 million USD
2009-06-30 · USD
Exact inputs and evidence
- Revenue: 1347908 USD Source
21 filing records in this dataset, filed from 2005-03-24 to 2009-08-14. Explore the available filing history and original sources.
1.35 million USD
2009-06-30 · USD
-4.54%
2009-06-30 · %
141 thousand USD
2009-06-30 · USD
675166 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
5.84 million USD
2008-07-01 – 2009-06-30
354 thousand USD
2008-07-01 – 2009-06-30
1.1 million USD
2008-07-01 – 2009-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-08-14.
Financial data available through: 2008-09-30.
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 6.06 million
–
Current period
USD 5.23 million
–
5227236 − 6056202 = -828966 USD
6056202 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source5227236 USD · 2007-10-01 – 2008-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 645,569
–
Current period
USD 335,506
–
335506 − -645569 = 981075 USD
-645569 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source335506 USD · 2007-10-01 – 2008-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 279,714
–
Current period
USD 773,294
–
773294 − 279714 = 493580 USD
279714 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source773294 USD · 2007-10-01 – 2008-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
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 2004-10-01 – 2005-09-30 | 3586159 | 5073133 Derived | -1486974 | -510214 Derived | -976760 | Unavailable | Source
|
| 2006 2005-10-01 – 2006-09-30 | 4141604 | 4362648 Derived | -221044 | -74023 Derived | -147021 | Unavailable | Source
|
| 2007 2006-10-01 – 2007-09-30 | 6056202 | 6984806 Derived | -928604 | -283035 Derived | -645569 | Unavailable | Source
|
| 2008 2007-10-01 – 2008-09-30 | 5227236 | 4687380 Derived | 539856 | 204350 Derived | 335506 | Unavailable | 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 | 3586159 |
|
| 2006 | Revenue | 4141604 |
|
| 2007 | Revenue | 6056202 |
|
| 2008 | Revenue | 5227236 |
|
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 | 15.5% |
|
| 2007 | Year over year | 46.2% |
|
| 2008 | Year over year | -13.7% |
|
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 | -41.5% |
|
| 2006 | Operating margin | -5.3% |
|
| 2007 | Operating margin | -15.3% |
|
| 2008 | Operating margin | 10.3% |
|
| 2005 | Net margin | -27.2% |
|
| 2006 | Net margin | -3.5% |
|
| 2007 | Net margin | -10.7% |
|
| 2008 | Net margin | 6.4% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | -562253 |
|
| 2006 | Operating cash flow | 669354 |
|
| 2007 | Operating cash flow | 279714 |
|
| 2008 | Operating cash flow | 773294 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | Unavailable |
|
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 | Liabilities / assets | 65% |
|
| 2006 | Liabilities / assets | 39.1% |
|
| 2007 | Liabilities / assets | 35.4% |
|
| 2008 | Liabilities / assets | 18.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Current assets / current liabilities | 0.94× |
|
| 2006 | Current assets / current liabilities | 1.08× |
|
| 2007 | Current assets / current liabilities | 1.24× |
|
| 2008 | Current assets / current liabilities | 2.89× |
|
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 2004-10-01 – 2005-09-30 | −USD 976,760 Exact valueExact value: -976760 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 562,253 Exact valueExact value: -562253 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2006 2005-10-01 – 2006-09-30 | −USD 147,021 Exact valueExact value: -147021 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 669,354 Exact valueExact value: 669354 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2007 2006-10-01 – 2007-09-30 | −USD 645,569 Exact valueExact value: -645569 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 279,714 Exact valueExact value: 279714 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2008 2007-10-01 – 2008-09-30 | USD 335,506 Exact valueExact value: 335506 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 773,294 Exact valueExact value: 773294 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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.
21 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001290689, 1290689, edgar:1290689