Revenue
31.7 million USD
2009-06-30 · USD
Exact inputs and evidence
- Revenue: 31666000 USD Source
25 filing records in this dataset, filed from 2004-12-13 to 2009-09-30. Explore the available filing history and original sources.
31.7 million USD
2009-06-30 · USD
-13.4%
2009-06-30 · %
1.28 million USD
2009-06-30 · USD
19159000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
175 million USD
2008-07-01 – 2009-06-30
-157 million USD
2008-07-01 – 2009-06-30
2.37 million USD
2008-07-01 – 2009-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-09-30.
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 176.73 million
–
Current period
USD 196.44 million
–
196440000 − 176729000 = 19711000 USD
176729000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source196440000 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 4.72 million
–
Current period
−USD 130.59 million
–
-130586000 − 4720000 = -135306000 USD
4720000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-130586000 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 28.04 million
–
Current period
USD 13.15 million
–
13148000 − 28039000 = -14891000 USD
28039000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source13148000 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.
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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 80514000 | 68106000 Derived | 12408000 | 9975000 Derived | 2433000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 122355000 | 101800000 Derived | 20555000 | 19107000 Derived | 1448000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 131534000 | 108719000 Derived | 22815000 | 4736000 Derived | 18079000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 150133000 | 131843000 Derived | 18290000 | 12533000 Derived | 5757000 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 176729000 | 151322000 Derived | 25407000 | 20687000 Derived | 4720000 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 196440000 | 279396000 Derived | -82956000 | 47630000 Derived | -130586000 | 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 |
|---|---|---|---|
| 2003 | Revenue | 80514000 |
|
| 2004 | Revenue | 122355000 |
|
| 2005 | Revenue | 131534000 |
|
| 2006 | Revenue | 150133000 |
|
| 2007 | Revenue | 176729000 |
|
| 2008 | Revenue | 196440000 |
|
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 | 52% |
|
| 2005 | Year over year | 7.5% |
|
| 2006 | Year over year | 14.1% |
|
| 2007 | Year over year | 17.7% |
|
| 2008 | Year over year | 11.2% |
|
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 | 15.4% |
|
| 2004 | Operating margin | 16.8% |
|
| 2005 | Operating margin | 17.3% |
|
| 2006 | Operating margin | 12.2% |
|
| 2007 | Operating margin | 14.4% |
|
| 2008 | Operating margin | -42.2% |
|
| 2003 | Net margin | 3% |
|
| 2004 | Net margin | 1.2% |
|
| 2005 | Net margin | 13.7% |
|
| 2006 | Net margin | 3.8% |
|
| 2007 | Net margin | 2.7% |
|
| 2008 | Net margin | -66.5% |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 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 |
|---|---|---|---|
| 2003 | Operating cash flow | 10615000 |
|
| 2004 | Operating cash flow | 27184000 |
|
| 2005 | Operating cash flow | 30609000 |
|
| 2006 | Operating cash flow | 18203000 |
|
| 2007 | Operating cash flow | 28039000 |
|
| 2008 | Operating cash flow | 13148000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 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 |
|---|---|---|---|
| 2003 | Liabilities / assets | 77% |
|
| 2004 | Liabilities / assets | 50.6% |
|
| 2005 | Liabilities / assets | 56.6% |
|
| 2006 | Liabilities / assets | 69.5% |
|
| 2007 | Liabilities / assets | 75.9% |
|
| 2008 | Liabilities / assets | 89.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 0.36× |
|
| 2004 | Current assets / current liabilities | 3.12× |
|
| 2005 | Current assets / current liabilities | 1.26× |
|
| 2006 | Current assets / current liabilities | 2.79× |
|
| 2007 | Current assets / current liabilities | 3.25× |
|
| 2008 | Current assets / current liabilities | 0.08× |
|
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 2.43 million Exact valueExact value: 2433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.62 million Exact valueExact value: 10615000 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. |
| 2004 2004-01-01 – 2004-12-31 | USD 1.45 million Exact valueExact value: 1448000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 27.18 million Exact valueExact value: 27184000 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. |
| 2005 2005-01-01 – 2005-12-31 | USD 18.08 million Exact valueExact value: 18079000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 30.61 million Exact valueExact value: 30609000 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 2006-01-01 – 2006-12-31 | USD 5.76 million Exact valueExact value: 5757000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.2 million Exact valueExact value: 18203000 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 2007-01-01 – 2007-12-31 | USD 4.72 million Exact valueExact value: 4720000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 28.04 million Exact valueExact value: 28039000 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 2008-01-01 – 2008-12-31 | −USD 130.59 million Exact valueExact value: -130586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13.15 million Exact valueExact value: 13148000 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.
25 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001299716, 1299716, edgar:1299716