Revenue
8.73 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 8726816 USD Source
20 filing records in this dataset, filed from 2005-04-15 to 2008-03-31. Explore the available filing history and original sources.
8.73 million USD
2007-09-30 · USD
-5.8%
2007-09-30 · %
2.31 million USD
2007-09-30 · USD
97750 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-03-31.
Financial data available through: 2006-12-31.
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 60.85 million
–
Current period
USD 75.33 million
–
75331000 − 60851000 = 14480000 USD
60851000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source75331000 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.31 million
–
Current period
−USD 9.99 million
–
-9992879 − -7309490 = -2683389 USD
-7309490 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-9992879 USD · 2006-01-01 – 2006-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 165,215
–
Current period
−USD 4.78 million
–
-4780408 − -165215 = -4615193 USD
-165215 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-4780408 USD · 2006-01-01 – 2006-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2002 2002-01-01 – 2002-12-31 | 0 | 766480 Derived | -766480 | -480 Derived | -766000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 0 | 650386 Derived | -650386 | -386 Derived | -650000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 37622000 | 37809145 Derived | -187145 | 1807369 Derived | -1994514 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 60851000 | 68117911 Derived | -7266911 | 42579 Derived | -7309490 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 75331000 | Unavailable | Unavailable | Unavailable | -9992879 | 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 |
|---|---|---|---|
| 2002 | Revenue | 0 |
|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 37622000 |
|
| 2005 | Revenue | 60851000 |
|
| 2006 | Revenue | 75331000 |
|
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 | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | 61.7% |
|
| 2006 | Year over year | 23.8% |
|
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 | Not reported |
|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | -0.5% |
|
| 2005 | Operating margin | -11.9% |
|
| 2006-12-31 | Operating margin | Not reported |
|
| 2002 | Net margin | Not reported |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | -5.3% |
|
| 2005 | Net margin | -12% |
|
| 2006 | Net margin | -13.3% |
|
| 2002 | Free cash flow margin | Not reported |
|
| 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 |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -633746 |
|
| 2003 | Operating cash flow | -464821 |
|
| 2004 | Operating cash flow | -3299570 |
|
| 2005 | Operating cash flow | -165215 |
|
| 2006 | Operating cash flow | -4780408 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | 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 |
|---|---|---|---|
| 2002-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004 | Liabilities / assets | 104.8% |
|
| 2005 | Liabilities / assets | 86.7% |
|
| 2006 | Liabilities / assets | 116% |
|
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 | 1.04× |
|
| 2004 | Current assets / current liabilities | 0.9× |
|
| 2005 | Current assets / current liabilities | 0.67× |
|
| 2006 | Current assets / current liabilities | 0.8× |
|
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 766,000 Exact valueExact value: -766000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 633,746 Exact valueExact value: -633746 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. |
| 2003 2003-01-01 – 2003-12-31 | −USD 650,000 Exact valueExact value: -650000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 464,821 Exact valueExact value: -464821 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 1.99 million Exact valueExact value: -1994514 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.3 million Exact valueExact value: -3299570 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 7.31 million Exact valueExact value: -7309490 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 165,215 Exact valueExact value: -165215 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 9.99 million Exact valueExact value: -9992879 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.78 million Exact valueExact value: -4780408 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.
20 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001303565, 1303565, edgar:1303565