Revenue
20.6 million USD
2009-06-30 · USD
Exact inputs and evidence
- Revenue: 20632000 USD Source
27 filing records in this dataset, filed from 2005-03-15 to 2009-08-06. Explore the available filing history and original sources.
20.6 million USD
2009-06-30 · USD
5.68%
2009-06-30 · %
1.73 million USD
2009-06-30 · USD
14967000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
93 million USD
2008-07-01 – 2009-06-30
4.27 million USD
2008-07-01 – 2009-06-30
7.76 million USD
2008-07-01 – 2009-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-08-06.
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 93.38 million
–
Current period
USD 98.69 million
–
98692000 − 93380000 = 5312000 USD
93380000 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source98692000 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 1.71 million
–
Current period
USD 1.41 million
–
1414000 − -1709000 = 3123000 USD
-1709000 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source1414000 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 2.9 million
–
Current period
USD 3.89 million
–
3890000 − -2902000 = 6792000 USD
-2902000 USD · 2006-10-01 – 2007-09-30
Inspect prior input Prior source3890000 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 |
|---|---|---|---|---|---|---|---|
| 2004 2003-10-01 – 2004-09-30 | 69175000 | 68851000 Derived | 324000 | 6792000 Derived | -6468000 | Unavailable | Source
|
| 2005 2004-10-01 – 2005-09-30 | 70781000 | 69471000 Derived | 1310000 | -6034000 Derived | 7344000 | Unavailable | Source
|
| 2006 2005-10-01 – 2006-09-30 | 69289000 | 85686000 Derived | -16397000 | -179000 Derived | -16218000 | Unavailable | Source
|
| 2007 2006-10-01 – 2007-09-30 | 93380000 | 92641000 Derived | 739000 | 2448000 Derived | -1709000 | Unavailable | Source
|
| 2008 2007-10-01 – 2008-09-30 | 98692000 | 94339000 Derived | 4353000 | 2939000 Derived | 1414000 | 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 |
|---|---|---|---|
| 2004 | Revenue | 69175000 |
|
| 2005 | Revenue | 70781000 |
|
| 2006 | Revenue | 69289000 |
|
| 2007 | Revenue | 93380000 |
|
| 2008 | Revenue | 98692000 |
|
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 | 2.3% |
|
| 2006 | Year over year | -2.1% |
|
| 2007 | Year over year | 34.8% |
|
| 2008 | Year over year | 5.7% |
|
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 |
|---|---|---|---|
| 2004 | Operating margin | 0.5% |
|
| 2005 | Operating margin | 1.9% |
|
| 2006 | Operating margin | -23.7% |
|
| 2007 | Operating margin | 0.8% |
|
| 2008 | Operating margin | 4.4% |
|
| 2004 | Net margin | -9.4% |
|
| 2005 | Net margin | 10.4% |
|
| 2006 | Net margin | -23.4% |
|
| 2007 | Net margin | -1.8% |
|
| 2008 | Net margin | 1.4% |
|
| 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 |
|---|---|---|---|
| 2004 | Operating cash flow | 3205000 |
|
| 2005 | Operating cash flow | 10250000 |
|
| 2006 | Operating cash flow | 1090000 |
|
| 2007 | Operating cash flow | -2902000 |
|
| 2008 | Operating cash flow | 3890000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 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 |
|---|---|---|---|
| 2004 | Liabilities / assets | 93.2% |
|
| 2005 | Liabilities / assets | 49% |
|
| 2006 | Liabilities / assets | 75.3% |
|
| 2007 | Liabilities / assets | 76.6% |
|
| 2008 | Liabilities / assets | 75.8% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004 | Current assets / current liabilities | 0.56× |
|
| 2005 | Current assets / current liabilities | 0.9× |
|
| 2006 | Current assets / current liabilities | 0.7× |
|
| 2007 | Current assets / current liabilities | 0.69× |
|
| 2008 | 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 |
|---|---|---|---|---|
| 2004 2003-10-01 – 2004-09-30 | −USD 6.47 million Exact valueExact value: -6468000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.21 million Exact valueExact value: 3205000 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 2004-10-01 – 2005-09-30 | USD 7.34 million Exact valueExact value: 7344000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.25 million Exact valueExact value: 10250000 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 16.22 million Exact valueExact value: -16218000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.09 million Exact valueExact value: 1090000 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 1.71 million Exact valueExact value: -1709000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.9 million Exact valueExact value: -2902000 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 1.41 million Exact valueExact value: 1414000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Exact valueExact value: 3890000 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.
27 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001311926, 1311926, edgar:1311926