Revenue
-29 thousand USD
2007-11-30 · USD
Exact inputs and evidence
- Revenue: -29028 USD Source
22 filing records in this dataset, filed from 2005-09-21 to 2008-04-18. Explore the available filing history and original sources.
-29 thousand USD
2007-11-30 · USD
0 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-87.8 thousand USD
2006-12-01 – 2007-11-30
-356 thousand USD
2006-12-01 – 2007-11-30
137 thousand USD
2006-09-01 – 2007-08-31
0 USD
2005-12-01 – 2006-11-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-04-18.
Financial data available through: 2007-05-31.
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 246,928
–
Current period
USD 160,362
–
160362 − 246928 = -86566 USD
246928 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source160362 USD · 2006-06-01 – 2007-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 357,047
–
Current period
−USD 617,897
–
-617897 − -357047 = -260850 USD
-357047 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source-617897 USD · 2006-06-01 – 2007-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 283,754
–
Current period
−USD 56,256
–
-56256 − -283754 = 227498 USD
-283754 USD · 2005-06-01 – 2006-05-31
Inspect prior input Prior source-56256 USD · 2006-06-01 – 2007-05-31
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 |
|---|---|---|---|---|---|---|---|
| 2004 2003-04-01 – 2004-03-31 | 272207 | 347075 Derived | -74868 | 4979 Derived | -79847 | -69717 Derived | Source
|
| 2004 2003-06-01 – 2004-05-31 | 272207 | 347075 Derived | -74868 | 4979 Derived | -79847 | -69717 Derived | Source
|
| 2005 2004-04-01 – 2005-03-31 | 279930 | 376360 Derived | -96430 | 17397 Derived | -113827 | -29890 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 279930 | 376360 Derived | -96430 | 17397 Derived | -113827 | -29890 Derived | Source
|
| 2006 2005-06-01 – 2006-05-31 | 246928 | 566937 Derived | -320009 | 37038 Derived | -357047 | -283754 Derived | Source
|
| 2007 2006-06-01 – 2007-05-31 | 160362 | 712699 Derived | -552337 | 65560 Derived | -617897 | 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 | 272207 |
|
| 2004 | Revenue | 272207 |
|
| 2005 | Revenue | 279930 |
|
| 2005 | Revenue | 279930 |
|
| 2006 | Revenue | 246928 |
|
| 2007 | Revenue | 160362 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004 | Year over year | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | 2.8% |
|
| 2005 | Year over year | 2.8% |
|
| 2006 | Year over year | -11.8% |
|
| 2007 | Year over year | -35.1% |
|
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 | -27.5% |
|
| 2004 | Operating margin | -27.5% |
|
| 2005 | Operating margin | -34.4% |
|
| 2005 | Operating margin | -34.4% |
|
| 2006 | Operating margin | -129.6% |
|
| 2007 | Operating margin | -344.4% |
|
| 2004 | Net margin | -29.3% |
|
| 2004 | Net margin | -29.3% |
|
| 2005 | Net margin | -40.7% |
|
| 2005 | Net margin | -40.7% |
|
| 2006 | Net margin | -144.6% |
|
| 2007 | Net margin | -385.3% |
|
| 2004 | Free cash flow margin | -25.6% |
|
| 2004 | Free cash flow margin | -25.6% |
|
| 2005 | Free cash flow margin | -10.7% |
|
| 2005 | Free cash flow margin | -10.7% |
|
| 2006 | Free cash flow margin | -114.9% |
|
| 2007 | 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 | -48755 |
|
| 2004 | Operating cash flow | -48755 |
|
| 2005 | Operating cash flow | -23685 |
|
| 2005 | Operating cash flow | -23685 |
|
| 2006 | Operating cash flow | -283754 |
|
| 2007 | Operating cash flow | -56256 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | -69717 |
|
| 2004 | Free cash flow | -69717 |
|
| 2005 | Free cash flow | -29890 |
|
| 2005 | Free cash flow | -29890 |
|
| 2006 | Free cash flow | -283754 |
|
| 2007 | 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 |
|---|---|---|---|
| 2004-03-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 236.2% |
|
| 2005 | Liabilities / assets | 391.7% |
|
| 2005 | Liabilities / assets | 391.7% |
|
| 2006 | Liabilities / assets | 907.9% |
|
| 2007 | Liabilities / assets | 3,287.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 0.25× |
|
| 2005 | Current assets / current liabilities | 0.07× |
|
| 2005 | Current assets / current liabilities | 0.07× |
|
| 2006 | Current assets / current liabilities | 0.03× |
|
| 2007 | Current assets / current liabilities | 0× |
|
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 2003-04-01 – 2004-03-31 | −USD 79,847 Exact valueExact value: -79847 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 48,755 Exact valueExact value: -48755 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,962 Exact valueExact value: 20962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69,717 Calculation and evidence-48755 − 20962 USD Exact free cash flow: -69717 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-06-01 – 2004-05-31 | −USD 79,847 Exact valueExact value: -79847 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 48,755 Exact valueExact value: -48755 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,962 Exact valueExact value: 20962 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 69,717 Calculation and evidence-48755 − 20962 USD Exact free cash flow: -69717 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-04-01 – 2005-03-31 | −USD 113,827 Exact valueExact value: -113827 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23,685 Exact valueExact value: -23685 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,205 Exact valueExact value: 6205 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29,890 Calculation and evidence-23685 − 6205 USD Exact free cash flow: -29890 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | −USD 113,827 Exact valueExact value: -113827 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23,685 Exact valueExact value: -23685 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,205 Exact valueExact value: 6205 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 29,890 Calculation and evidence-23685 − 6205 USD Exact free cash flow: -29890 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-06-01 – 2006-05-31 | −USD 357,047 Exact valueExact value: -357047 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 283,754 Exact valueExact value: -283754 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 283,754 Calculation and evidence-283754 − 0 USD Exact free cash flow: -283754 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-06-01 – 2007-05-31 | −USD 617,897 Exact valueExact value: -617897 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 56,256 Exact valueExact value: -56256 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.
22 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001312112, 1312112, edgar:1312112