Revenue
5.11 million USD
2007-09-30 · USD
Exact inputs and evidence
- Revenue: 5112000 USD Source
11 filing records in this dataset, filed from 2005-09-16 to 2007-11-02. Explore the available filing history and original sources.
5.11 million USD
2007-09-30 · USD
-133.55%
2007-09-30 · %
-7.5 million USD
2007-09-30 · USD
-8.61 million USD
2007-09-30 · USD
69985000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
31.2 million USD
2006-10-01 – 2007-09-30
-33.3 million USD
2006-10-01 – 2007-09-30
-20.8 million USD
2006-10-01 – 2007-09-30
1.67 million USD
2006-10-01 – 2007-09-30
-22.4 million USD
2006-10-01 – 2007-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2007-11-02.
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 15.88 million
–
Current period
USD 20.2 million
–
20201000 − 15884000 = 4317000 USD
15884000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source20201000 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 38.06 million
–
Current period
−USD 29.78 million
–
-29775000 − -38064000 = 8289000 USD
-38064000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-29775000 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 11.13 million
–
Current period
−USD 35.68 million
–
-35678000 − 11128000 = -46806000 USD
11128000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source-35678000 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 568,000
–
Current period
USD 811,000
–
811000 − 568000 = 243000 USD
568000 USD · 2005-01-01 – 2005-12-31
Inspect prior input Prior source811000 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.
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 | 6548000 | 37408000 Derived | -30860000 | -350000 Derived | -30510000 | -25380000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 14344000 | 47825000 Derived | -33481000 | 500000 Derived | -33981000 | -28079000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 15884000 | 56239000 Derived | -40355000 | -2291000 Derived | -38064000 | 10560000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 20201000 | 55254000 Derived | -35053000 | -5278000 Derived | -29775000 | -36489000 Derived | 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 | 6548000 |
|
| 2004 | Revenue | 14344000 |
|
| 2005 | Revenue | 15884000 |
|
| 2006 | Revenue | 20201000 |
|
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 | 119.1% |
|
| 2005 | Year over year | 10.7% |
|
| 2006 | Year over year | 27.2% |
|
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 | -471.3% |
|
| 2004 | Operating margin | -233.4% |
|
| 2005 | Operating margin | -254.1% |
|
| 2006 | Operating margin | -173.5% |
|
| 2003 | Net margin | -465.9% |
|
| 2004 | Net margin | -236.9% |
|
| 2005 | Net margin | -239.6% |
|
| 2006 | Net margin | -147.4% |
|
| 2003 | Free cash flow margin | -387.6% |
|
| 2004 | Free cash flow margin | -195.8% |
|
| 2005 | Free cash flow margin | 66.5% |
|
| 2006 | Free cash flow margin | -180.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | -22425000 |
|
| 2004 | Operating cash flow | -27718000 |
|
| 2005 | Operating cash flow | 11128000 |
|
| 2006 | Operating cash flow | -35678000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | -25380000 |
|
| 2004 | Free cash flow | -28079000 |
|
| 2005 | Free cash flow | 10560000 |
|
| 2006 | Free cash flow | -36489000 |
|
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 |
|---|---|---|---|
| 2003-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 77.8% |
|
| 2005 | Liabilities / assets | 41.8% |
|
| 2006 | Liabilities / assets | 42.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 2.09× |
|
| 2005 | Current assets / current liabilities | 6.02× |
|
| 2006 | Current assets / current liabilities | 4.62× |
|
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 30.51 million Exact valueExact value: -30510000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.43 million Exact valueExact value: -22425000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.96 million Exact valueExact value: 2955000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 25.38 million Calculation and evidence-22425000 − 2955000 USD Exact free cash flow: -25380000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 33.98 million Exact valueExact value: -33981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 27.72 million Exact valueExact value: -27718000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 361,000 Exact valueExact value: 361000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.08 million Calculation and evidence-27718000 − 361000 USD Exact free cash flow: -28079000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 38.06 million Exact valueExact value: -38064000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.13 million Exact valueExact value: 11128000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 568,000 Exact valueExact value: 568000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.56 million Calculation and evidence11128000 − 568000 USD Exact free cash flow: 10560000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 29.78 million Exact valueExact value: -29775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 35.68 million Exact valueExact value: -35678000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 811,000 Exact valueExact value: 811000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 36.49 million Calculation and evidence-35678000 − 811000 USD Exact free cash flow: -36489000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
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.
11 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001319197, 1319197, edgar:1319197