Revenue
33.5 million USD
2011-06-30 · USD
24 filing records in this dataset, filed from 2006-05-15 to 2011-09-13. Explore the available filing history and original sources.
33.5 million USD
2011-06-30 · USD
12.35%
2011-06-30 · %
5.93 million USD
2011-06-30 · USD
41655000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
117 million USD
2010-07-01 – 2011-06-30
8.94 million USD
2010-07-01 – 2011-06-30
18.2 million USD
2010-07-01 – 2011-06-30
1.76 million USD
2010-04-01 – 2011-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-09-13.
Financial data available through: 2011-06-30.
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 93.34 million
–
Current period
USD 117.4 million
–
117401000 − 93335000 = 24066000 USD
93335000 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source117401000 USD · 2010-07-01 – 2011-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 627,000
–
Current period
USD 8.94 million
–
8943000 − 627000 = 8316000 USD
627000 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source8943000 USD · 2010-07-01 – 2011-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.1 million
–
Current period
USD 18.22 million
–
18219000 − 3099000 = 15120000 USD
3099000 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source18219000 USD · 2010-07-01 – 2011-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.24 million
–
Current period
USD 1.61 million
–
1611000 − 1244000 = 367000 USD
1244000 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source1611000 USD · 2010-07-01 – 2011-06-30
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 |
|---|---|---|---|---|---|---|---|
| 2004 2003-07-01 – 2004-06-30 | 11154000 | Unavailable | Unavailable | Unavailable | 132000 | -184000 Derived | Source
|
| 2005 2004-07-01 – 2005-06-30 | 15380000 | Unavailable | Unavailable | Unavailable | 1436000 | 1241000 Derived | Source
|
| 2006 2005-07-01 – 2006-06-30 | 19502000 | 22311000 Derived | -2809000 | 187000 Derived | -2996000 | -4917000 Derived | Source
|
| 2007 2006-07-01 – 2007-06-30 | 31699000 | 32862000 Derived | -1163000 | 854000 Derived | -2017000 | -4684000 Derived | Source
|
| 2008 2007-07-01 – 2008-06-30 | 50953000 | 47170000 Derived | 3783000 | 2051000 Derived | 1732000 | 859000 Derived | Source
|
| 2009 2008-07-01 – 2009-06-30 | 60337000 | 59099000 Derived | 1238000 | 2323000 Derived | -1085000 | -653000 Derived | Source
|
| 2010 2009-07-01 – 2010-06-30 | 93335000 | 89630000 Derived | 3705000 | 3078000 Derived | 627000 | 1855000 Derived | Source
|
| 2011 2010-07-01 – 2011-06-30 | 117401000 | 105082000 Derived | 12319000 | 3376000 Derived | 8943000 | 16608000 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 |
|---|---|---|---|
| 2004 | Revenue | 11154000 |
|
| 2005 | Revenue | 15380000 |
|
| 2006 | Revenue | 19502000 |
|
| 2007 | Revenue | 31699000 |
|
| 2008 | Revenue | 50953000 |
|
| 2009 | Revenue | 60337000 |
|
| 2010 | Revenue | 93335000 |
|
| 2011 | Revenue | 117401000 |
|
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 | 37.9% |
|
| 2006 | Year over year | 26.8% |
|
| 2007 | Year over year | 62.5% |
|
| 2008 | Year over year | 60.7% |
|
| 2009 | Year over year | 18.4% |
|
| 2010 | Year over year | 54.7% |
|
| 2011 | Year over year | 25.8% |
|
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 |
|---|---|---|---|
| 2004-06-30 | Operating margin | Not reported |
|
| 2005-06-30 | Operating margin | Not reported |
|
| 2006 | Operating margin | -14.4% |
|
| 2007 | Operating margin | -3.7% |
|
| 2008 | Operating margin | 7.4% |
|
| 2009 | Operating margin | 2.1% |
|
| 2010 | Operating margin | 4% |
|
| 2011 | Operating margin | 10.5% |
|
| 2004 | Net margin | 1.2% |
|
| 2005 | Net margin | 9.3% |
|
| 2006 | Net margin | -15.4% |
|
| 2007 | Net margin | -6.4% |
|
| 2008 | Net margin | 3.4% |
|
| 2009 | Net margin | -1.8% |
|
| 2010 | Net margin | 0.7% |
|
| 2011 | Net margin | 7.6% |
|
| 2004 | Free cash flow margin | -1.6% |
|
| 2005 | Free cash flow margin | 8.1% |
|
| 2006 | Free cash flow margin | -25.2% |
|
| 2007 | Free cash flow margin | -14.8% |
|
| 2008 | Free cash flow margin | 1.7% |
|
| 2009 | Free cash flow margin | -1.1% |
|
| 2010 | Free cash flow margin | 2% |
|
| 2011 | Free cash flow margin | 14.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Operating cash flow | 9000 |
|
| 2005 | Operating cash flow | 1775000 |
|
| 2006 | Operating cash flow | -2929000 |
|
| 2007 | Operating cash flow | -1570000 |
|
| 2008 | Operating cash flow | 4146000 |
|
| 2009 | Operating cash flow | 974000 |
|
| 2010 | Operating cash flow | 3099000 |
|
| 2011 | Operating cash flow | 18219000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | -184000 |
|
| 2005 | Free cash flow | 1241000 |
|
| 2006 | Free cash flow | -4917000 |
|
| 2007 | Free cash flow | -4684000 |
|
| 2008 | Free cash flow | 859000 |
|
| 2009 | Free cash flow | -653000 |
|
| 2010 | Free cash flow | 1855000 |
|
| 2011 | Free cash flow | 16608000 |
|
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 |
|---|---|---|---|
| 2004-06-30 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | 81.9% |
|
| 2006 | Liabilities / assets | 35.7% |
|
| 2007 | Liabilities / assets | 37.8% |
|
| 2008 | Liabilities / assets | 22.2% |
|
| 2009 | Liabilities / assets | 31.6% |
|
| 2010 | Liabilities / assets | 26% |
|
| 2011 | Liabilities / assets | 27.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2005 | Current assets / current liabilities | 1.03× |
|
| 2006 | Current assets / current liabilities | 2.77× |
|
| 2007 | Current assets / current liabilities | 2.09× |
|
| 2008 | Current assets / current liabilities | 4.01× |
|
| 2009 | Current assets / current liabilities | 2.16× |
|
| 2010 | Current assets / current liabilities | 2.94× |
|
| 2011 | Current assets / current liabilities | 3.25× |
|
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 2003-07-01 – 2004-06-30 | USD 132,000 Exact valueExact value: 132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9,000 Exact valueExact value: 9000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 193,000 Exact valueExact value: 193000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 184,000 Calculation and evidence9000 − 193000 USD Exact free cash flow: -184000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-07-01 – 2005-06-30 | USD 1.44 million Exact valueExact value: 1436000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.78 million Exact valueExact value: 1775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 534,000 Exact valueExact value: 534000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Calculation and evidence1775000 − 534000 USD Exact free cash flow: 1241000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-07-01 – 2006-06-30 | −USD 3 million Exact valueExact value: -2996000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.93 million Exact valueExact value: -2929000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.99 million Exact valueExact value: 1988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.92 million Calculation and evidence-2929000 − 1988000 USD Exact free cash flow: -4917000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-07-01 – 2007-06-30 | −USD 2.02 million Exact valueExact value: -2017000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.57 million Exact valueExact value: -1570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.11 million Exact valueExact value: 3114000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.68 million Calculation and evidence-1570000 − 3114000 USD Exact free cash flow: -4684000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-07-01 – 2008-06-30 | USD 1.73 million Exact valueExact value: 1732000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.15 million Exact valueExact value: 4146000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.29 million Exact valueExact value: 3287000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 859,000 Calculation and evidence4146000 − 3287000 USD Exact free cash flow: 859000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-07-01 – 2009-06-30 | −USD 1.09 million Exact valueExact value: -1085000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 974,000 Exact valueExact value: 974000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.63 million Exact valueExact value: 1627000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 653,000 Calculation and evidence974000 − 1627000 USD Exact free cash flow: -653000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-07-01 – 2010-06-30 | USD 627,000 Exact valueExact value: 627000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.1 million Exact valueExact value: 3099000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.24 million Exact valueExact value: 1244000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.86 million Calculation and evidence3099000 − 1244000 USD Exact free cash flow: 1855000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-07-01 – 2011-06-30 | USD 8.94 million Exact valueExact value: 8943000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 18.22 million Exact valueExact value: 18219000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.61 million Exact valueExact value: 1611000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16.61 million Calculation and evidence18219000 − 1611000 USD Exact free cash flow: 16608000 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.
24 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001344907, 1344907, edgar:1344907