Revenue
112 million USD
2008-09-30 · USD
Exact inputs and evidence
- Revenue: 112285000 USD Source
12 filing records in this dataset, filed from 2006-05-15 to 2008-11-14. Explore the available filing history and original sources.
112 million USD
2008-09-30 · USD
-12.16%
2008-09-30 · %
23.9 million USD
2008-09-30 · USD
4.73 million USD
2008-09-30 · USD
77749000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
456 million USD
2007-10-01 – 2008-09-30
4.57 million USD
2007-10-01 – 2008-09-30
40.8 million USD
2007-10-01 – 2008-09-30
86.7 million USD
2007-10-01 – 2008-09-30
-45.8 million USD
2007-10-01 – 2008-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-11-14.
Financial data available through: 2007-12-31.
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 503.14 million
–
Current period
USD 483.68 million
–
483676000 − 503135000 = -19459000 USD
503135000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source483676000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 144.64 million
–
Current period
USD 117.33 million
–
117326000 − -144637000 = 261963000 USD
-144637000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source117326000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 38.3 million
–
Current period
USD 101.51 million
–
101508000 − 38299000 = 63209000 USD
38299000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source101508000 USD · 2007-01-01 – 2007-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 106.87 million
–
Current period
USD 97.64 million
–
97640000 − 106868000 = -9228000 USD
106868000 USD · 2006-01-01 – 2006-12-31
Inspect prior input Prior source97640000 USD · 2007-01-01 – 2007-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2004 2004-01-01 – 2004-12-31 | 0 | 17373000 Derived | -17373000 | 0 Derived | -17373000 | 0 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 326311000 | 416663000 Derived | -90352000 | 85353000 Derived | -175705000 | -118061000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 503135000 | 558182000 Derived | -55047000 | 89590000 Derived | -144637000 | -68569000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 483676000 | 503095000 Derived | -19419000 | -136745000 Derived | 117326000 | 3868000 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 | 0 |
|
| 2005 | Revenue | 326311000 |
|
| 2006 | Revenue | 503135000 |
|
| 2007 | Revenue | 483676000 |
|
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 | No prior comparable period |
|
| 2006 | Year over year | 54.2% |
|
| 2007 | Year over year | -3.9% |
|
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 | Not reported |
|
| 2005 | Operating margin | -27.7% |
|
| 2006 | Operating margin | -10.9% |
|
| 2007 | Operating margin | -4% |
|
| 2004 | Net margin | Not reported |
|
| 2005 | Net margin | -53.8% |
|
| 2006 | Net margin | -28.7% |
|
| 2007 | Net margin | 24.3% |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | -36.2% |
|
| 2006 | Free cash flow margin | -13.6% |
|
| 2007 | Free cash flow margin | 0.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Operating cash flow | 0 |
|
| 2005 | Operating cash flow | -5381000 |
|
| 2006 | Operating cash flow | 38299000 |
|
| 2007 | Operating cash flow | 101508000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | 0 |
|
| 2005 | Free cash flow | -118061000 |
|
| 2006 | Free cash flow | -68569000 |
|
| 2007 | Free cash flow | 3868000 |
|
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 |
|---|---|---|---|
| 2004-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | 86% |
|
| 2006 | Liabilities / assets | 94% |
|
| 2007 | Liabilities / assets | 87.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2004-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2005 | Current assets / current liabilities | 0.95× |
|
| 2006 | Current assets / current liabilities | 0.79× |
|
| 2007 | Current assets / current liabilities | 0.95× |
|
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 2004-01-01 – 2004-12-31 | −USD 17.37 million Exact valueExact value: -17373000 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 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Calculation and evidence0 − 0 USD Exact free cash flow: 0 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 175.71 million Exact valueExact value: -175705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.38 million Exact valueExact value: -5381000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 112.68 million Exact valueExact value: 112680000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 118.06 million Calculation and evidence-5381000 − 112680000 USD Exact free cash flow: -118061000 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 144.64 million Exact valueExact value: -144637000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 38.3 million Exact valueExact value: 38299000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 106.87 million Exact valueExact value: 106868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 68.57 million Calculation and evidence38299000 − 106868000 USD Exact free cash flow: -68569000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2007-01-01 – 2007-12-31 | USD 117.33 million Exact valueExact value: 117326000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 101.51 million Exact valueExact value: 101508000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 97.64 million Exact valueExact value: 97640000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.87 million Calculation and evidence101508000 − 97640000 USD Exact free cash flow: 3868000 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.
12 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001349120, 1349120, edgar:1349120