Revenue
3.55 million USD
2009-03-31 · USD
Exact inputs and evidence
- Revenue: 3552000 USD Source
17 filing records in this dataset, filed from 2006-06-26 to 2009-05-22. Explore the available filing history and original sources.
3.55 million USD
2009-03-31 · USD
-143.22%
2009-03-31 · %
-2.28 million USD
2009-03-31 · USD
-2.91 million USD
2009-03-31 · USD
8832000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
12.5 million USD
2008-04-01 – 2009-03-31
-18.2 million USD
2007-04-01 – 2008-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-05-22.
Financial data available through: 2008-12-31.
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 9.66 million
–
Current period
USD 11.78 million
–
11778000 − 9660000 = 2118000 USD
9660000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source11778000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.73 million
–
Current period
−USD 19.07 million
–
-19070000 − -9734000 = -9336000 USD
-9734000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-19070000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 8.71 million
–
Current period
USD 3.18 million
–
3176000 − 8705000 = -5529000 USD
8705000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source3176000 USD · 2008-01-01 – 2008-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income.
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 | 4307000 | 4643000 Derived | -336000 | 220000 Derived | -556000 | -3050000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 12231000 | 11115000 Derived | 1116000 | 553000 Derived | 563000 | -8322000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 13890000 | 25771000 Derived | -11881000 | -714000 Derived | -11167000 | -16297000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 9660000 | 32918000 Derived | -23258000 | -8008000 Derived | -15250000 | -18439000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 11778000 | 42396000 Derived | -30618000 | Unavailable | Unavailable | -22246000 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 | 4307000 |
|
| 2005 | Revenue | 12231000 |
|
| 2006 | Revenue | 13890000 |
|
| 2007 | Revenue | 9660000 |
|
| 2008 | Revenue | 11778000 |
|
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 | 184% |
|
| 2006 | Year over year | 13.6% |
|
| 2007 | Year over year | -30.5% |
|
| 2008 | Year over year | 21.9% |
|
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 | -7.8% |
|
| 2005 | Operating margin | 9.1% |
|
| 2006 | Operating margin | -85.5% |
|
| 2007 | Operating margin | -240.8% |
|
| 2008 | Operating margin | -260% |
|
| 2004 | Net margin | -12.9% |
|
| 2005 | Net margin | 4.6% |
|
| 2006 | Net margin | -80.4% |
|
| 2007 | Net margin | -157.9% |
|
| 2008-12-31 | Net margin | Not reported |
|
| 2004 | Free cash flow margin | -70.8% |
|
| 2005 | Free cash flow margin | -68% |
|
| 2006 | Free cash flow margin | -117.3% |
|
| 2007 | Free cash flow margin | -190.9% |
|
| 2008 | Free cash flow margin | -188.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Operating cash flow | 1081000 |
|
| 2005 | Operating cash flow | -6409000 |
|
| 2006 | Operating cash flow | -11630000 |
|
| 2007 | Operating cash flow | -9734000 |
|
| 2008 | Operating cash flow | -19070000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2004 | Free cash flow | -3050000 |
|
| 2005 | Free cash flow | -8322000 |
|
| 2006 | Free cash flow | -16297000 |
|
| 2007 | Free cash flow | -18439000 |
|
| 2008 | Free cash flow | -22246000 |
|
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 | 84% |
|
| 2006 | Liabilities / assets | 11.5% |
|
| 2007 | Liabilities / assets | 20% |
|
| 2008 | Liabilities / assets | 27.7% |
|
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 | 2.7× |
|
| 2006 | Current assets / current liabilities | 9.01× |
|
| 2007 | Current assets / current liabilities | 5.23× |
|
| 2008 | Current assets / current liabilities | 2.42× |
|
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 556,000 Exact valueExact value: -556000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.08 million Exact valueExact value: 1081000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.13 million Exact valueExact value: 4131000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Calculation and evidence1081000 − 4131000 USD Exact free cash flow: -3050000 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 563,000 Exact valueExact value: 563000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.41 million Exact valueExact value: -6409000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.91 million Exact valueExact value: 1913000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.32 million Calculation and evidence-6409000 − 1913000 USD Exact free cash flow: -8322000 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 11.17 million Exact valueExact value: -11167000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.63 million Exact valueExact value: -11630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.67 million Exact valueExact value: 4667000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.3 million Calculation and evidence-11630000 − 4667000 USD Exact free cash flow: -16297000 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 15.25 million Exact valueExact value: -15250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.73 million Exact valueExact value: -9734000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.71 million Exact valueExact value: 8705000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 18.44 million Calculation and evidence-9734000 − 8705000 USD Exact free cash flow: -18439000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | Unavailable Not reported for this period. | −USD 19.07 million Exact valueExact value: -19070000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.18 million Exact valueExact value: 3176000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22.25 million Calculation and evidence-19070000 − 3176000 USD Exact free cash flow: -22246000 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.
17 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001352045, 1352045, edgar:1352045