Revenue
34.8 thousand USD
2009-08-31 · USD
Exact inputs and evidence
- Revenue: 34801 USD Source
11 filing records in this dataset, filed from 2008-05-16 to 2010-02-02. Explore the available filing history and original sources.
34.8 thousand USD
2009-08-31 · USD
5.15 thousand USD
2009-08-31 · USD
5.15 thousand USD
2009-08-31 · USD
9267 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
246 thousand USD
2008-09-01 – 2009-08-31
-362 thousand USD
2008-09-01 – 2009-08-31
-37.5 thousand USD
2008-09-01 – 2009-08-31
530 USD
2008-09-01 – 2009-08-31
-38 thousand USD
2008-09-01 – 2009-08-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-02-02.
Financial data available through: 2008-11-30.
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 191,763
–
Current period
USD 198,345
–
198345 − 191763 = 6582 USD
191763 USD · 2006-12-01 – 2007-11-30
Inspect prior input Prior source198345 USD · 2007-12-01 – 2008-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 889,462
–
Current period
−USD 3.89 million
–
-3885414 − -889462 = -2995952 USD
-889462 USD · 2006-12-01 – 2007-11-30
Inspect prior input Prior source-3885414 USD · 2007-12-01 – 2008-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 291,143
–
Current period
−USD 157,399
–
-157399 − -291143 = 133744 USD
-291143 USD · 2006-12-01 – 2007-11-30
Inspect prior input Prior source-157399 USD · 2007-12-01 – 2008-11-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
USD 140
–
140 − 0 = 140 USD
0 USD · 2006-12-01 – 2007-11-30
Inspect prior input Prior source140 USD · 2007-12-01 – 2008-11-30
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 |
|---|---|---|---|---|---|---|---|
| 2006 2005-12-01 – 2006-11-30 | 264967 | -350623 Derived | 615590 | 1291078 Derived | -675488 | -231098 Derived | Source
|
| 2007 2006-12-01 – 2007-11-30 | 191763 | -598438 Derived | 790201 | 1679663 Derived | -889462 | -291143 Derived | Source
|
| 2008 2007-12-01 – 2008-11-30 | 198345 | -3636595 Derived | 3834940 | 7720354 Derived | -3885414 | -157539 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 |
|---|---|---|---|
| 2006 | Revenue | 264967 |
|
| 2007 | Revenue | 191763 |
|
| 2008 | Revenue | 198345 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2006 | Year over year | No prior comparable period |
|
| 2007 | Year over year | -27.6% |
|
| 2008 | Year over year | 3.4% |
|
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 |
|---|---|---|---|
| 2006 | Operating margin | 232.3% |
|
| 2007 | Operating margin | 412.1% |
|
| 2008 | Operating margin | 1,933.5% |
|
| 2006 | Net margin | -254.9% |
|
| 2007 | Net margin | -463.8% |
|
| 2008 | Net margin | -1,958.9% |
|
| 2006 | Free cash flow margin | -87.2% |
|
| 2007 | Free cash flow margin | -151.8% |
|
| 2008 | Free cash flow margin | -79.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2006 | Operating cash flow | -194370 |
|
| 2007 | Operating cash flow | -291143 |
|
| 2008 | Operating cash flow | -157399 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2006 | Free cash flow | -231098 |
|
| 2007 | Free cash flow | -291143 |
|
| 2008 | Free cash flow | -157539 |
|
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 |
|---|---|---|---|
| 2006 | Liabilities / assets | 326.8% |
|
| 2007 | Liabilities / assets | 397.5% |
|
| 2008 | Liabilities / assets | 374.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2006 | Current assets / current liabilities | 0.31× |
|
| 2007 | Current assets / current liabilities | 0.22× |
|
| 2008 | Current assets / current liabilities | 0.24× |
|
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 |
|---|---|---|---|---|
| 2006 2005-12-01 – 2006-11-30 | −USD 675,488 Exact valueExact value: -675488 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 194,370 Exact valueExact value: -194370 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36,728 Exact valueExact value: 36728 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 231,098 Calculation and evidence-194370 − 36728 USD Exact free cash flow: -231098 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-12-01 – 2007-11-30 | −USD 889,462 Exact valueExact value: -889462 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 291,143 Exact valueExact value: -291143 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 291,143 Calculation and evidence-291143 − 0 USD Exact free cash flow: -291143 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-12-01 – 2008-11-30 | −USD 3.89 million Exact valueExact value: -3885414 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 157,399 Exact valueExact value: -157399 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 140 Exact valueExact value: 140 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 157,539 Calculation and evidence-157399 − 140 USD Exact free cash flow: -157539 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: 0001354003, 1354003, edgar:1354003