Revenue
2.59 million USD
2010-09-30 · USD
Exact inputs and evidence
- Revenue: 2594000 USD Source
17 filing records in this dataset, filed from 2007-05-30 to 2010-11-15. Explore the available filing history and original sources.
2.59 million USD
2010-09-30 · USD
-29.49%
2010-09-30 · %
-277 thousand USD
2010-09-30 · USD
393000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
10.9 million USD
2009-10-01 – 2010-09-30
-4.19 million USD
2009-10-01 – 2010-09-30
1.49 million USD
2009-10-01 – 2010-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-11-15.
Financial data available through: 2009-12-31.
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 24.41 million
–
Current period
USD 14.97 million
–
14970000 − 24414000 = -9444000 USD
24414000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source14970000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 21.74 million
–
Current period
−USD 68.75 million
–
-68752000 − -21736000 = -47016000 USD
-21736000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-68752000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 7.58 million
–
Current period
−USD 1.41 million
–
-1405000 − 7582000 = -8987000 USD
7582000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-1405000 USD · 2009-01-01 – 2009-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | 15765000 | 12889000 Derived | 2876000 | 4716000 Derived | -1840000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 12575000 | 17169000 Derived | -4594000 | -8372000 Derived | 3778000 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 17652000 | 39502000 Derived | -21850000 | 1527000 Derived | -23377000 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 24414000 | 50602000 Derived | -26188000 | -4452000 Derived | -21736000 | Unavailable | Source
|
| 2009 2009-01-01 – 2009-12-31 | 14970000 | 78195000 Derived | -63225000 | 5527000 Derived | -68752000 | Unavailable | 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 |
|---|---|---|---|
| 2005 | Revenue | 15765000 |
|
| 2006 | Revenue | 12575000 |
|
| 2007 | Revenue | 17652000 |
|
| 2008 | Revenue | 24414000 |
|
| 2009 | Revenue | 14970000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | -20.2% |
|
| 2007 | Year over year | 40.4% |
|
| 2008 | Year over year | 38.3% |
|
| 2009 | Year over year | -38.7% |
|
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 |
|---|---|---|---|
| 2005 | Operating margin | 18.2% |
|
| 2006 | Operating margin | -36.5% |
|
| 2007 | Operating margin | -123.8% |
|
| 2008 | Operating margin | -107.3% |
|
| 2009 | Operating margin | -422.3% |
|
| 2005 | Net margin | -11.7% |
|
| 2006 | Net margin | 30% |
|
| 2007 | Net margin | -132.4% |
|
| 2008 | Net margin | -89% |
|
| 2009 | Net margin | -459.3% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | Not reported |
|
| 2009 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Operating cash flow | 8792000 |
|
| 2006 | Operating cash flow | 6029000 |
|
| 2007 | Operating cash flow | -16685000 |
|
| 2008 | Operating cash flow | 7582000 |
|
| 2009 | Operating cash flow | -1405000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | Unavailable |
|
| 2009 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 2005-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2006 | Liabilities / assets | 21% |
|
| 2007 | Liabilities / assets | 14.2% |
|
| 2008 | Liabilities / assets | 23.9% |
|
| 2009 | Liabilities / assets | 42.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2005-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2006 | Current assets / current liabilities | 0.72× |
|
| 2007 | Current assets / current liabilities | 1.14× |
|
| 2008 | Current assets / current liabilities | 0.42× |
|
| 2009 | Current assets / current liabilities | 0.13× |
|
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 |
|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | −USD 1.84 million Exact valueExact value: -1840000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.79 million Exact valueExact value: 8792000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2006 2006-01-01 – 2006-12-31 | USD 3.78 million Exact valueExact value: 3778000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.03 million Exact valueExact value: 6029000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2007 2007-01-01 – 2007-12-31 | −USD 23.38 million Exact valueExact value: -23377000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 16.69 million Exact valueExact value: -16685000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2008 2008-01-01 – 2008-12-31 | −USD 21.74 million Exact valueExact value: -21736000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.58 million Exact valueExact value: 7582000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2009 2009-01-01 – 2009-12-31 | −USD 68.75 million Exact valueExact value: -68752000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.41 million Exact valueExact value: -1405000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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: 0001362120, 1362120, edgar:1362120