Revenue
308 thousand USD
2011-09-30 · USD
Exact inputs and evidence
- Revenue: 308290 USD Source
22 filing records in this dataset, filed from 2008-09-29 to 2013-02-21. Explore the available filing history and original sources.
38301 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.45 million USD
2010-10-01 – 2011-09-30
-3.21 million USD
2008-07-01 – 2009-06-30
45.8 thousand USD
2010-10-01 – 2011-09-30
5.29 thousand USD
2010-07-01 – 2011-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2013-02-21.
Financial data available through: 2011-06-30.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 1.31 million
–
Current period
USD 1.67 million
–
1665700 − 1312919 = 352781 USD
1312919 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source1665700 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 685,032
–
Current period
USD 66,568
–
66568 − -685032 = 751600 USD
-685032 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source66568 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 12,577
–
Current period
USD 5,287
–
5287 − 12577 = -7290 USD
12577 USD · 2009-07-01 – 2010-06-30
Inspect prior input Prior source5287 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.
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 |
|---|---|---|---|---|---|---|---|
| 2007 2006-07-01 – 2007-06-30 | 0 | Unavailable | Unavailable | Unavailable | -622585 | -399547 Derived | Source
|
| 2008 2007-07-01 – 2008-06-30 | 79686 | Unavailable | Unavailable | Unavailable | -1773924 | -707655 Derived | Source
|
| 2008 2007-09-27 – 2008-09-26 | 79686 | Unavailable | Unavailable | Unavailable | -1773924 | -707655 Derived | Source
|
| 2009 2008-07-01 – 2009-06-30 | 1098038 | 3996010 Derived | -2897972 | 311890 Derived | -3209862 | -1090052 Derived | Source
|
| 2010 2009-04-27 – 2010-04-26 | 1312919 | 3153182 Derived | -1840263 | Unavailable | Unavailable | -697609 Derived | Source
|
| 2010 2009-07-01 – 2010-06-30 | 1312919 | 3153182 Derived | -1840263 | Unavailable | Unavailable | -697609 Derived | Source
|
| 2011 2010-07-01 – 2011-06-30 | 1665700 | 2330366 Derived | -664666 | Unavailable | Unavailable | 61281 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 |
|---|---|---|---|
| 2007 | Revenue | 0 |
|
| 2008 | Revenue | 79686 |
|
| 2008 | Revenue | 79686 |
|
| 2009 | Revenue | 1098038 |
|
| 2010 | Revenue | 1312919 |
|
| 2010 | Revenue | 1312919 |
|
| 2011 | Revenue | 1665700 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2007 | Year over year | No prior comparable period |
|
| 2008 | Year over year | No prior comparable period |
|
| 2008 | Year over year | No prior comparable period |
|
| 2009 | Year over year | 1,278% |
|
| 2010 | Year over year | No prior comparable period |
|
| 2010 | Year over year | 19.6% |
|
| 2011 | Year over year | 26.9% |
|
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 |
|---|---|---|---|
| 2007-06-30 | Operating margin | Not reported |
|
| 2008-06-30 | Operating margin | Not reported |
|
| 2008-09-26 | Operating margin | Not reported |
|
| 2009 | Operating margin | -263.9% |
|
| 2010 | Operating margin | -140.2% |
|
| 2010 | Operating margin | -140.2% |
|
| 2011 | Operating margin | -39.9% |
|
| 2007 | Net margin | Not reported |
|
| 2008 | Net margin | -2,226.1% |
|
| 2008 | Net margin | -2,226.1% |
|
| 2009 | Net margin | -292.3% |
|
| 2010-04-26 | Net margin | Not reported |
|
| 2010-06-30 | Net margin | Not reported |
|
| 2011-06-30 | Net margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | -888.1% |
|
| 2008 | Free cash flow margin | -888.1% |
|
| 2009 | Free cash flow margin | -99.3% |
|
| 2010 | Free cash flow margin | -53.1% |
|
| 2010 | Free cash flow margin | -53.1% |
|
| 2011 | Free cash flow margin | 3.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2007 | Operating cash flow | -355481 |
|
| 2008 | Operating cash flow | -678114 |
|
| 2008 | Operating cash flow | -678114 |
|
| 2009 | Operating cash flow | -1052617 |
|
| 2010 | Operating cash flow | -685032 |
|
| 2010 | Operating cash flow | -685032 |
|
| 2011 | Operating cash flow | 66568 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2007 | Free cash flow | -399547 |
|
| 2008 | Free cash flow | -707655 |
|
| 2008 | Free cash flow | -707655 |
|
| 2009 | Free cash flow | -1090052 |
|
| 2010 | Free cash flow | -697609 |
|
| 2010 | Free cash flow | -697609 |
|
| 2011 | Free cash flow | 61281 |
|
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 |
|---|---|---|---|
| 2007-06-30 | Liabilities / assets | Not reported |
|
| 2008 | Liabilities / assets | 180.8% |
|
| 2008-09-26 | Liabilities / assets | Not reported |
|
| 2009 | Liabilities / assets | 298.7% |
|
| 2010 | Liabilities / assets | 747.7% |
|
| 2010-06-30 | Liabilities / assets | Not reported |
|
| 2011-06-30 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2007 | Current assets / current liabilities | 1.57× |
|
| 2008 | Current assets / current liabilities | 0.01× |
|
| 2008 | Current assets / current liabilities | 0.68× |
|
| 2009 | Current assets / current liabilities | 0.11× |
|
| 2010 | Current assets / current liabilities | 0.08× |
|
| 2010 | Current assets / current liabilities | Not reported |
|
| 2011 | Current assets / current liabilities | Not reported |
|
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 |
|---|---|---|---|---|
| 2007 2006-07-01 – 2007-06-30 | −USD 622,585 Exact valueExact value: -622585 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 355,481 Exact valueExact value: -355481 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 44,066 Exact valueExact value: 44066 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 399,547 Calculation and evidence-355481 − 44066 USD Exact free cash flow: -399547 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 1.77 million Exact valueExact value: -1773924 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 678,114 Exact valueExact value: -678114 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,541 Exact valueExact value: 29541 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 707,655 Calculation and evidence-678114 − 29541 USD Exact free cash flow: -707655 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-09-27 – 2008-09-26 | −USD 1.77 million Exact valueExact value: -1773924 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 678,114 Exact valueExact value: -678114 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,541 Exact valueExact value: 29541 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 707,655 Calculation and evidence-678114 − 29541 USD Exact free cash flow: -707655 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 3.21 million Exact valueExact value: -3209862 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.05 million Exact valueExact value: -1052617 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,435 Exact valueExact value: 37435 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.09 million Calculation and evidence-1052617 − 37435 USD Exact free cash flow: -1090052 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-04-27 – 2010-04-26 | Unavailable Not reported for this period. | −USD 685,032 Exact valueExact value: -685032 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,577 Exact valueExact value: 12577 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 697,609 Calculation and evidence-685032 − 12577 USD Exact free cash flow: -697609 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-07-01 – 2010-06-30 | Unavailable Not reported for this period. | −USD 685,032 Exact valueExact value: -685032 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,577 Exact valueExact value: 12577 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 697,609 Calculation and evidence-685032 − 12577 USD Exact free cash flow: -697609 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-07-01 – 2011-06-30 | Unavailable Not reported for this period. | USD 66,568 Exact valueExact value: 66568 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,287 Exact valueExact value: 5287 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 61,281 Calculation and evidence66568 − 5287 USD Exact free cash flow: 61281 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.
22 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001418826, 1418826, edgar:1418826
Also known as Gen 2 Media CORP