Revenue
18.2 million USD
2009-09-30 · USD
Exact inputs and evidence
- Revenue: 18200000 USD Source
72 filing records in this dataset, filed from 1994-03-31 to 2009-11-16. Explore the available filing history and original sources.
18.2 million USD
2009-09-30 · USD
-28.57%
2009-09-30 · %
-5.4 million USD
2009-09-30 · USD
-5.6 million USD
2009-09-30 · USD
10500000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
67.4 million USD
2008-10-01 – 2009-09-30
-31.6 million USD
2008-10-01 – 2009-09-30
-35.5 million USD
2008-10-01 – 2009-09-30
3.8 million USD
2008-10-01 – 2009-09-30
-39.3 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-11-16.
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 95.9 million
–
Current period
USD 83.6 million
–
83600000 − 95900000 = -12300000 USD
95900000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source83600000 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 46.9 million
–
Current period
−USD 92.4 million
–
-92400000 − -46900000 = -45500000 USD
-46900000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-92400000 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 23.6 million
–
Current period
−USD 30.2 million
–
-30200000 − -23600000 = -6600000 USD
-23600000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source-30200000 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 5 million
–
Current period
USD 2.4 million
–
2400000 − 5000000 = -2600000 USD
5000000 USD · 2007-01-01 – 2007-12-31
Inspect prior input Prior source2400000 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.
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 2005-04-06 – 2006-04-05 | 406400000 | 350900000 Derived | 55500000 | 59500000 Derived | -4000000 | 33600000 Derived | Source
|
| 2006 2005-04-29 – 2006-04-28 | 406400000 | 350900000 Derived | 55500000 | 59500000 Derived | -4000000 | 32000000 Derived | Source
|
| 2007 2006-03-29 – 2007-03-28 | 291500000 | -157500000 Derived | 449000000 | 74600000 Derived | 374400000 | -90000000 Derived | Source
|
| 2007 2006-04-06 – 2007-04-05 | 291500000 | -157500000 Derived | 449000000 | 74600000 Derived | 374400000 | -90000000 Derived | Source
|
| 2007 2006-04-29 – 2007-04-28 | 291500000 | -157500000 Derived | 449000000 | 74600000 Derived | 374400000 | -91400000 Derived | Source
|
| 2007 2006-04-30 – 2007-04-29 | 291500000 | -157500000 Derived | 449000000 | 74600000 Derived | 374400000 | -91400000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 95900000 | 123800000 Derived | -27900000 | 19000000 Derived | -46900000 | -28600000 Derived | Source
|
| 2008 2007-04-29 – 2008-04-28 | 95900000 | 123800000 Derived | -27900000 | 19000000 Derived | -46900000 | -28600000 Derived | Source
|
| 2008 2007-04-30 – 2008-04-29 | 95900000 | 123800000 Derived | -27900000 | 19000000 Derived | -46900000 | -28600000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 83600000 | 96900000 Derived | -13300000 | 79100000 Derived | -92400000 | -32600000 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 | 406400000 |
|
| 2006 | Revenue | 406400000 |
|
| 2007 | Revenue | 291500000 |
|
| 2007 | Revenue | 291500000 |
|
| 2007 | Revenue | 291500000 |
|
| 2007 | Revenue | 291500000 |
|
| 2007 | Revenue | 95900000 |
|
| 2008 | Revenue | 95900000 |
|
| 2008 | Revenue | 95900000 |
|
| 2008 | Revenue | 83600000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2006 | Year over year | No prior comparable period |
|
| 2006 | Year over year | No prior comparable period |
|
| 2007 | Year over year | -28.3% |
|
| 2007 | Year over year | -28.3% |
|
| 2007 | Year over year | -28.3% |
|
| 2007 | Year over year | -28.3% |
|
| 2007 | Year over year | No prior comparable period |
|
| 2008 | Year over year | -67.1% |
|
| 2008 | Year over year | -67.1% |
|
| 2008 | Year over year | -12.8% |
|
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 | 13.7% |
|
| 2006 | Operating margin | 13.7% |
|
| 2007 | Operating margin | 154% |
|
| 2007 | Operating margin | 154% |
|
| 2007 | Operating margin | 154% |
|
| 2007 | Operating margin | 154% |
|
| 2007 | Operating margin | -29.1% |
|
| 2008 | Operating margin | -29.1% |
|
| 2008 | Operating margin | -29.1% |
|
| 2008 | Operating margin | -15.9% |
|
| 2006 | Net margin | -1% |
|
| 2006 | Net margin | -1% |
|
| 2007 | Net margin | 128.4% |
|
| 2007 | Net margin | 128.4% |
|
| 2007 | Net margin | 128.4% |
|
| 2007 | Net margin | 128.4% |
|
| 2007 | Net margin | -48.9% |
|
| 2008 | Net margin | -48.9% |
|
| 2008 | Net margin | -48.9% |
|
| 2008 | Net margin | -110.5% |
|
| 2006 | Free cash flow margin | 8.3% |
|
| 2006 | Free cash flow margin | 7.9% |
|
| 2007 | Free cash flow margin | -30.9% |
|
| 2007 | Free cash flow margin | -30.9% |
|
| 2007 | Free cash flow margin | -31.4% |
|
| 2007 | Free cash flow margin | -31.4% |
|
| 2007 | Free cash flow margin | -29.8% |
|
| 2008 | Free cash flow margin | -29.8% |
|
| 2008 | Free cash flow margin | -29.8% |
|
| 2008 | Free cash flow margin | -39% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2006 | Operating cash flow | 53300000 |
|
| 2006 | Operating cash flow | 51700000 |
|
| 2007 | Operating cash flow | -74400000 |
|
| 2007 | Operating cash flow | -74400000 |
|
| 2007 | Operating cash flow | -75800000 |
|
| 2007 | Operating cash flow | -75800000 |
|
| 2007 | Operating cash flow | -23600000 |
|
| 2008 | Operating cash flow | -23600000 |
|
| 2008 | Operating cash flow | -23600000 |
|
| 2008 | Operating cash flow | -30200000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2006 | Free cash flow | 33600000 |
|
| 2006 | Free cash flow | 32000000 |
|
| 2007 | Free cash flow | -90000000 |
|
| 2007 | Free cash flow | -90000000 |
|
| 2007 | Free cash flow | -91400000 |
|
| 2007 | Free cash flow | -91400000 |
|
| 2007 | Free cash flow | -28600000 |
|
| 2008 | Free cash flow | -28600000 |
|
| 2008 | Free cash flow | -28600000 |
|
| 2008 | Free cash flow | -32600000 |
|
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 |
|---|---|---|---|
| 2006-04-05 | Liabilities / assets | Not reported | No source recorded |
| 2006-04-28 | Liabilities / assets | Not reported | No source recorded |
| 2007 | Liabilities / assets | 121% |
|
| 2007 | Liabilities / assets | 121% |
|
| 2007-04-28 | Liabilities / assets | Not reported | No source recorded |
| 2007-04-29 | Liabilities / assets | Not reported | No source recorded |
| 2007 | Liabilities / assets | 150.3% |
|
| 2008 | Liabilities / assets | 150.3% |
|
| 2008-04-29 | Liabilities / assets | Not reported | No source recorded |
| 2008 | Liabilities / assets | 196.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2006-04-05 | Current assets / current liabilities | Not reported | No source recorded |
| 2006-04-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2007 | Current assets / current liabilities | 1.1× |
|
| 2007 | Current assets / current liabilities | 1.1× |
|
| 2007-04-28 | Current assets / current liabilities | Not reported | No source recorded |
| 2007-04-29 | Current assets / current liabilities | Not reported | No source recorded |
| 2007 | Current assets / current liabilities | 3.92× |
|
| 2008 | Current assets / current liabilities | 3.92× |
|
| 2008-04-29 | Current assets / current liabilities | Not reported | No source recorded |
| 2008 | Current assets / current liabilities | 2.38× |
|
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 2005-04-06 – 2006-04-05 | −USD 4 million Exact valueExact value: -4000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 53.3 million Exact valueExact value: 53300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.7 million Exact valueExact value: 19700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 33.6 million Calculation and evidence53300000 − 19700000 USD Exact free cash flow: 33600000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-04-29 – 2006-04-28 | −USD 4 million Exact valueExact value: -4000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51.7 million Exact valueExact value: 51700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19.7 million Exact valueExact value: 19700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 32 million Calculation and evidence51700000 − 19700000 USD Exact free cash flow: 32000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-03-29 – 2007-03-28 | USD 374.4 million Exact valueExact value: 374400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 74.4 million Exact valueExact value: -74400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.6 million Exact valueExact value: 15600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 90 million Calculation and evidence-74400000 − 15600000 USD Exact free cash flow: -90000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-04-06 – 2007-04-05 | USD 374.4 million Exact valueExact value: 374400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 74.4 million Exact valueExact value: -74400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.6 million Exact valueExact value: 15600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 90 million Calculation and evidence-74400000 − 15600000 USD Exact free cash flow: -90000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-04-29 – 2007-04-28 | USD 374.4 million Exact valueExact value: 374400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 75.8 million Exact valueExact value: -75800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.6 million Exact valueExact value: 15600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 91.4 million Calculation and evidence-75800000 − 15600000 USD Exact free cash flow: -91400000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-04-30 – 2007-04-29 | USD 374.4 million Exact valueExact value: 374400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 75.8 million Exact valueExact value: -75800000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 15.6 million Exact valueExact value: 15600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 91.4 million Calculation and evidence-75800000 − 15600000 USD Exact free cash flow: -91400000 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 46.9 million Exact valueExact value: -46900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.6 million Exact valueExact value: -23600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5 million Exact valueExact value: 5000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.6 million Calculation and evidence-23600000 − 5000000 USD Exact free cash flow: -28600000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-04-29 – 2008-04-28 | −USD 46.9 million Exact valueExact value: -46900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.6 million Exact valueExact value: -23600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5 million Exact valueExact value: 5000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.6 million Calculation and evidence-23600000 − 5000000 USD Exact free cash flow: -28600000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-04-30 – 2008-04-29 | −USD 46.9 million Exact valueExact value: -46900000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.6 million Exact valueExact value: -23600000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5 million Exact valueExact value: 5000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 28.6 million Calculation and evidence-23600000 − 5000000 USD Exact free cash flow: -28600000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | −USD 92.4 million Exact valueExact value: -92400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30.2 million Exact valueExact value: -30200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.4 million Exact valueExact value: 2400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 32.6 million Calculation and evidence-30200000 − 2400000 USD Exact free cash flow: -32600000 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.
72 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000063814, 63814, edgar:63814