Revenue
14.5 million USD
2010-09-30 · USD
Exact inputs and evidence
- Revenue: 14521000 USD Source
15 filing records in this dataset, filed from 2004-06-30 to 2010-11-15. Explore the available filing history and original sources.
5550000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
58.5 million USD
2009-10-01 – 2010-09-30
-7.58 million USD
2009-10-01 – 2010-09-30
-2.13 million USD
2009-04-01 – 2010-03-31
400 thousand 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: 2010-03-31.
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 56.02 million
–
Current period
USD 61.87 million
–
61868000 − 56020000 = 5848000 USD
56020000 USD · 2008-04-01 – 2009-03-31
Inspect prior input Prior source61868000 USD · 2009-04-01 – 2010-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.45 million
–
Current period
−USD 9.75 million
–
-9752000 − -5451000 = -4301000 USD
-5451000 USD · 2008-04-01 – 2009-03-31
Inspect prior input Prior source-9752000 USD · 2009-04-01 – 2010-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.49 million
–
Current period
−USD 2.13 million
–
-2127000 − 1486000 = -3613000 USD
1486000 USD · 2008-04-01 – 2009-03-31
Inspect prior input Prior source-2127000 USD · 2009-04-01 – 2010-03-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 836,000
–
Current period
USD 423,000
–
423000 − 836000 = -413000 USD
836000 USD · 2008-04-01 – 2009-03-31
Inspect prior input Prior source423000 USD · 2009-04-01 – 2010-03-31
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | 6609000 | 47485000 Derived | -40876000 | 388000 Derived | -41264000 | -13234000 Derived | Source
|
| 2003 2002-04-01 – 2003-03-31 | 17918000 | 37702000 Derived | -19784000 | 770000 Derived | -20554000 | -3472000 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 12251000 | 29474000 Derived | -17223000 | 524000 Derived | -17747000 | 307000 Derived | Source
|
| 2005 2004-04-01 – 2005-03-31 | 22086000 | 40778000 Derived | -18692000 | 190000 Derived | -18882000 | 239000 Derived | Source
|
| 2006 2005-04-01 – 2006-03-31 | 35052000 | 48945000 Derived | -13893000 | 942000 Derived | -14835000 | -3803000 Derived | Source
|
| 2007 2006-04-01 – 2007-03-31 | 43065000 | 56120000 Derived | -13055000 | -61000 Derived | -12994000 | 1668000 Derived | Source
|
| 2008 2007-04-01 – 2008-03-31 | 50869000 | 60705000 Derived | -9836000 | -1753000 Derived | -8083000 | -1992000 Derived | Source
|
| 2009 2008-04-01 – 2009-03-31 | 56020000 | 62102000 Derived | -6082000 | -631000 Derived | -5451000 | 650000 Derived | Source
|
| 2010 2009-04-01 – 2010-03-31 | 61868000 | 70974000 Derived | -9106000 | 646000 Derived | -9752000 | -2550000 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 |
|---|---|---|---|
| 2002 | Revenue | 6609000 |
|
| 2003 | Revenue | 17918000 |
|
| 2004 | Revenue | 12251000 |
|
| 2005 | Revenue | 22086000 |
|
| 2006 | Revenue | 35052000 |
|
| 2007 | Revenue | 43065000 |
|
| 2008 | Revenue | 50869000 |
|
| 2009 | Revenue | 56020000 |
|
| 2010 | Revenue | 61868000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 171.1% |
|
| 2004 | Year over year | -31.6% |
|
| 2005 | Year over year | 80.3% |
|
| 2006 | Year over year | 58.7% |
|
| 2007 | Year over year | 22.9% |
|
| 2008 | Year over year | 18.1% |
|
| 2009 | Year over year | 10.1% |
|
| 2010 | Year over year | 10.4% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -618.5% |
|
| 2003 | Operating margin | -110.4% |
|
| 2004 | Operating margin | -140.6% |
|
| 2005 | Operating margin | -84.6% |
|
| 2006 | Operating margin | -39.6% |
|
| 2007 | Operating margin | -30.3% |
|
| 2008 | Operating margin | -19.3% |
|
| 2009 | Operating margin | -10.9% |
|
| 2010 | Operating margin | -14.7% |
|
| 2002 | Net margin | -624.4% |
|
| 2003 | Net margin | -114.7% |
|
| 2004 | Net margin | -144.9% |
|
| 2005 | Net margin | -85.5% |
|
| 2006 | Net margin | -42.3% |
|
| 2007 | Net margin | -30.2% |
|
| 2008 | Net margin | -15.9% |
|
| 2009 | Net margin | -9.7% |
|
| 2010 | Net margin | -15.8% |
|
| 2002 | Free cash flow margin | -200.2% |
|
| 2003 | Free cash flow margin | -19.4% |
|
| 2004 | Free cash flow margin | 2.5% |
|
| 2005 | Free cash flow margin | 1.1% |
|
| 2006 | Free cash flow margin | -10.8% |
|
| 2007 | Free cash flow margin | 3.9% |
|
| 2008 | Free cash flow margin | -3.9% |
|
| 2009 | Free cash flow margin | 1.2% |
|
| 2010 | Free cash flow margin | -4.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -12801000 |
|
| 2003 | Operating cash flow | -3057000 |
|
| 2004 | Operating cash flow | 841000 |
|
| 2005 | Operating cash flow | 862000 |
|
| 2006 | Operating cash flow | -2247000 |
|
| 2007 | Operating cash flow | 2536000 |
|
| 2008 | Operating cash flow | -1003000 |
|
| 2009 | Operating cash flow | 1486000 |
|
| 2010 | Operating cash flow | -2127000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -13234000 |
|
| 2003 | Free cash flow | -3472000 |
|
| 2004 | Free cash flow | 307000 |
|
| 2005 | Free cash flow | 239000 |
|
| 2006 | Free cash flow | -3803000 |
|
| 2007 | Free cash flow | 1668000 |
|
| 2008 | Free cash flow | -1992000 |
|
| 2009 | Free cash flow | 650000 |
|
| 2010 | Free cash flow | -2550000 |
|
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 |
|---|---|---|---|
| 2002-03-31 | Liabilities / assets | Not reported | No source recorded |
| 2003 | Liabilities / assets | 60.9% |
|
| 2004 | Liabilities / assets | 142.5% |
|
| 2005 | Liabilities / assets | 195.7% |
|
| 2006 | Liabilities / assets | 230.6% |
|
| 2007 | Liabilities / assets | 262.9% |
|
| 2008 | Liabilities / assets | 287.5% |
|
| 2009 | Liabilities / assets | 325.4% |
|
| 2010 | Liabilities / assets | 365.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002-03-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 1.33× |
|
| 2004 | Current assets / current liabilities | 1.33× |
|
| 2005 | Current assets / current liabilities | 0.85× |
|
| 2006 | Current assets / current liabilities | 0.48× |
|
| 2007 | Current assets / current liabilities | 0.47× |
|
| 2008 | Current assets / current liabilities | 0.44× |
|
| 2009 | Current assets / current liabilities | 0.36× |
|
| 2010 | Current assets / current liabilities | 0.31× |
|
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 |
|---|---|---|---|---|
| 2002 2001-04-01 – 2002-03-31 | −USD 41.26 million Exact valueExact value: -41264000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 12.8 million Exact valueExact value: -12801000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 433,000 Exact valueExact value: 433000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.23 million Calculation and evidence-12801000 − 433000 USD Exact free cash flow: -13234000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-04-01 – 2003-03-31 | −USD 20.55 million Exact valueExact value: -20554000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.06 million Exact valueExact value: -3057000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 415,000 Exact valueExact value: 415000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.47 million Calculation and evidence-3057000 − 415000 USD Exact free cash flow: -3472000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 17.75 million Exact valueExact value: -17747000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 841,000 Exact valueExact value: 841000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 534,000 Exact valueExact value: 534000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 307,000 Calculation and evidence841000 − 534000 USD Exact free cash flow: 307000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-04-01 – 2005-03-31 | −USD 18.88 million Exact valueExact value: -18882000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 862,000 Exact valueExact value: 862000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 623,000 Exact valueExact value: 623000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 239,000 Calculation and evidence862000 − 623000 USD Exact free cash flow: 239000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-04-01 – 2006-03-31 | −USD 14.84 million Exact valueExact value: -14835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.25 million Exact valueExact value: -2247000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.56 million Exact valueExact value: 1556000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.8 million Calculation and evidence-2247000 − 1556000 USD Exact free cash flow: -3803000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-04-01 – 2007-03-31 | −USD 12.99 million Exact valueExact value: -12994000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.54 million Exact valueExact value: 2536000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 868,000 Exact valueExact value: 868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.67 million Calculation and evidence2536000 − 868000 USD Exact free cash flow: 1668000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-04-01 – 2008-03-31 | −USD 8.08 million Exact valueExact value: -8083000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1 million Exact valueExact value: -1003000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 989,000 Exact valueExact value: 989000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.99 million Calculation and evidence-1003000 − 989000 USD Exact free cash flow: -1992000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-04-01 – 2009-03-31 | −USD 5.45 million Exact valueExact value: -5451000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.49 million Exact valueExact value: 1486000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 836,000 Exact valueExact value: 836000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 650,000 Calculation and evidence1486000 − 836000 USD Exact free cash flow: 650000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-04-01 – 2010-03-31 | −USD 9.75 million Exact valueExact value: -9752000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.13 million Exact valueExact value: -2127000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 423,000 Exact valueExact value: 423000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.55 million Calculation and evidence-2127000 − 423000 USD Exact free cash flow: -2550000 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.
15 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000735993, 735993, edgar:735993