Revenue
505 thousand USD
2007-12-31 · USD
Exact inputs and evidence
- Revenue: 505386 USD Source
56 filing records in this dataset, filed from 1996-08-13 to 2008-02-14. Explore the available filing history and original sources.
505 thousand USD
2007-12-31 · USD
-160.75%
2007-12-31 · %
-717 thousand USD
2007-12-31 · USD
-717 thousand USD
2007-12-31 · USD
3268 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
2.66 million USD
2007-01-01 – 2007-12-31
-2.65 million USD
2007-01-01 – 2007-12-31
-1.99 million USD
2007-01-01 – 2007-12-31
13.9 thousand USD
2007-01-01 – 2007-12-31
-2.01 million USD
2007-01-01 – 2007-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2008-02-14.
Financial data available through: 2007-09-30.
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 4.52 million
–
Current period
USD 3.11 million
–
3106232 − 4519046 = -1412814 USD
4519046 USD · 2005-10-01 – 2006-09-30
Inspect prior input Prior source3106232 USD · 2006-10-01 – 2007-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 3.7 million
–
Current period
−USD 2.26 million
–
-2259629 − -3703165 = 1443536 USD
-3703165 USD · 2005-10-01 – 2006-09-30
Inspect prior input Prior source-2259629 USD · 2006-10-01 – 2007-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.67 million
–
Current period
−USD 1.77 million
–
-1768713 − -2674594 = 905881 USD
-2674594 USD · 2005-10-01 – 2006-09-30
Inspect prior input Prior source-1768713 USD · 2006-10-01 – 2007-09-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 140,479
–
Current period
USD 21,011
–
21011 − 140479 = -119468 USD
140479 USD · 2005-10-01 – 2006-09-30
Inspect prior input Prior source21011 USD · 2006-10-01 – 2007-09-30
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 |
|---|---|---|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | 2203646 | 3996463 Derived | -1792817 | -1034863 Derived | -757954 | -1477114 Derived | Source
|
| 1999 1998-10-01 – 1999-09-30 | 2495423 | 5595533 Derived | -3100110 | 17570 Derived | -3117680 | -3415783 Derived | Source
|
| 2000 1999-10-01 – 2000-09-30 | 4079072 | 10433683 Derived | -6354611 | 6172 Derived | -6360783 | -6365031 Derived | Source
|
| 2001 2000-10-01 – 2001-09-30 | 6542412 | 12584025 Derived | -6041613 | 47363 Derived | -6088976 | -4917305 Derived | Source
|
| 2002 2001-10-01 – 2002-09-30 | 8292425 | 12265634 Derived | -3973209 | 172857 Derived | -4146066 | -3839421 Derived | Source
|
| 2003 2002-10-01 – 2003-09-30 | 4598025 | 7801110 Derived | -3203085 | 3259016 Derived | -6462101 | -2460613 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 4048547 | 6678729 Derived | -2630182 | -218284 Derived | -2411898 | -3754827 Derived | Source
|
| 2005 2004-10-01 – 2005-09-30 | 4508914 | 8336359 Derived | -3827445 | -1394288 Derived | -2433157 | -4217406 Derived | Source
|
| 2006 2005-10-01 – 2006-09-30 | 4519046 | 7412225 Derived | -2893179 | 809986 Derived | -3703165 | -2815073 Derived | Source
|
| 2007 2006-10-01 – 2007-09-30 | 3106232 | 5839043 Derived | -2732811 | -473182 Derived | -2259629 | -1789724 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 |
|---|---|---|---|
| 1998 | Revenue | 2203646 |
|
| 1999 | Revenue | 2495423 |
|
| 2000 | Revenue | 4079072 |
|
| 2001 | Revenue | 6542412 |
|
| 2002 | Revenue | 8292425 |
|
| 2003 | Revenue | 4598025 |
|
| 2004 | Revenue | 4048547 |
|
| 2005 | Revenue | 4508914 |
|
| 2006 | Revenue | 4519046 |
|
| 2007 | Revenue | 3106232 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Year over year | 134.7% |
|
| 1999 | Year over year | 13.2% |
|
| 2000 | Year over year | 63.5% |
|
| 2001 | Year over year | 60.4% |
|
| 2002 | Year over year | 26.7% |
|
| 2003 | Year over year | -44.6% |
|
| 2004 | Year over year | -12% |
|
| 2005 | Year over year | 11.4% |
|
| 2006 | Year over year | 0.2% |
|
| 2007 | Year over year | -31.3% |
|
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 |
|---|---|---|---|
| 1998 | Operating margin | -81.4% |
|
| 1999 | Operating margin | -124.2% |
|
| 2000 | Operating margin | -155.8% |
|
| 2001 | Operating margin | -92.3% |
|
| 2002 | Operating margin | -47.9% |
|
| 2003 | Operating margin | -69.7% |
|
| 2004 | Operating margin | -65% |
|
| 2005 | Operating margin | -84.9% |
|
| 2006 | Operating margin | -64% |
|
| 2007 | Operating margin | -88% |
|
| 1998 | Net margin | -34.4% |
|
| 1999 | Net margin | -124.9% |
|
| 2000 | Net margin | -155.9% |
|
| 2001 | Net margin | -93.1% |
|
| 2002 | Net margin | -50% |
|
| 2003 | Net margin | -140.5% |
|
| 2004 | Net margin | -59.6% |
|
| 2005 | Net margin | -54% |
|
| 2006 | Net margin | -81.9% |
|
| 2007 | Net margin | -72.7% |
|
| 1998 | Free cash flow margin | -67% |
|
| 1999 | Free cash flow margin | -136.9% |
|
| 2000 | Free cash flow margin | -156% |
|
| 2001 | Free cash flow margin | -75.2% |
|
| 2002 | Free cash flow margin | -46.3% |
|
| 2003 | Free cash flow margin | -53.5% |
|
| 2004 | Free cash flow margin | -92.7% |
|
| 2005 | Free cash flow margin | -93.5% |
|
| 2006 | Free cash flow margin | -62.3% |
|
| 2007 | Free cash flow margin | -57.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Operating cash flow | -1475118 |
|
| 1999 | Operating cash flow | -3346604 |
|
| 2000 | Operating cash flow | -6172909 |
|
| 2001 | Operating cash flow | -4770088 |
|
| 2002 | Operating cash flow | -3695518 |
|
| 2003 | Operating cash flow | -2452054 |
|
| 2004 | Operating cash flow | -3595361 |
|
| 2005 | Operating cash flow | -4140888 |
|
| 2006 | Operating cash flow | -2674594 |
|
| 2007 | Operating cash flow | -1768713 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1998 | Free cash flow | -1477114 |
|
| 1999 | Free cash flow | -3415783 |
|
| 2000 | Free cash flow | -6365031 |
|
| 2001 | Free cash flow | -4917305 |
|
| 2002 | Free cash flow | -3839421 |
|
| 2003 | Free cash flow | -2460613 |
|
| 2004 | Free cash flow | -3754827 |
|
| 2005 | Free cash flow | -4217406 |
|
| 2006 | Free cash flow | -2815073 |
|
| 2007 | Free cash flow | -1789724 |
|
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 |
|---|---|---|---|
| 1998 | Liabilities / assets | Not reported |
|
| 1999 | Liabilities / assets | Not reported |
|
| 2000 | Liabilities / assets | Not reported |
|
| 2001 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | Not reported |
|
| 2004-09-30 | Liabilities / assets | Not reported | No source recorded |
| 2005 | Liabilities / assets | Not reported |
|
| 2006 | Liabilities / assets | Not reported |
|
| 2007 | Liabilities / assets | 479.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1998 | Current assets / current liabilities | 0.22× |
|
| 1999-09-30 | Current assets / current liabilities | Not reported |
|
| 2000 | Current assets / current liabilities | 0.74× |
|
| 2001 | Current assets / current liabilities | 0.68× |
|
| 2002 | Current assets / current liabilities | 0.72× |
|
| 2003 | Current assets / current liabilities | 0.81× |
|
| 2004-09-30 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | 0.53× |
|
| 2006 | Current assets / current liabilities | 0.3× |
|
| 2007 | Current assets / current liabilities | 0.14× |
|
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 |
|---|---|---|---|---|
| 1998 1997-10-01 – 1998-09-30 | −USD 757,954 Exact valueExact value: -757954 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Exact valueExact value: -1475118 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,996 Exact valueExact value: 1996 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.48 million Calculation and evidence-1475118 − 1996 USD Exact free cash flow: -1477114 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 1999 1998-10-01 – 1999-09-30 | −USD 3.12 million Exact valueExact value: -3117680 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.35 million Exact valueExact value: -3346604 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 69,179 Exact valueExact value: 69179 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.42 million Calculation and evidence-3346604 − 69179 USD Exact free cash flow: -3415783 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2000 1999-10-01 – 2000-09-30 | −USD 6.36 million Exact valueExact value: -6360783 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.17 million Exact valueExact value: -6172909 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 192,122 Exact valueExact value: 192122 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.37 million Calculation and evidence-6172909 − 192122 USD Exact free cash flow: -6365031 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2000-10-01 – 2001-09-30 | −USD 6.09 million Exact valueExact value: -6088976 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.77 million Exact valueExact value: -4770088 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 147,217 Exact valueExact value: 147217 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.92 million Calculation and evidence-4770088 − 147217 USD Exact free cash flow: -4917305 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2001-10-01 – 2002-09-30 | −USD 4.15 million Exact valueExact value: -4146066 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.7 million Exact valueExact value: -3695518 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 143,903 Exact valueExact value: 143903 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.84 million Calculation and evidence-3695518 − 143903 USD Exact free cash flow: -3839421 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-10-01 – 2003-09-30 | −USD 6.46 million Exact valueExact value: -6462101 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.45 million Exact valueExact value: -2452054 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8,559 Exact valueExact value: 8559 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.46 million Calculation and evidence-2452054 − 8559 USD Exact free cash flow: -2460613 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | −USD 2.41 million Exact valueExact value: -2411898 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.6 million Exact valueExact value: -3595361 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 159,466 Exact valueExact value: 159466 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.75 million Calculation and evidence-3595361 − 159466 USD Exact free cash flow: -3754827 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | −USD 2.43 million Exact valueExact value: -2433157 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.14 million Exact valueExact value: -4140888 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 76,518 Exact valueExact value: 76518 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.22 million Calculation and evidence-4140888 − 76518 USD Exact free cash flow: -4217406 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-10-01 – 2006-09-30 | −USD 3.7 million Exact valueExact value: -3703165 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.67 million Exact valueExact value: -2674594 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 140,479 Exact valueExact value: 140479 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.82 million Calculation and evidence-2674594 − 140479 USD Exact free cash flow: -2815073 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-10-01 – 2007-09-30 | −USD 2.26 million Exact valueExact value: -2259629 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.77 million Exact valueExact value: -1768713 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,011 Exact valueExact value: 21011 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.79 million Calculation and evidence-1768713 − 21011 USD Exact free cash flow: -1789724 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.
56 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000814008, 814008, edgar:814008