Revenue
11.9 million USD
2009-12-31 · USD
41 filing records in this dataset, filed from 2000-11-07 to 2010-03-31. Explore the available filing history and original sources.
11.9 million USD
2009-12-31 · USD
-1.08%
2009-12-31 · %
7394000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
42.3 million USD
2009-01-01 – 2009-12-31
-1.69 million USD
2009-01-01 – 2009-12-31
-1.62 million USD
2008-10-01 – 2009-09-30
196 thousand USD
2008-10-01 – 2009-09-30
-1.82 million USD
2008-10-01 – 2009-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-03-31.
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 41.74 million
–
Current period
USD 42.29 million
–
42287000 − 41743000 = 544000 USD
41743000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source42287000 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 7.7 million
–
Current period
−USD 1.69 million
–
-1687000 − -7704000 = 6017000 USD
-7704000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-1687000 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: Operating cash flow, 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 |
|---|---|---|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | 156548000 | 136134000 Derived | 20414000 | 8322000 Derived | 12092000 | -8602000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 106743000 | 118419000 Derived | -11676000 | -4995000 Derived | -6681000 | -5890000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 62060000 | 109152000 Derived | -47092000 | -5389000 Derived | -41703000 | -24654000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 38607000 | 75011000 Derived | -36404000 | -37000 Derived | -36367000 | -2035000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 31564000 | 44362000 Derived | -12798000 | -528000 Derived | -12270000 | -5850000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 42447000 | 49426000 Derived | -6979000 | -156000 Derived | -6823000 | -5716000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 47701000 | 56214000 Derived | -8513000 | -473000 Derived | -8040000 | -6115000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 37457000 | 47063000 Derived | -9606000 | -373000 Derived | -9233000 | 539000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 41743000 | 49573000 Derived | -7830000 | -126000 Derived | -7704000 | -3054000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 42287000 | 43986000 Derived | -1699000 | -12000 Derived | -1687000 | 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 |
|---|---|---|---|
| 2000 | Revenue | 156548000 |
|
| 2001 | Revenue | 106743000 |
|
| 2002 | Revenue | 62060000 |
|
| 2003 | Revenue | 38607000 |
|
| 2004 | Revenue | 31564000 |
|
| 2005 | Revenue | 42447000 |
|
| 2006 | Revenue | 47701000 |
|
| 2007 | Revenue | 37457000 |
|
| 2008 | Revenue | 41743000 |
|
| 2009 | Revenue | 42287000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | 70.1% |
|
| 2001 | Year over year | -31.8% |
|
| 2002 | Year over year | -41.9% |
|
| 2003 | Year over year | -37.8% |
|
| 2004 | Year over year | -18.2% |
|
| 2005 | Year over year | 34.5% |
|
| 2006 | Year over year | 12.4% |
|
| 2007 | Year over year | -21.5% |
|
| 2008 | Year over year | 11.4% |
|
| 2009 | Year over year | 1.3% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | 13% |
|
| 2001 | Operating margin | -10.9% |
|
| 2002 | Operating margin | -75.9% |
|
| 2003 | Operating margin | -94.3% |
|
| 2004 | Operating margin | -40.5% |
|
| 2005 | Operating margin | -16.4% |
|
| 2006 | Operating margin | -17.8% |
|
| 2007 | Operating margin | -25.6% |
|
| 2008 | Operating margin | -18.8% |
|
| 2009 | Operating margin | -4% |
|
| 2000 | Net margin | 7.7% |
|
| 2001 | Net margin | -6.3% |
|
| 2002 | Net margin | -67.2% |
|
| 2003 | Net margin | -94.2% |
|
| 2004 | Net margin | -38.9% |
|
| 2005 | Net margin | -16.1% |
|
| 2006 | Net margin | -16.9% |
|
| 2007 | Net margin | -24.6% |
|
| 2008 | Net margin | -18.5% |
|
| 2009 | Net margin | -4% |
|
| 2000 | Free cash flow margin | -5.5% |
|
| 2001 | Free cash flow margin | -5.5% |
|
| 2002 | Free cash flow margin | -39.7% |
|
| 2003 | Free cash flow margin | -5.3% |
|
| 2004 | Free cash flow margin | -18.5% |
|
| 2005 | Free cash flow margin | -13.5% |
|
| 2006 | Free cash flow margin | -12.8% |
|
| 2007 | Free cash flow margin | 1.4% |
|
| 2008 | Free cash flow margin | -7.3% |
|
| 2009 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 536000 |
|
| 2001 | Operating cash flow | 11422000 |
|
| 2002 | Operating cash flow | -23792000 |
|
| 2003 | Operating cash flow | -1753000 |
|
| 2004 | Operating cash flow | -5666000 |
|
| 2005 | Operating cash flow | -5661000 |
|
| 2006 | Operating cash flow | -5986000 |
|
| 2007 | Operating cash flow | 559000 |
|
| 2008 | Operating cash flow | -2983000 |
|
| 2009 | Operating cash flow | Not reported | No source recorded |
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | -8602000 |
|
| 2001 | Free cash flow | -5890000 |
|
| 2002 | Free cash flow | -24654000 |
|
| 2003 | Free cash flow | -2035000 |
|
| 2004 | Free cash flow | -5850000 |
|
| 2005 | Free cash flow | -5716000 |
|
| 2006 | Free cash flow | -6115000 |
|
| 2007 | Free cash flow | 539000 |
|
| 2008 | Free cash flow | -3054000 |
|
| 2009 | Free cash flow | Unavailable | No source recorded |
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 |
|---|---|---|---|
| 2000-12-31 | Liabilities / assets | Not reported |
|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003-12-31 | Liabilities / assets | Not reported |
|
| 2004-12-31 | Liabilities / assets | Not reported |
|
| 2005-12-31 | Liabilities / assets | Not reported |
|
| 2006-12-31 | Liabilities / assets | Not reported |
|
| 2007-12-31 | Liabilities / assets | Not reported |
|
| 2008-12-31 | Liabilities / assets | Not reported |
|
| 2009-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 5.05× |
|
| 2001 | Current assets / current liabilities | 4.9× |
|
| 2002 | Current assets / current liabilities | 3.33× |
|
| 2003 | Current assets / current liabilities | 2.82× |
|
| 2004 | Current assets / current liabilities | 2.48× |
|
| 2005 | Current assets / current liabilities | 3.57× |
|
| 2006 | Current assets / current liabilities | 2.87× |
|
| 2007 | Current assets / current liabilities | 3.17× |
|
| 2008 | Current assets / current liabilities | 2.54× |
|
| 2009 | Current assets / current liabilities | 2.58× |
|
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 |
|---|---|---|---|---|
| 2000 2000-01-01 – 2000-12-31 | USD 12.09 million Exact valueExact value: 12092000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 536,000 Exact valueExact value: 536000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.14 million Exact valueExact value: 9138000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.6 million Calculation and evidence536000 − 9138000 USD Exact free cash flow: -8602000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2001 2001-01-01 – 2001-12-31 | −USD 6.68 million Exact valueExact value: -6681000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11.42 million Exact valueExact value: 11422000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 17.31 million Exact valueExact value: 17312000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.89 million Calculation and evidence11422000 − 17312000 USD Exact free cash flow: -5890000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | −USD 41.7 million Exact valueExact value: -41703000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 23.79 million Exact valueExact value: -23792000 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 24.65 million Calculation and evidence-23792000 − 862000 USD Exact free cash flow: -24654000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 36.37 million Exact valueExact value: -36367000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.75 million Exact valueExact value: -1753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 282,000 Exact valueExact value: 282000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.04 million Calculation and evidence-1753000 − 282000 USD Exact free cash flow: -2035000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | −USD 12.27 million Exact valueExact value: -12270000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.67 million Exact valueExact value: -5666000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 184,000 Exact valueExact value: 184000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.85 million Calculation and evidence-5666000 − 184000 USD Exact free cash flow: -5850000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | −USD 6.82 million Exact valueExact value: -6823000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.66 million Exact valueExact value: -5661000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 55,000 Exact valueExact value: 55000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.72 million Calculation and evidence-5661000 − 55000 USD Exact free cash flow: -5716000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | −USD 8.04 million Exact valueExact value: -8040000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.99 million Exact valueExact value: -5986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 129,000 Exact valueExact value: 129000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.12 million Calculation and evidence-5986000 − 129000 USD Exact free cash flow: -6115000 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 9.23 million Exact valueExact value: -9233000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 559,000 Exact valueExact value: 559000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 20,000 Exact valueExact value: 20000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 539,000 Calculation and evidence559000 − 20000 USD Exact free cash flow: 539000 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 7.7 million Exact valueExact value: -7704000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.98 million Exact valueExact value: -2983000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 71,000 Exact valueExact value: 71000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.05 million Calculation and evidence-2983000 − 71000 USD Exact free cash flow: -3054000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | −USD 1.69 million Exact valueExact value: -1687000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + 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.
41 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000845072, 845072, edgar:845072