Revenue
3.31 million USD
2009-12-31 · USD
77 filing records in this dataset, filed from 1995-05-12 to 2010-04-16. Explore the available filing history and original sources.
3.31 million USD
2009-12-31 · USD
-20.05%
2009-12-31 · %
-309 thousand USD
2009-12-31 · USD
733000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
18.4 million USD
2009-01-01 – 2009-12-31
2.24 million USD
2009-01-01 – 2009-12-31
849 thousand USD
2009-01-01 – 2009-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-04-16.
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 19.14 million
–
Current period
USD 18.42 million
–
18422000 − 19140000 = -718000 USD
19140000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source18422000 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 110,000
–
Current period
USD 2.24 million
–
2237000 − -110000 = 2347000 USD
-110000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source2237000 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 8.82 million
–
Current period
USD 849,000
–
849000 − 8816000 = -7967000 USD
8816000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source849000 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: 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 | 42432000 | 51838000 Derived | -9406000 | -5842000 Derived | -3564000 | Unavailable | Source
|
| 2001 2001-01-01 – 2001-12-31 | 55209000 | 55612000 Derived | -403000 | -55000 Derived | -348000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 50049000 | 50719000 Derived | -670000 | -610000 Derived | -60000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 70917000 | 62880000 Derived | 8037000 | 3008000 Derived | 5029000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 37346000 | 44430000 Derived | -7084000 | 383000 Derived | -7467000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 24857000 | 37055000 Derived | -12198000 | 1513000 Derived | -13711000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 25845000 | 33318000 Derived | -7473000 | -1223000 Derived | -6250000 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 19867000 | 28724000 Derived | -8857000 | 198000 Derived | -9055000 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 19140000 | 18336000 Derived | 804000 | 914000 Derived | -110000 | Unavailable | Source
|
| 2009 2009-01-01 – 2009-12-31 | 18422000 | 15840000 Derived | 2582000 | 345000 Derived | 2237000 | 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 | 42432000 |
|
| 2001 | Revenue | 55209000 |
|
| 2002 | Revenue | 50049000 |
|
| 2003 | Revenue | 70917000 |
|
| 2004 | Revenue | 37346000 |
|
| 2005 | Revenue | 24857000 |
|
| 2006 | Revenue | 25845000 |
|
| 2007 | Revenue | 19867000 |
|
| 2008 | Revenue | 19140000 |
|
| 2009 | Revenue | 18422000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | -15.2% |
|
| 2001 | Year over year | 30.1% |
|
| 2002 | Year over year | -9.3% |
|
| 2003 | Year over year | 41.7% |
|
| 2004 | Year over year | -47.3% |
|
| 2005 | Year over year | -33.4% |
|
| 2006 | Year over year | 4% |
|
| 2007 | Year over year | -23.1% |
|
| 2008 | Year over year | -3.7% |
|
| 2009 | Year over year | -3.8% |
|
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 |
|---|---|---|---|
| 2000 | Operating margin | -22.2% |
|
| 2001 | Operating margin | -0.7% |
|
| 2002 | Operating margin | -1.3% |
|
| 2003 | Operating margin | 11.3% |
|
| 2004 | Operating margin | -19% |
|
| 2005 | Operating margin | -49.1% |
|
| 2006 | Operating margin | -28.9% |
|
| 2007 | Operating margin | -44.6% |
|
| 2008 | Operating margin | 4.2% |
|
| 2009 | Operating margin | 14% |
|
| 2000 | Net margin | -8.4% |
|
| 2001 | Net margin | -0.6% |
|
| 2002 | Net margin | -0.1% |
|
| 2003 | Net margin | 7.1% |
|
| 2004 | Net margin | -20% |
|
| 2005 | Net margin | -55.2% |
|
| 2006 | Net margin | -24.2% |
|
| 2007 | Net margin | -45.6% |
|
| 2008 | Net margin | -0.6% |
|
| 2009 | Net margin | 12.1% |
|
| 2000 | Free cash flow margin | Not reported |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | Not reported |
|
| 2008 | Free cash flow margin | Not reported |
|
| 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 | 248000 |
|
| 2001 | Operating cash flow | 10920000 |
|
| 2002 | Operating cash flow | 986000 |
|
| 2003 | Operating cash flow | 12725000 |
|
| 2004 | Operating cash flow | -4363000 |
|
| 2005 | Operating cash flow | -5629000 |
|
| 2006 | Operating cash flow | -4501000 |
|
| 2007 | Operating cash flow | -6211000 |
|
| 2008 | Operating cash flow | 8816000 |
|
| 2009 | Operating cash flow | 849000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | Unavailable |
|
| 2001 | Free cash flow | Unavailable |
|
| 2002 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | Unavailable |
|
| 2009 | Free cash flow | Unavailable |
|
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 | Liabilities / assets | 32.5% |
|
| 2001 | Liabilities / assets | 38.1% |
|
| 2002 | Liabilities / assets | 45.9% |
|
| 2003 | Liabilities / assets | 46.6% |
|
| 2004 | Liabilities / assets | 52.5% |
|
| 2005 | Liabilities / assets | 71.6% |
|
| 2006 | Liabilities / assets | 91.6% |
|
| 2007 | Liabilities / assets | 133% |
|
| 2008 | Liabilities / assets | 235.8% |
|
| 2009 | Liabilities / assets | 169.1% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 2.39× |
|
| 2001 | Current assets / current liabilities | 1.36× |
|
| 2002 | Current assets / current liabilities | 1.8× |
|
| 2003 | Current assets / current liabilities | 2.27× |
|
| 2004 | Current assets / current liabilities | 3.48× |
|
| 2005 | Current assets / current liabilities | 1.85× |
|
| 2006 | Current assets / current liabilities | 2.06× |
|
| 2007 | Current assets / current liabilities | 1.17× |
|
| 2008 | Current assets / current liabilities | 0.47× |
|
| 2009 | Current assets / current liabilities | 1.03× |
|
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 3.56 million Exact valueExact value: -3564000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 248,000 Exact valueExact value: 248000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2001 2001-01-01 – 2001-12-31 | −USD 348,000 Exact valueExact value: -348000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.92 million Exact valueExact value: 10920000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2002 2002-01-01 – 2002-12-31 | −USD 60,000 Exact valueExact value: -60000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 986,000 Exact valueExact value: 986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | USD 5.03 million Exact valueExact value: 5029000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12.73 million Exact valueExact value: 12725000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2004 2004-01-01 – 2004-12-31 | −USD 7.47 million Exact valueExact value: -7467000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.36 million Exact valueExact value: -4363000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2005 2005-01-01 – 2005-12-31 | −USD 13.71 million Exact valueExact value: -13711000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.63 million Exact valueExact value: -5629000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2006 2006-01-01 – 2006-12-31 | −USD 6.25 million Exact valueExact value: -6250000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.5 million Exact valueExact value: -4501000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2007 2007-01-01 – 2007-12-31 | −USD 9.06 million Exact valueExact value: -9055000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.21 million Exact valueExact value: -6211000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2008 2008-01-01 – 2008-12-31 | −USD 110,000 Exact valueExact value: -110000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.82 million Exact valueExact value: 8816000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2009 2009-01-01 – 2009-12-31 | USD 2.24 million Exact valueExact value: 2237000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 849,000 Exact valueExact value: 849000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because 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.
77 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000870069, 870069, edgar:870069