Revenue
789 thousand USD
2011-10-31 · USD
Exact inputs and evidence
- Revenue: 789000 USD Source
85 filing records in this dataset, filed from 1996-12-13 to 2014-12-15. Explore the available filing history and original sources.
789 thousand USD
2011-10-31 · USD
29.02%
2011-10-31 · %
-789 thousand USD
2011-10-31 · USD
10081000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
4.57 million USD
2010-11-01 – 2011-10-31
1.26 million USD
2010-11-01 – 2011-10-31
853 thousand USD
2010-11-01 – 2011-10-31
0 USD
2009-02-01 – 2010-01-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2014-12-15.
Financial data available through: 2011-01-31.
Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.
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 4.84 million
–
Current period
USD 6.17 million
–
6165000 − 4843000 = 1322000 USD
4843000 USD · 2009-02-01 – 2010-01-31
Inspect prior input Prior source6165000 USD · 2010-02-01 – 2011-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 7.24 million
–
Current period
USD 4.13 million
–
4129000 − 7238000 = -3109000 USD
7238000 USD · 2009-02-01 – 2010-01-31
Inspect prior input Prior source4129000 USD · 2010-02-01 – 2011-01-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.83 million
–
Current period
USD 2.16 million
–
2163000 − 3829000 = -1666000 USD
3829000 USD · 2009-02-01 – 2010-01-31
Inspect prior input Prior source2163000 USD · 2010-02-01 – 2011-01-31
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 |
|---|---|---|---|---|---|---|---|
| 2002 2001-02-01 – 2002-01-31 | 29767000 | 39715000 Derived | -9948000 | 1049000 Derived | -10997000 | -6234000 Derived | Source
|
| 2003 2002-02-01 – 2003-01-31 | 31757000 | 31517000 Derived | 240000 | 116000 Derived | 124000 | 3461000 Derived | Source
|
| 2004 2003-02-01 – 2004-01-31 | 25254000 | 31047000 Derived | -5793000 | -932000 Derived | -4861000 | -10050000 Derived | Source
|
| 2005 2004-02-01 – 2005-01-31 | 23078000 | 28755000 Derived | -5677000 | 128000 Derived | -5805000 | -2961000 Derived | Source
|
| 2006 2005-02-01 – 2006-01-31 | 36157000 | 31810000 Derived | 4347000 | 33000 Derived | 4314000 | 5923000 Derived | Source
|
| 2007 2006-02-01 – 2007-01-31 | 33383000 | 30542000 Derived | 2841000 | -445000 Derived | 3286000 | 3154000 Derived | Source
|
| 2008 2007-02-01 – 2008-01-31 | 28443000 | 24098000 Derived | 4345000 | -5802000 Derived | 10147000 | 6763000 Derived | Source
|
| 2009 2008-02-01 – 2009-01-31 | 10406000 | -12061000 Derived | 22467000 | 4848000 Derived | 17619000 | -9025000 Derived | Source
|
| 2010 2009-02-01 – 2010-01-31 | 4843000 | -1585000 Derived | 6428000 | -810000 Derived | 7238000 | 3829000 Derived | Source
|
| 2011 2010-02-01 – 2011-01-31 | 6165000 | 5240000 Derived | 925000 | -3204000 Derived | 4129000 | 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 |
|---|---|---|---|
| 2002 | Revenue | 29767000 |
|
| 2003 | Revenue | 31757000 |
|
| 2004 | Revenue | 25254000 |
|
| 2005 | Revenue | 23078000 |
|
| 2006 | Revenue | 36157000 |
|
| 2007 | Revenue | 33383000 |
|
| 2008 | Revenue | 28443000 |
|
| 2009 | Revenue | 10406000 |
|
| 2010 | Revenue | 4843000 |
|
| 2011 | Revenue | 6165000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Year over year | 8.6% |
|
| 2003 | Year over year | 6.7% |
|
| 2004 | Year over year | -20.5% |
|
| 2005 | Year over year | -8.6% |
|
| 2006 | Year over year | 56.7% |
|
| 2007 | Year over year | -7.7% |
|
| 2008 | Year over year | -14.8% |
|
| 2009 | Year over year | -63.4% |
|
| 2010 | Year over year | -53.5% |
|
| 2011 | Year over year | 27.3% |
|
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 |
|---|---|---|---|
| 2002 | Operating margin | -33.4% |
|
| 2003 | Operating margin | 0.8% |
|
| 2004 | Operating margin | -22.9% |
|
| 2005 | Operating margin | -24.6% |
|
| 2006 | Operating margin | 12% |
|
| 2007 | Operating margin | 8.5% |
|
| 2008 | Operating margin | 15.3% |
|
| 2009 | Operating margin | 215.9% |
|
| 2010 | Operating margin | 132.7% |
|
| 2011 | Operating margin | 15% |
|
| 2002 | Net margin | -36.9% |
|
| 2003 | Net margin | 0.4% |
|
| 2004 | Net margin | -19.2% |
|
| 2005 | Net margin | -25.2% |
|
| 2006 | Net margin | 11.9% |
|
| 2007 | Net margin | 9.8% |
|
| 2008 | Net margin | 35.7% |
|
| 2009 | Net margin | 169.3% |
|
| 2010 | Net margin | 149.5% |
|
| 2011 | Net margin | 67% |
|
| 2002 | Free cash flow margin | -20.9% |
|
| 2003 | Free cash flow margin | 10.9% |
|
| 2004 | Free cash flow margin | -39.8% |
|
| 2005 | Free cash flow margin | -12.8% |
|
| 2006 | Free cash flow margin | 16.4% |
|
| 2007 | Free cash flow margin | 9.4% |
|
| 2008 | Free cash flow margin | 23.8% |
|
| 2009 | Free cash flow margin | -86.7% |
|
| 2010 | Free cash flow margin | 79.1% |
|
| 2011 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Operating cash flow | -5320000 |
|
| 2003 | Operating cash flow | 3676000 |
|
| 2004 | Operating cash flow | -9662000 |
|
| 2005 | Operating cash flow | -2731000 |
|
| 2006 | Operating cash flow | 6133000 |
|
| 2007 | Operating cash flow | 3371000 |
|
| 2008 | Operating cash flow | 6894000 |
|
| 2009 | Operating cash flow | -9009000 |
|
| 2010 | Operating cash flow | 3829000 |
|
| 2011 | Operating cash flow | 2163000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2002 | Free cash flow | -6234000 |
|
| 2003 | Free cash flow | 3461000 |
|
| 2004 | Free cash flow | -10050000 |
|
| 2005 | Free cash flow | -2961000 |
|
| 2006 | Free cash flow | 5923000 |
|
| 2007 | Free cash flow | 3154000 |
|
| 2008 | Free cash flow | 6763000 |
|
| 2009 | Free cash flow | -9025000 |
|
| 2010 | Free cash flow | 3829000 |
|
| 2011 | 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 |
|---|---|---|---|
| 2002 | Liabilities / assets | 35.9% |
|
| 2003 | Liabilities / assets | 32.8% |
|
| 2004 | Liabilities / assets | 38.9% |
|
| 2005 | Liabilities / assets | 48.9% |
|
| 2006 | Liabilities / assets | 40.4% |
|
| 2007 | Liabilities / assets | 31.4% |
|
| 2008 | Liabilities / assets | 16.4% |
|
| 2009 | Liabilities / assets | 13.8% |
|
| 2010 | Liabilities / assets | 6.8% |
|
| 2011 | Liabilities / assets | 19% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2002 | Current assets / current liabilities | 2.57× |
|
| 2003 | Current assets / current liabilities | 2.92× |
|
| 2004 | Current assets / current liabilities | 2.27× |
|
| 2005 | Current assets / current liabilities | 1.83× |
|
| 2006 | Current assets / current liabilities | 2.42× |
|
| 2007 | Current assets / current liabilities | 3.29× |
|
| 2008 | Current assets / current liabilities | 6.67× |
|
| 2009 | Current assets / current liabilities | 9.16× |
|
| 2010 | Current assets / current liabilities | 17.68× |
|
| 2011 | Current assets / current liabilities | 12.51× |
|
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 2001-02-01 – 2002-01-31 | −USD 11 million Exact valueExact value: -10997000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.32 million Exact valueExact value: -5320000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 914,000 Exact valueExact value: 914000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.23 million Calculation and evidence-5320000 − 914000 USD Exact free cash flow: -6234000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2002-02-01 – 2003-01-31 | USD 124,000 Exact valueExact value: 124000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.68 million Exact valueExact value: 3676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 215,000 Exact valueExact value: 215000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.46 million Calculation and evidence3676000 − 215000 USD Exact free cash flow: 3461000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-02-01 – 2004-01-31 | −USD 4.86 million Exact valueExact value: -4861000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.66 million Exact valueExact value: -9662000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 388,000 Exact valueExact value: 388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.05 million Calculation and evidence-9662000 − 388000 USD Exact free cash flow: -10050000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-02-01 – 2005-01-31 | −USD 5.81 million Exact valueExact value: -5805000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.73 million Exact valueExact value: -2731000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230,000 Exact valueExact value: 230000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.96 million Calculation and evidence-2731000 − 230000 USD Exact free cash flow: -2961000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-02-01 – 2006-01-31 | USD 4.31 million Exact valueExact value: 4314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.13 million Exact valueExact value: 6133000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 210,000 Exact valueExact value: 210000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.92 million Calculation and evidence6133000 − 210000 USD Exact free cash flow: 5923000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-02-01 – 2007-01-31 | USD 3.29 million Exact valueExact value: 3286000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.37 million Exact valueExact value: 3371000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 217,000 Exact valueExact value: 217000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.15 million Calculation and evidence3371000 − 217000 USD Exact free cash flow: 3154000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2007-02-01 – 2008-01-31 | USD 10.15 million Exact valueExact value: 10147000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.89 million Exact valueExact value: 6894000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 131,000 Exact valueExact value: 131000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.76 million Calculation and evidence6894000 − 131000 USD Exact free cash flow: 6763000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-02-01 – 2009-01-31 | USD 17.62 million Exact valueExact value: 17619000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.01 million Exact valueExact value: -9009000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,000 Exact valueExact value: 16000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.03 million Calculation and evidence-9009000 − 16000 USD Exact free cash flow: -9025000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2009-02-01 – 2010-01-31 | USD 7.24 million Exact valueExact value: 7238000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.83 million Exact valueExact value: 3829000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.83 million Calculation and evidence3829000 − 0 USD Exact free cash flow: 3829000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-02-01 – 2011-01-31 | USD 4.13 million Exact valueExact value: 4129000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.16 million Exact valueExact value: 2163000 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.
85 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000897893, 897893, edgar:897893