Revenue
14.7 million USD
2009-12-31 · USD
63 filing records in this dataset, filed from 1996-08-13 to 2010-03-29. Explore the available filing history and original sources.
14.7 million USD
2009-12-31 · USD
9.01%
2009-12-31 · %
1.91 million USD
2009-12-31 · USD
1.78 million USD
2009-12-31 · USD
7104000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
49.8 million USD
2009-01-01 – 2009-12-31
-243 thousand USD
2009-01-01 – 2009-12-31
6.39 million USD
2009-01-01 – 2009-12-31
831 thousand USD
2009-01-01 – 2009-12-31
5.56 million USD
2009-01-01 – 2009-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-03-29.
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 53.61 million
–
Current period
USD 49.77 million
–
49774000 − 53606000 = -3832000 USD
53606000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source49774000 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 2.5 million
–
Current period
−USD 243,000
–
-243000 − -2503000 = 2260000 USD
-2503000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source-243000 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 2.9 million
–
Current period
USD 6.39 million
–
6390000 − -2896000 = 9286000 USD
-2896000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source6390000 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 1.36 million
–
Current period
USD 831,000
–
831000 − 1357000 = -526000 USD
1357000 USD · 2008-01-01 – 2008-12-31
Inspect prior input Prior source831000 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.
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 | 55859000 | 50602000 Derived | 5257000 | 2040000 Derived | 3217000 | 8117000 Derived | Source
|
| 2001 2001-01-01 – 2001-12-31 | 39561000 | 97053000 Derived | -57492000 | -6073000 Derived | -51419000 | -147000 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 37462000 | 40462000 Derived | -3000000 | -156000 Derived | -2844000 | 2111000 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 37807000 | 37575000 Derived | 232000 | 1958000 Derived | -1726000 | 3298000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 52762000 | 43023000 Derived | 9739000 | 419000 Derived | 9320000 | 6785000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 76978000 | 57109000 Derived | 19869000 | 6465000 Derived | 13404000 | 8823000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 72370000 | 58818000 Derived | 13552000 | 2316000 Derived | 11236000 | -94000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 69146000 | 61437000 Derived | 7709000 | -8244000 Derived | 15953000 | 4259000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 53606000 | 57213000 Derived | -3607000 | -1104000 Derived | -2503000 | -4253000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 49774000 | 49651000 Derived | 123000 | 366000 Derived | -243000 | 5559000 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 |
|---|---|---|---|
| 2000 | Revenue | 55859000 |
|
| 2001 | Revenue | 39561000 |
|
| 2002 | Revenue | 37462000 |
|
| 2003 | Revenue | 37807000 |
|
| 2004 | Revenue | 52762000 |
|
| 2005 | Revenue | 76978000 |
|
| 2006 | Revenue | 72370000 |
|
| 2007 | Revenue | 69146000 |
|
| 2008 | Revenue | 53606000 |
|
| 2009 | Revenue | 49774000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Year over year | 23.9% |
|
| 2001 | Year over year | -29.2% |
|
| 2002 | Year over year | -5.3% |
|
| 2003 | Year over year | 0.9% |
|
| 2004 | Year over year | 39.6% |
|
| 2005 | Year over year | 45.9% |
|
| 2006 | Year over year | -6% |
|
| 2007 | Year over year | -4.5% |
|
| 2008 | Year over year | -22.5% |
|
| 2009 | Year over year | -7.1% |
|
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 | 9.4% |
|
| 2001 | Operating margin | -145.3% |
|
| 2002 | Operating margin | -8% |
|
| 2003 | Operating margin | 0.6% |
|
| 2004 | Operating margin | 18.5% |
|
| 2005 | Operating margin | 25.8% |
|
| 2006 | Operating margin | 18.7% |
|
| 2007 | Operating margin | 11.1% |
|
| 2008 | Operating margin | -6.7% |
|
| 2009 | Operating margin | 0.2% |
|
| 2000 | Net margin | 5.8% |
|
| 2001 | Net margin | -130% |
|
| 2002 | Net margin | -7.6% |
|
| 2003 | Net margin | -4.6% |
|
| 2004 | Net margin | 17.7% |
|
| 2005 | Net margin | 17.4% |
|
| 2006 | Net margin | 15.5% |
|
| 2007 | Net margin | 23.1% |
|
| 2008 | Net margin | -4.7% |
|
| 2009 | Net margin | -0.5% |
|
| 2000 | Free cash flow margin | 14.5% |
|
| 2001 | Free cash flow margin | -0.4% |
|
| 2002 | Free cash flow margin | 5.6% |
|
| 2003 | Free cash flow margin | 8.7% |
|
| 2004 | Free cash flow margin | 12.9% |
|
| 2005 | Free cash flow margin | 11.5% |
|
| 2006 | Free cash flow margin | -0.1% |
|
| 2007 | Free cash flow margin | 6.2% |
|
| 2008 | Free cash flow margin | -7.9% |
|
| 2009 | Free cash flow margin | 11.2% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Operating cash flow | 9010000 |
|
| 2001 | Operating cash flow | 688000 |
|
| 2002 | Operating cash flow | 2473000 |
|
| 2003 | Operating cash flow | 3997000 |
|
| 2004 | Operating cash flow | 8656000 |
|
| 2005 | Operating cash flow | 10388000 |
|
| 2006 | Operating cash flow | 4476000 |
|
| 2007 | Operating cash flow | 10512000 |
|
| 2008 | Operating cash flow | -2896000 |
|
| 2009 | Operating cash flow | 6390000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2000 | Free cash flow | 8117000 |
|
| 2001 | Free cash flow | -147000 |
|
| 2002 | Free cash flow | 2111000 |
|
| 2003 | Free cash flow | 3298000 |
|
| 2004 | Free cash flow | 6785000 |
|
| 2005 | Free cash flow | 8823000 |
|
| 2006 | Free cash flow | -94000 |
|
| 2007 | Free cash flow | 4259000 |
|
| 2008 | Free cash flow | -4253000 |
|
| 2009 | Free cash flow | 5559000 |
|
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 | 22.5% |
|
| 2001 | Liabilities / assets | 16.3% |
|
| 2002 | Liabilities / assets | 15.4% |
|
| 2003 | Liabilities / assets | 15.7% |
|
| 2004 | Liabilities / assets | 16.7% |
|
| 2005 | Liabilities / assets | 19.8% |
|
| 2006 | Liabilities / assets | 11.8% |
|
| 2007 | Liabilities / assets | 18.6% |
|
| 2008 | Liabilities / assets | 37.4% |
|
| 2009 | Liabilities / assets | 31.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2000 | Current assets / current liabilities | 1.76× |
|
| 2001 | Current assets / current liabilities | 3.5× |
|
| 2002 | Current assets / current liabilities | 3.78× |
|
| 2003 | Current assets / current liabilities | 4.35× |
|
| 2004 | Current assets / current liabilities | 4.71× |
|
| 2005 | Current assets / current liabilities | 4.03× |
|
| 2006 | Current assets / current liabilities | 6.53× |
|
| 2007 | Current assets / current liabilities | 4.62× |
|
| 2008 | Current assets / current liabilities | 2.56× |
|
| 2009 | Current assets / current liabilities | 2.94× |
|
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 3.22 million Exact valueExact value: 3217000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.01 million Exact valueExact value: 9010000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 893,000 Exact valueExact value: 893000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.12 million Calculation and evidence9010000 − 893000 USD Exact free cash flow: 8117000 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 51.42 million Exact valueExact value: -51419000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 688,000 Exact valueExact value: 688000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 835,000 Exact valueExact value: 835000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 147,000 Calculation and evidence688000 − 835000 USD Exact free cash flow: -147000 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 2.84 million Exact valueExact value: -2844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.47 million Exact valueExact value: 2473000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 362,000 Exact valueExact value: 362000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.11 million Calculation and evidence2473000 − 362000 USD Exact free cash flow: 2111000 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 1.73 million Exact valueExact value: -1726000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4 million Exact valueExact value: 3997000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 699,000 Exact valueExact value: 699000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.3 million Calculation and evidence3997000 − 699000 USD Exact free cash flow: 3298000 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 9.32 million Exact valueExact value: 9320000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.66 million Exact valueExact value: 8656000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.87 million Exact valueExact value: 1871000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.79 million Calculation and evidence8656000 − 1871000 USD Exact free cash flow: 6785000 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 13.4 million Exact valueExact value: 13404000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.39 million Exact valueExact value: 10388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.57 million Exact valueExact value: 1565000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 8.82 million Calculation and evidence10388000 − 1565000 USD Exact free cash flow: 8823000 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 11.24 million Exact valueExact value: 11236000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.48 million Exact valueExact value: 4476000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.57 million Exact valueExact value: 4570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 94,000 Calculation and evidence4476000 − 4570000 USD Exact free cash flow: -94000 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 15.95 million Exact valueExact value: 15953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10.51 million Exact valueExact value: 10512000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.25 million Exact valueExact value: 6253000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.26 million Calculation and evidence10512000 − 6253000 USD Exact free cash flow: 4259000 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 2.5 million Exact valueExact value: -2503000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.9 million Exact valueExact value: -2896000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.36 million Exact valueExact value: 1357000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.25 million Calculation and evidence-2896000 − 1357000 USD Exact free cash flow: -4253000 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 243,000 Exact valueExact value: -243000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.39 million Exact valueExact value: 6390000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 831,000 Exact valueExact value: 831000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.56 million Calculation and evidence6390000 − 831000 USD Exact free cash flow: 5559000 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.
63 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000902272, 902272, edgar:902272