Revenue
2.22 million USD
2009-02-28 · USD
Exact inputs and evidence
- Revenue: 2219000 USD Source
52 filing records in this dataset, filed from 1996-08-09 to 2009-04-07. Explore the available filing history and original sources.
4956000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2009-04-07.
Financial data available through: 2008-05-31.
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 44.62 million
–
Current period
USD 45.42 million
–
45421000 − 44624000 = 797000 USD
44624000 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source45421000 USD · 2007-06-01 – 2008-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 18.78 million
–
Current period
−USD 15.93 million
–
-15933000 − -18783000 = 2850000 USD
-18783000 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source-15933000 USD · 2007-06-01 – 2008-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 808,000
–
Current period
USD 505,000
–
505000 − 808000 = -303000 USD
808000 USD · 2006-06-01 – 2007-05-31
Inspect prior input Prior source505000 USD · 2007-06-01 – 2008-05-31
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.
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 |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 84662000 | 134153000 Derived | -49491000 | 8578000 Derived | -58069000 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 57135000 | 138110000 Derived | -80975000 | -7344000 Derived | -73631000 | Unavailable | Source
|
| 2003 2002-06-01 – 2003-05-31 | 44967000 | 102382000 Derived | -57415000 | 1557000 Derived | -58972000 | Unavailable | Source
|
| 2003 2003-01-01 – 2003-12-31 | 44967000 | 102382000 Derived | -57415000 | 1557000 Derived | -58972000 | Unavailable | Source
|
| 2004 2003-06-01 – 2004-05-31 | 63004000 | 78800000 Derived | -15796000 | -9424000 Derived | -6372000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 63004000 | 78800000 Derived | -15796000 | -9424000 Derived | -6372000 | Unavailable | Source
|
| 2005 2004-06-01 – 2005-05-31 | 11223000 | 22762000 Derived | -11539000 | 854000 Derived | -12393000 | Unavailable | Source
|
| 2006 2005-06-01 – 2006-05-31 | 44317000 | 60005000 Derived | -15688000 | 18342000 Derived | -34030000 | Unavailable | Source
|
| 2007 2006-06-01 – 2007-05-31 | 44624000 | 62477000 Derived | -17853000 | 930000 Derived | -18783000 | Unavailable | Source
|
| 2008 2007-06-01 – 2008-05-31 | 45421000 | 58523000 Derived | -13102000 | 2831000 Derived | -15933000 | 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 |
|---|---|---|---|
| 2001 | Revenue | 84662000 |
|
| 2002 | Revenue | 57135000 |
|
| 2003 | Revenue | 44967000 |
|
| 2003 | Revenue | 44967000 |
|
| 2004 | Revenue | 63004000 |
|
| 2004 | Revenue | 63004000 |
|
| 2005 | Revenue | 11223000 |
|
| 2006 | Revenue | 44317000 |
|
| 2007 | Revenue | 44624000 |
|
| 2008 | Revenue | 45421000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | -62.5% |
|
| 2002 | Year over year | -32.5% |
|
| 2003 | Year over year | No prior comparable period |
|
| 2003 | Year over year | -21.3% |
|
| 2004 | Year over year | 40.1% |
|
| 2004 | Year over year | 40.1% |
|
| 2005 | Year over year | -82.2% |
|
| 2006 | Year over year | 294.9% |
|
| 2007 | Year over year | 0.7% |
|
| 2008 | Year over year | 1.8% |
|
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 |
|---|---|---|---|
| 2001 | Operating margin | -58.5% |
|
| 2002 | Operating margin | -141.7% |
|
| 2003 | Operating margin | -127.7% |
|
| 2003 | Operating margin | -127.7% |
|
| 2004 | Operating margin | -25.1% |
|
| 2004 | Operating margin | -25.1% |
|
| 2005 | Operating margin | -102.8% |
|
| 2006 | Operating margin | -35.4% |
|
| 2007 | Operating margin | -40% |
|
| 2008 | Operating margin | -28.8% |
|
| 2001 | Net margin | -68.6% |
|
| 2002 | Net margin | -128.9% |
|
| 2003 | Net margin | -131.1% |
|
| 2003 | Net margin | -131.1% |
|
| 2004 | Net margin | -10.1% |
|
| 2004 | Net margin | -10.1% |
|
| 2005 | Net margin | -110.4% |
|
| 2006 | Net margin | -76.8% |
|
| 2007 | Net margin | -42.1% |
|
| 2008 | Net margin | -35.1% |
|
| 2001 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | 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 |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2003 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | Not reported | No source recorded |
| 2004 | Operating cash flow | Not reported | No source recorded |
| 2005 | Operating cash flow | Not reported | No source recorded |
| 2006 | Operating cash flow | Not reported | No source recorded |
| 2007 | Operating cash flow | Not reported | No source recorded |
| 2008 | 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 |
|---|---|---|---|
| 2001 | Free cash flow | Unavailable | No source recorded |
| 2002 | Free cash flow | Unavailable | No source recorded |
| 2003 | Free cash flow | Unavailable |
|
| 2003 | Free cash flow | Unavailable | No source recorded |
| 2004 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable | No source recorded |
| 2005 | Free cash flow | Unavailable |
|
| 2006 | Free cash flow | Unavailable |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | 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 |
|---|---|---|---|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002 | Liabilities / assets | 37.6% |
|
| 2003-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2003 | Liabilities / assets | 54.6% |
|
| 2004-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2004 | Liabilities / assets | 53.6% |
|
| 2005 | Liabilities / assets | 61.4% |
|
| 2006 | Liabilities / assets | 47.1% |
|
| 2007 | Liabilities / assets | 76.5% |
|
| 2008 | Liabilities / assets | 91% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 6.55× |
|
| 2002 | Current assets / current liabilities | 4.87× |
|
| 2003-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2003 | Current assets / current liabilities | 3.59× |
|
| 2004-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | 5.14× |
|
| 2005 | Current assets / current liabilities | 4.08× |
|
| 2006 | Current assets / current liabilities | 2.77× |
|
| 2007 | Current assets / current liabilities | 2.57× |
|
| 2008 | Current assets / current liabilities | 2.68× |
|
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 |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | −USD 58.07 million Exact valueExact value: -58069000 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. |
| 2002 2002-01-01 – 2002-12-31 | −USD 73.63 million Exact valueExact value: -73631000 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. |
| 2003 2002-06-01 – 2003-05-31 | −USD 58.97 million Exact valueExact value: -58972000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 48.84 million Exact valueExact value: 48844000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2003 2003-01-01 – 2003-12-31 | −USD 58.97 million Exact valueExact value: -58972000 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. |
| 2004 2003-06-01 – 2004-05-31 | −USD 6.37 million Exact valueExact value: -6372000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 571,000 Exact valueExact value: 571000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2004 2004-01-01 – 2004-12-31 | −USD 6.37 million Exact valueExact value: -6372000 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. |
| 2005 2004-06-01 – 2005-05-31 | −USD 12.39 million Exact valueExact value: -12393000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 2.36 million Exact valueExact value: 2362000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2006 2005-06-01 – 2006-05-31 | −USD 34.03 million Exact valueExact value: -34030000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 624,000 Exact valueExact value: 624000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2007 2006-06-01 – 2007-05-31 | −USD 18.78 million Exact valueExact value: -18783000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 808,000 Exact valueExact value: 808000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow is unavailable for this period. |
| 2008 2007-06-01 – 2008-05-31 | −USD 15.93 million Exact valueExact value: -15933000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 505,000 Exact valueExact value: 505000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Free cash flow cannot be calculated because Operating cash flow 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.
52 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000902281, 902281, edgar:902281