Revenue
259 thousand USD
2011-09-30 · USD
Exact inputs and evidence
- Revenue: 258585 USD Source
77 filing records in this dataset, filed from 1996-07-18 to 2015-12-02. Explore the available filing history and original sources.
259 thousand USD
2011-09-30 · USD
-53.39%
2011-09-30 · %
18.1 thousand USD
2011-09-30 · USD
147256 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.49 million USD
2010-10-01 – 2011-09-30
1.26 million USD
2010-10-01 – 2011-09-30
974 thousand USD
2010-10-01 – 2011-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2015-12-02.
Financial data available through: 2010-12-31.
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 113,271
–
Current period
USD 1.29 million
–
1292434 − 113271 = 1179163 USD
113271 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source1292434 USD · 2010-01-01 – 2010-12-31
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 2.64 million
–
2644267 − -1360939 = 4005206 USD
-1360939 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source2644267 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 143,362
–
Current period
USD 840,324
–
840324 − -143362 = 983686 USD
-143362 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source840324 USD · 2010-01-01 – 2010-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | 77046000 | 81514000 Derived | -4468000 | 251000 Derived | -4719000 | -5631000 Derived | Source
|
| 2004 2003-04-01 – 2004-03-31 | 48368000 | 63185000 Derived | -14817000 | -831000 Derived | -13986000 | Unavailable | Source
|
| 2004 2004-01-01 – 2004-12-31 | 48368000 | 63185000 Derived | -14817000 | -831000 Derived | -13986000 | Unavailable | Source
|
| 2005 2004-04-01 – 2005-03-31 | 470000 | 3013000 Derived | -2543000 | 6087000 Derived | -8630000 | Unavailable | Source
|
| 2005 2005-01-01 – 2005-12-31 | 470000 | 3013000 Derived | -2543000 | 6087000 Derived | -8630000 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 0 | 748000 Derived | -748000 | -2142000 Derived | 1394000 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 0 | 259000 Derived | -259000 | -2451000 Derived | 2192000 | Unavailable | Source
|
| 2008 2008-01-01 – 2008-12-31 | 0 | 354496 Derived | -354496 | 343859 Derived | -698355 | Unavailable | Source
|
| 2009 2009-01-01 – 2009-12-31 | 113271 | 664761 Derived | -551490 | 809449 Derived | -1360939 | Unavailable | Source
|
| 2010 2010-01-01 – 2010-12-31 | 1292434 | 1216123 Derived | 76311 | -2567956 Derived | 2644267 | 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 |
|---|---|---|---|
| 2003 | Revenue | 77046000 |
|
| 2004 | Revenue | 48368000 |
|
| 2004 | Revenue | 48368000 |
|
| 2005 | Revenue | 470000 |
|
| 2005 | Revenue | 470000 |
|
| 2006 | Revenue | 0 |
|
| 2007 | Revenue | 0 |
|
| 2008 | Revenue | 0 |
|
| 2009 | Revenue | 113271 |
|
| 2010 | Revenue | 1292434 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | -37.2% |
|
| 2004 | Year over year | -37.2% |
|
| 2005 | Year over year | -99% |
|
| 2005 | Year over year | -99% |
|
| 2006 | Year over year | -100% |
|
| 2007 | Year over year | No prior comparable period |
|
| 2008 | Year over year | No prior comparable period |
|
| 2009 | Year over year | No prior comparable period |
|
| 2010 | Year over year | 1,041% |
|
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 |
|---|---|---|---|
| 2003 | Operating margin | -5.8% |
|
| 2004 | Operating margin | -30.6% |
|
| 2004 | Operating margin | -30.6% |
|
| 2005 | Operating margin | -541.1% |
|
| 2005 | Operating margin | -541.1% |
|
| 2006 | Operating margin | Not reported |
|
| 2007 | Operating margin | Not reported |
|
| 2008 | Operating margin | Not reported |
|
| 2009 | Operating margin | -486.9% |
|
| 2010 | Operating margin | 5.9% |
|
| 2003 | Net margin | -6.1% |
|
| 2004 | Net margin | -28.9% |
|
| 2004 | Net margin | -28.9% |
|
| 2005 | Net margin | -1,836.2% |
|
| 2005 | Net margin | -1,836.2% |
|
| 2006 | Net margin | Not reported |
|
| 2007 | Net margin | Not reported |
|
| 2008 | Net margin | Not reported |
|
| 2009 | Net margin | -1,201.5% |
|
| 2010 | Net margin | 204.6% |
|
| 2003 | Free cash flow margin | -7.3% |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | Not reported |
|
| 2005 | 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 |
|
| 2010 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | -5463000 |
|
| 2004 | Operating cash flow | -5471000 |
|
| 2004 | Operating cash flow | -5471000 |
|
| 2005 | Operating cash flow | -449000 |
|
| 2005 | Operating cash flow | -449000 |
|
| 2006 | Operating cash flow | -321000 |
|
| 2007 | Operating cash flow | -137000 |
|
| 2008 | Operating cash flow | -15677 |
|
| 2009 | Operating cash flow | -143362 |
|
| 2010 | Operating cash flow | 840324 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | -5631000 |
|
| 2004 | Free cash flow | Unavailable |
|
| 2004 | Free cash flow | Unavailable |
|
| 2005 | 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 |
|
| 2010 | 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 |
|---|---|---|---|
| 2003 | Liabilities / assets | 67.1% |
|
| 2004 | Liabilities / assets | 69.7% |
|
| 2004 | Liabilities / assets | 190% |
|
| 2005 | Liabilities / assets | 287.3% |
|
| 2005 | Liabilities / assets | 8,973% |
|
| 2006 | Liabilities / assets | Not reported |
|
| 2007 | Liabilities / assets | Not reported |
|
| 2008 | Liabilities / assets | 49,371.7% |
|
| 2009-12-31 | Liabilities / assets | Not reported |
|
| 2010-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Current assets / current liabilities | 1.39× |
|
| 2004 | Current assets / current liabilities | 1.21× |
|
| 2004 | Current assets / current liabilities | 0.56× |
|
| 2005 | Current assets / current liabilities | 0.25× |
|
| 2005 | Current assets / current liabilities | 0.02× |
|
| 2006 | Current assets / current liabilities | 0× |
|
| 2007 | Current assets / current liabilities | 0× |
|
| 2008 | Current assets / current liabilities | 0× |
|
| 2009 | Current assets / current liabilities | 0.01× |
|
| 2010 | Current assets / current liabilities | 0.03× |
|
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 |
|---|---|---|---|---|
| 2003 2003-01-01 – 2003-12-31 | −USD 4.72 million Exact valueExact value: -4719000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.46 million Exact valueExact value: -5463000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 168,000 Exact valueExact value: 168000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.63 million Calculation and evidence-5463000 − 168000 USD Exact free cash flow: -5631000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-04-01 – 2004-03-31 | −USD 13.99 million Exact valueExact value: -13986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.47 million Exact valueExact value: -5471000 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 13.99 million Exact valueExact value: -13986000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.47 million Exact valueExact value: -5471000 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 2004-04-01 – 2005-03-31 | −USD 8.63 million Exact valueExact value: -8630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 449,000 Exact valueExact value: -449000 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 8.63 million Exact valueExact value: -8630000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 449,000 Exact valueExact value: -449000 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 1.39 million Exact valueExact value: 1394000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 321,000 Exact valueExact value: -321000 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 2.19 million Exact valueExact value: 2192000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 137,000 Exact valueExact value: -137000 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 698,355 Exact valueExact value: -698355 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15,677 Exact valueExact value: -15677 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 1.36 million Exact valueExact value: -1360939 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 143,362 Exact valueExact value: -143362 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. |
| 2010 2010-01-01 – 2010-12-31 | USD 2.64 million Exact valueExact value: 2644267 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 840,324 Exact valueExact value: 840324 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: 0000942650, 942650, edgar:942650
Also known as ADRENALIN INTERACTIVE INC, DIGITAL LIFESTYLES GROUP INC, MCGLEN INTERNET GROUP INC, NORTHGATE INNOVATIONS INC, WANDERLUST INTERACTIVE INC