Revenue
344 thousand USD
2010-02-28 · USD
Exact inputs and evidence
- Revenue: 343652 USD Source
75 filing records in this dataset, filed from 1997-04-15 to 2010-05-18. Explore the available filing history and original sources.
344 thousand USD
2010-02-28 · USD
12.58%
2010-02-28 · %
246 thousand USD
2010-02-28 · USD
88185 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
1.95 million USD
2009-03-01 – 2010-02-28
-19.8 thousand USD
2008-09-01 – 2009-08-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2010-05-18.
Financial data available through: 2009-05-31.
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 0
–
Current period
USD 2.43 million
–
2431955 − 0 = 2431955 USD
0 USD · 2007-06-01 – 2008-05-31
Inspect prior input Prior source2431955 USD · 2008-06-01 – 2009-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.97 million
–
Current period
USD 15,145
–
15145 − -1973478 = 1988623 USD
-1973478 USD · 2007-06-01 – 2008-05-31
Inspect prior input Prior source15145 USD · 2008-06-01 – 2009-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 638,514
–
Current period
USD 664,643
–
664643 − -638514 = 1303157 USD
-638514 USD · 2007-06-01 – 2008-05-31
Inspect prior input Prior source664643 USD · 2008-06-01 – 2009-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 10,860
–
Current period
USD 0
–
0 − 10860 = -10860 USD
10860 USD · 2007-06-01 – 2008-05-31
Inspect prior input Prior source0 USD · 2008-06-01 – 2009-05-31
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 |
|---|---|---|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | 378677 | Unavailable | Unavailable | Unavailable | -7862468 | Unavailable | Source
|
| 2002 2002-01-01 – 2002-12-31 | 1137011 | 5071212 Derived | -3934201 | -1384199 Derived | -2550002 | -1950546 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 131699218 | 131791663 Derived | -92445 | 478444 Derived | -570889 | -1547035 Derived | Source
|
| 2005 2004-06-01 – 2005-05-31 | 0 | Unavailable | Unavailable | Unavailable | 123082 | -1257508 Derived | Source
|
| 2006 2005-06-01 – 2006-05-31 | 0 | Unavailable | Unavailable | Unavailable | -2834960 | -1654361 Derived | Source
|
| 2007 2006-06-01 – 2007-05-31 | 0 | Unavailable | Unavailable | Unavailable | -3786441 | Unavailable | Source
|
| 2008 2007-06-01 – 2008-05-31 | 0 | 1996356 Derived | -1996356 | -22878 Derived | -1973478 | -649374 Derived | Source
|
| 2009 2008-06-01 – 2009-05-31 | 2431955 | 1732848 Derived | 699107 | 683962 Derived | 15145 | 664643 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 |
|---|---|---|---|
| 1999 | Revenue | 378677 |
|
| 2002 | Revenue | 1137011 |
|
| 2003 | Revenue | 131699218 |
|
| 2005 | Revenue | 0 |
|
| 2006 | Revenue | 0 |
|
| 2007 | Revenue | 0 |
|
| 2008 | Revenue | 0 |
|
| 2009 | Revenue | 2431955 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Year over year | No prior comparable period |
|
| 2002 | Year over year | No prior comparable period |
|
| 2003 | Year over year | 11,482.9% |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | No prior comparable period |
|
| 2007 | Year over year | No prior comparable period |
|
| 2008 | Year over year | No prior comparable period |
|
| 2009 | Year over year | No prior comparable period |
|
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 |
|---|---|---|---|
| 1999-12-31 | Operating margin | Not reported |
|
| 2002 | Operating margin | -346% |
|
| 2003 | Operating margin | -0.1% |
|
| 2005-05-31 | Operating margin | Not reported |
|
| 2006-05-31 | Operating margin | Not reported |
|
| 2007-05-31 | Operating margin | Not reported |
|
| 2008 | Operating margin | Not reported |
|
| 2009 | Operating margin | 28.7% |
|
| 1999 | Net margin | -2,076.3% |
|
| 2002 | Net margin | -224.3% |
|
| 2003 | Net margin | -0.4% |
|
| 2005 | Net margin | Not reported |
|
| 2006 | Net margin | Not reported |
|
| 2007 | Net margin | Not reported |
|
| 2008 | Net margin | Not reported |
|
| 2009 | Net margin | 0.6% |
|
| 1999 | Free cash flow margin | Not reported |
|
| 2002 | Free cash flow margin | -171.6% |
|
| 2003 | Free cash flow margin | -1.2% |
|
| 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 | 27.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Operating cash flow | Not reported | No source recorded |
| 2002 | Operating cash flow | -1852669 |
|
| 2003 | Operating cash flow | -1547035 |
|
| 2005 | Operating cash flow | -1256734 |
|
| 2006 | Operating cash flow | -1630966 |
|
| 2007 | Operating cash flow | Not reported | No source recorded |
| 2008 | Operating cash flow | -638514 |
|
| 2009 | Operating cash flow | 664643 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 1999 | Free cash flow | Unavailable | No source recorded |
| 2002 | Free cash flow | -1950546 |
|
| 2003 | Free cash flow | -1547035 |
|
| 2005 | Free cash flow | -1257508 |
|
| 2006 | Free cash flow | -1654361 |
|
| 2007 | Free cash flow | Unavailable |
|
| 2008 | Free cash flow | -649374 |
|
| 2009 | Free cash flow | 664643 |
|
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 |
|---|---|---|---|
| 1999 | Liabilities / assets | 84.1% |
|
| 2002 | Liabilities / assets | 67.1% |
|
| 2003 | Liabilities / assets | 31.9% |
|
| 2005-05-31 | Liabilities / assets | Not reported |
|
| 2006-05-31 | Liabilities / assets | Not reported |
|
| 2007-05-31 | Liabilities / assets | Not reported |
|
| 2008-05-31 | Liabilities / assets | Not reported |
|
| 2009-05-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 1999 | Current assets / current liabilities | 0.13× |
|
| 2002 | Current assets / current liabilities | 1.41× |
|
| 2003 | Current assets / current liabilities | 1.19× |
|
| 2005 | Current assets / current liabilities | 1.21× |
|
| 2006 | Current assets / current liabilities | 0.4× |
|
| 2007 | Current assets / current liabilities | 0.05× |
|
| 2008 | Current assets / current liabilities | 0.01× |
|
| 2009 | Current assets / current liabilities | 1.04× |
|
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 |
|---|---|---|---|---|
| 1999 1999-01-01 – 1999-12-31 | −USD 7.86 million Exact valueExact value: -7862468 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 2.55 million Exact valueExact value: -2550002 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.85 million Exact valueExact value: -1852669 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 97,877 Exact valueExact value: 97877 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.95 million Calculation and evidence-1852669 − 97877 USD Exact free cash flow: -1950546 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 570,889 Exact valueExact value: -570889 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.55 million Exact valueExact value: -1547035 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 1.55 million Calculation and evidence-1547035 − 0 USD Exact free cash flow: -1547035 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-06-01 – 2005-05-31 | USD 123,082 Exact valueExact value: 123082 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.26 million Exact valueExact value: -1256734 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 774 Exact valueExact value: 774 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.26 million Calculation and evidence-1256734 − 774 USD Exact free cash flow: -1257508 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2005-06-01 – 2006-05-31 | −USD 2.83 million Exact valueExact value: -2834960 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.63 million Exact valueExact value: -1630966 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 23,395 Exact valueExact value: 23395 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.65 million Calculation and evidence-1630966 − 23395 USD Exact free cash flow: -1654361 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2006-06-01 – 2007-05-31 | −USD 3.79 million Exact valueExact value: -3786441 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | USD 4,684 Exact valueExact value: 4684 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 1.97 million Exact valueExact value: -1973478 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 638,514 Exact valueExact value: -638514 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10,860 Exact valueExact value: 10860 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 649,374 Calculation and evidence-638514 − 10860 USD Exact free cash flow: -649374 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2008-06-01 – 2009-05-31 | USD 15,145 Exact valueExact value: 15145 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 664,643 Exact valueExact value: 664643 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 664,643 Calculation and evidence664643 − 0 USD Exact free cash flow: 664643 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.
75 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000949427, 949427, edgar:949427