O2DIESEL CORP

EDGAR

46 filing records in this dataset, filed from 2001-03-29 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.3 thousand USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-12,102.95%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -1607877 USD Source
  • Revenue: 13285 USD Source

Operating cash flow

-1.41 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1412841 USD Source

Free cash flow

-1.43 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1412841 USD Source
  • Capital Expenditure: 16297 USD Source
Cash and cash equivalents
36.4 thousand USD Source
Exact value

36433 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-6.8 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -10826392 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -7413639 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -1490756 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -2802215 USD · 2008-01-01 – 2008-06-30 Source
  • Net income: -1490756 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -584486 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-5.09 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -6300379 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -4831385 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1412841 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -2550326 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -1412841 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -3622424 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -2550326 USD · 2008-01-01 – 2008-06-30 Source

Capital expenditure

1.53 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 1107572 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 10495 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 1525820 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 1107572 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16297 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 17687 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 16297 USD · 2008-01-01 – 2008-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-11-14.

Financial data available through: 2006-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2006-12-31
  • Net income: 6 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2006-12-31
  • Total assets: 6 of 11 periods available· newest 2006-12-31
  • Total liabilities: 6 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2006-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +28.3%

    Prior period

    USD 195,607

    –

    Current period

    USD 250,934

    –

    Exact inputs and evidence

    250934 − 195607 = 55327 USD

    195607 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    250934 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 755,990

    Prior period

    −USD 6.85 million

    –

    Current period

    −USD 7.61 million

    –

    Exact inputs and evidence

    -7608155 − -6852165 = -755990 USD

    -6852165 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -7608155 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 47,697

    Prior period

    −USD 6.76 million

    –

    Current period

    −USD 6.8 million

    –

    Exact inputs and evidence

    -6802956 − -6755259 = -47697 USD

    -6755259 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -6802956 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +1,841.3%

    Prior period

    USD 7,096

    –

    Current period

    USD 137,752

    –

    Exact inputs and evidence

    137752 − 7096 = 130656 USD

    7096 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    137752 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 250,934 100% of revenue
  • Operating costs Derived USD 8.36 million 3,331% of revenue
  • Operating income −USD 8.11 million −3,231% of revenue
  • Tax, interest and other Derived −USD 499,706 −199% of revenue
  • Net income −USD 7.61 million −3,032% of revenue

Cash

  • Operating cash flow −USD 6.8 million −2,711% of revenue
  • Capital expenditure USD 137,752 55% of revenue
  • Free cash flow Derived −USD 6.94 million −2,766% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 35,119% of revenue.
  • 2004 Operating loss: operating costs were 5,521% of revenue.
  • 2005 Operating loss: operating costs were 3,576% of revenue.
  • 2006 Operating loss: operating costs were 3,331% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-310 UnavailableUnavailableUnavailable-58167 Unavailable
Source
2002 2002-01-01 – 2002-12-310 2015472 Derived -2015472 -302669 Derived -1712803 Unavailable
Source
2003 2003-01-01 – 2003-12-3112204 4285874 Derived -4273670 -43374 Derived -4230296 -3837759 Derived
Source
2004 2004-01-01 – 2004-12-31127451 7036112 Derived -6908661 -180647 Derived -6728014 -6649575 Derived
Source
2005 2005-01-01 – 2005-12-31195607 6995857 Derived -6800250 51915 Derived -6852165 -6762355 Derived
Source
2006 2006-01-01 – 2006-12-31250934 8358795 Derived -8107861 -499706 Derived -7608155 -6940708 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 250.9K 2006
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.271.0K203.3K135.5K67.8K0.0200120042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue0
2002Revenue0
2003Revenue12204
2004Revenue127451
2005Revenue195607
2006Revenue250934

Revenue growth

Change in revenue from the same financial period one year earlier.

28.3% 2006
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1,020%765%510%255%0%200120042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year944.3%
2005Year over year53.5%
2006Year over year28.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -3,231.1% 2006
Net margin -3,031.9% 2006
Free cash flow margin -2,765.9% 2006
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2,801%-7,354%-17,509%-27,665%-37,820%2001-12-3120042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Operating marginNot reported
2002Operating marginNot reported
2003Operating margin-35,018.6%
2004Operating margin-5,420.6%
2005Operating margin-3,476.5%
2006Operating margin-3,231.1%
2001Net marginNot reported
2002Net marginNot reported
2003Net margin-34,663.2%
2004Net margin-5,278.9%
2005Net margin-3,503%
2006Net margin-3,031.9%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow margin-31,446.7%
2004Free cash flow margin-5,217.4%
2005Free cash flow margin-3,457.1%
2006Free cash flow margin-2,765.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.8M 2006
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.544.2K-1.4M-3.4M-5.4M-7.3M200120042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-45194
2002Operating cash flow-16856
2003Operating cash flow-3695169
2004Operating cash flow-6491486
2005Operating cash flow-6755259
2006Operating cash flow-6802956

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -6.9M 2006
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.555.3K-1.5M-3.5M-5.5M-7.5M200120042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flow-3837759
2004Free cash flow-6649575
2005Free cash flow-6762355
2006Free cash flow-6940708

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

16.2% 2006
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.595%447%298%149%0%200120042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets141%
2002Liabilities / assets551.3%
2003Liabilities / assets63.4%
2004Liabilities / assets92.6%
2005Liabilities / assets30%
2006Liabilities / assets16.2%

Current assets to current liabilities

Current assets divided by current liabilities.

6× 2006
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.48×4.86×3.24×1.62×0.00×2001-12-3120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.16×
2003Current assets / current liabilities1.49×
2004Current assets / current liabilities0.94×
2005Current assets / current liabilities3.21×
2006Current assets / current liabilities6×

Cash generation

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.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2001 2001-01-01 – 2001-12-31
−USD 58,167
Exact value

Exact value: -58167 USD

2001-01-01 – 2001-12-31: -58167 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 45,194
Exact value

Exact value: -45194 USD

2001-01-01 – 2001-12-31: -45194 USD Inspect Operating Cash Flow Open source
Share or cite

The 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.

2002 2002-01-01 – 2002-12-31
−USD 1.71 million
Exact value

Exact value: -1712803 USD

2002-01-01 – 2002-12-31: -1712803 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 16,856
Exact value

Exact value: -16856 USD

2002-01-01 – 2002-12-31: -16856 USD Inspect Operating Cash Flow Open source
Share or cite

The 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.

2003 2003-01-01 – 2003-12-31
−USD 4.23 million
Exact value

Exact value: -4230296 USD

2003-01-01 – 2003-12-31: -4230296 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.7 million
Exact value

Exact value: -3695169 USD

2003-01-01 – 2003-12-31: -3695169 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 142,590
Exact value

Exact value: 142590 USD

2003-01-01 – 2003-12-31: 142590 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.84 million
Calculation and evidence

-3695169 − 142590 USD

Exact free cash flow: -3837759 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2004 2004-01-01 – 2004-12-31
−USD 6.73 million
Exact value

Exact value: -6728014 USD

2004-01-01 – 2004-12-31: -6728014 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.49 million
Exact value

Exact value: -6491486 USD

2004-01-01 – 2004-12-31: -6491486 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 158,089
Exact value

Exact value: 158089 USD

2004-01-01 – 2004-12-31: 158089 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.65 million
Calculation and evidence

-6491486 − 158089 USD

Exact free cash flow: -6649575 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2005-01-01 – 2005-12-31
−USD 6.85 million
Exact value

Exact value: -6852165 USD

2005-01-01 – 2005-12-31: -6852165 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.76 million
Exact value

Exact value: -6755259 USD

2005-01-01 – 2005-12-31: -6755259 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7,096
Exact value

Exact value: 7096 USD

2005-01-01 – 2005-12-31: 7096 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.76 million
Calculation and evidence

-6755259 − 7096 USD

Exact free cash flow: -6762355 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2006 2006-01-01 – 2006-12-31
−USD 7.61 million
Exact value

Exact value: -7608155 USD

2006-01-01 – 2006-12-31: -7608155 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.8 million
Exact value

Exact value: -6802956 USD

2006-01-01 – 2006-12-31: -6802956 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 137,752
Exact value

Exact value: 137752 USD

2006-01-01 – 2006-12-31: 137752 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.94 million
Calculation and evidence

-6802956 − 137752 USD

Exact free cash flow: -6940708 USD

Share or cite

The 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.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

46 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001117458, 1117458, edgar:1117458

Also known as DYNAMIC VENTURES INC/CANADA, O2 DIESEL CORP