DND TECHNOLOGIES INC

EDGAR

39 filing records in this dataset, filed from 2001-05-08 to 2007-06-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.5 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-29.57%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -443844 USD Source
  • Revenue: 1501008 USD Source
Cash and cash equivalents
174 thousand USD Source
Exact value

173945 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.

Operating cash flow

331 thousand USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Operating cash flow: 560458 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 734456 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 471139 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 560458 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 917085 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 471139 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 148143 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

54.5 thousand USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Capital expenditure: 21356 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 10295 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 25123 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 21356 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 58552 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 25123 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 6242 USD · 2005-01-01 – 2005-03-31 Source

Free cash flow

276 thousand USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Operating cash flow: 560458 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 734456 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 471139 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 560458 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 917085 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 471139 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 148143 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 21356 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 10295 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 25123 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 21356 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 58552 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 25123 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 6242 USD · 2005-01-01 – 2005-03-31 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: 2007-06-28.

Financial data available through: 2004-12-31.

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: 5 of 11 periods available· newest 2004-12-31
  • Operating income: 4 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2004-12-31
  • Total assets: 3 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2004-12-31
  • Current liabilities: 5 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-12-31
  • 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

    +80.8%

    Prior period

    USD 8.74 million

    –

    Current period

    USD 15.8 million

    –

    Exact inputs and evidence

    15799916 − 8736526 = 7063390 USD

    8736526 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    15799916 USD · 2004-01-01 – 2004-12-31

    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 3.97 million

    Prior period

    −USD 2.74 million

    –

    Current period

    USD 1.24 million

    –

    Exact inputs and evidence

    1235022 − -2736258 = 3971280 USD

    -2736258 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    1235022 USD · 2004-01-01 – 2004-12-31

    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 994,571

    Prior period

    −USD 77,486

    –

    Current period

    USD 917,085

    –

    Exact inputs and evidence

    917085 − -77486 = 994571 USD

    -77486 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    917085 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +299.8%

    Prior period

    USD 14,647

    –

    Current period

    USD 58,552

    –

    Exact inputs and evidence

    58552 − 14647 = 43905 USD

    14647 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    58552 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 15.8 million 100% of revenue
  • Cost of revenue USD 9.47 million 60% of revenue
  • Operating expenses USD 4.74 million 30% of revenue
  • Operating income USD 1.59 million 10% of revenue
  • Tax, interest and other Derived USD 357,489 2.3% of revenue
  • Net income USD 1.24 million 7.8% of revenue

Cash

  • Operating cash flow USD 917,085 5.8% of revenue
  • Capital expenditure USD 58,552 0.4% of revenue
  • Free cash flow Derived USD 858,533 5.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 117% of revenue.
  • 2002 Operating loss: operating costs were 124% of revenue.
  • 2003 Operating loss: operating costs were 127% of revenue.
  • 2004 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable-120464 Unavailable
Source
2001 2001-01-01 – 2001-12-318102783 9476562 Derived -1373779 74759 Derived -1448538 Unavailable
Source
2002 2002-01-01 – 2002-12-315374523 6651907 Derived -1277384 183093 Derived -1460477 -534205 Derived
Source
2003 2003-01-01 – 2003-12-318736526 11099576 Derived -2363050 373208 Derived -2736258 -92133 Derived
Source
2004 2004-01-01 – 2004-12-3115799916 14207405 Derived 1592511 357489 Derived 1235022 858533 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 15.8M 2004
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.17.1M12.8M8.5M4.3M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue8102783
2002Revenue5374523
2003Revenue8736526
2004Revenue15799916

Revenue growth

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

80.8% 2004
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.90%57%24%-10%-43%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year-33.7%
2003Year over year62.6%
2004Year over year80.8%

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 10.1% 2004
Net margin 7.8% 2004
Free cash flow margin 5.4% 2004
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.13%1%-11%-23%-35%2000-12-312001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001Operating margin-17%
2002Operating margin-23.8%
2003Operating margin-27%
2004Operating margin10.1%
2000Net marginNot reported
2001Net margin-17.9%
2002Net margin-27.2%
2003Net margin-31.3%
2004Net margin7.8%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-9.9%
2003Free cash flow margin-1.1%
2004Free cash flow margin5.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 917.1K 2004
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.1.0M617.6K204.1K-209.4K-623.0K20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow-508878
2003Operating cash flow-77486
2004Operating cash flow917085

Free cash flow

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

USD 858.5K 2004
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.970.0K566.1K162.2K-241.7K-645.6K20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flow-534205
2003Free cash flow-92133
2004Free cash flow858533

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.76× 2004
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.0.83×0.62×0.41×0.21×0.00×20002001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0×
2001Current assets / current liabilities0.08×
2002Current assets / current liabilities0.75×
2003Current assets / current liabilities0.24×
2004Current assets / current liabilities0.76×

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
2000 2000-01-01 – 2000-12-31
−USD 120,464
Exact value

Exact value: -120464 USD

2000-01-01 – 2000-12-31: -120464 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
−USD 1.45 million
Exact value

Exact value: -1448538 USD

2001-01-01 – 2001-12-31: -1448538 USD Inspect Net Income 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 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 1.46 million
Exact value

Exact value: -1460477 USD

2002-01-01 – 2002-12-31: -1460477 USD Inspect Net Income Open source
Share or cite

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

−USD 508,878
Exact value

Exact value: -508878 USD

2002-01-01 – 2002-12-31: -508878 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 25,327
Exact value

Exact value: 25327 USD

2002-01-01 – 2002-12-31: 25327 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 534,205
Calculation and evidence

-508878 − 25327 USD

Exact free cash flow: -534205 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 2.74 million
Exact value

Exact value: -2736258 USD

2003-01-01 – 2003-12-31: -2736258 USD Inspect Net Income Open source
Share or cite

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

−USD 77,486
Exact value

Exact value: -77486 USD

2003-01-01 – 2003-12-31: -77486 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 14,647
Exact value

Exact value: 14647 USD

2003-01-01 – 2003-12-31: 14647 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 92,133
Calculation and evidence

-77486 − 14647 USD

Exact free cash flow: -92133 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 1.24 million
Exact value

Exact value: 1235022 USD

2004-01-01 – 2004-12-31: 1235022 USD Inspect Net Income Open source
Share or cite

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

USD 917,085
Exact value

Exact value: 917085 USD

2004-01-01 – 2004-12-31: 917085 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 58,552
Exact value

Exact value: 58552 USD

2004-01-01 – 2004-12-31: 58552 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 858,533
Calculation and evidence

917085 − 58552 USD

Exact free cash flow: 858533 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001118344, 1118344, edgar:1118344

Also known as ZURICKIRCH CORP