OMNICITY CORP.

EDGAR

23 filing records in this dataset, filed from 2007-11-08 to 2011-05-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.21 million USD

2011-01-31 · USD

Exact inputs and evidence

Operating margin

-27.49%

2011-01-31 · %

Exact inputs and evidence
  • Operating Income: -331492 USD Source
  • Revenue: 1205804 USD Source
Cash and cash equivalents
31.3 thousand USD Source
Exact value

31250 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

-968 thousand USD

2009-08-01 – 2010-07-31

Exact inputs and evidence
  • Operating cash flow: -288093 USD · 2009-08-01 – 2009-10-31 Source
  • Operating cash flow: -1019514 USD · 2009-08-01 – 2010-01-31 Source
  • Operating cash flow: -288093 USD · 2009-08-01 – 2009-10-31 Source
  • Operating cash flow: -1177882 USD · 2009-08-01 – 2010-04-30 Source
  • Operating cash flow: -1019514 USD · 2009-08-01 – 2010-01-31 Source
  • Operating cash flow: -967680 USD · 2009-08-01 – 2010-07-31 Source
  • Operating cash flow: -1177882 USD · 2009-08-01 – 2010-04-30 Source

Capital expenditure

1.86 million USD

2009-08-01 – 2010-07-31

Exact inputs and evidence
  • Capital expenditure: 122405 USD · 2009-08-01 – 2009-10-31 Source
  • Capital expenditure: 858716 USD · 2009-08-01 – 2010-01-31 Source
  • Capital expenditure: 122405 USD · 2009-08-01 – 2009-10-31 Source
  • Capital expenditure: 1645185 USD · 2009-08-01 – 2010-04-30 Source
  • Capital expenditure: 858716 USD · 2009-08-01 – 2010-01-31 Source
  • Capital expenditure: 1861188 USD · 2009-08-01 – 2010-07-31 Source
  • Capital expenditure: 1645185 USD · 2009-08-01 – 2010-04-30 Source

Free cash flow

-2.83 million USD

2009-08-01 – 2010-07-31

Exact inputs and evidence
  • Operating cash flow: -288093 USD · 2009-08-01 – 2009-10-31 Source
  • Operating cash flow: -1019514 USD · 2009-08-01 – 2010-01-31 Source
  • Operating cash flow: -288093 USD · 2009-08-01 – 2009-10-31 Source
  • Operating cash flow: -1177882 USD · 2009-08-01 – 2010-04-30 Source
  • Operating cash flow: -1019514 USD · 2009-08-01 – 2010-01-31 Source
  • Operating cash flow: -967680 USD · 2009-08-01 – 2010-07-31 Source
  • Operating cash flow: -1177882 USD · 2009-08-01 – 2010-04-30 Source
  • Capital expenditure: 122405 USD · 2009-08-01 – 2009-10-31 Source
  • Capital expenditure: 858716 USD · 2009-08-01 – 2010-01-31 Source
  • Capital expenditure: 122405 USD · 2009-08-01 – 2009-10-31 Source
  • Capital expenditure: 1645185 USD · 2009-08-01 – 2010-04-30 Source
  • Capital expenditure: 858716 USD · 2009-08-01 – 2010-01-31 Source
  • Capital expenditure: 1861188 USD · 2009-08-01 – 2010-07-31 Source
  • Capital expenditure: 1645185 USD · 2009-08-01 – 2010-04-30 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: 2011-05-12.

Financial data available through: 2010-07-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2010-07-31
  • Operating income: 3 of 11 periods available· newest 2010-07-31
  • Net income: 3 of 11 periods available· newest 2010-07-31
  • Operating cash flow: 2 of 11 periods available· newest 2010-07-31
  • Capital expenditure: 2 of 11 periods available· newest 2010-07-31
  • Total assets: 3 of 11 periods available· newest 2010-07-31
  • Total liabilities: 3 of 11 periods available· newest 2010-07-31
  • Current assets: 3 of 11 periods available· newest 2010-07-31
  • Current liabilities: 3 of 11 periods available· newest 2010-07-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2010-07-31
  • 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

    +106.4%

    Prior period

    USD 1.68 million

    –

    Current period

    USD 3.48 million

    –

    Exact inputs and evidence

    3475828 − 1684350 = 1791478 USD

    1684350 USD · 2008-08-01 – 2009-07-31

    Inspect prior input Prior source

    3475828 USD · 2009-08-01 – 2010-07-31

    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 149,492

    Prior period

    −USD 2.64 million

    –

    Current period

    −USD 2.49 million

    –

    Exact inputs and evidence

    -2487160 − -2636652 = 149492 USD

    -2636652 USD · 2008-08-01 – 2009-07-31

    Inspect prior input Prior source

    -2487160 USD · 2009-08-01 – 2010-07-31

    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 163,945

    Prior period

    −USD 1.13 million

    –

    Current period

    −USD 967,680

    –

    Exact inputs and evidence

    -967680 − -1131625 = 163945 USD

    -1131625 USD · 2008-08-01 – 2009-07-31

    Inspect prior input Prior source

    -967680 USD · 2009-08-01 – 2010-07-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +117.8%

    Prior period

    USD 854,706

    –

    Current period

    USD 1.86 million

    –

    Exact inputs and evidence

    1861188 − 854706 = 1006482 USD

    854706 USD · 2008-08-01 – 2009-07-31

    Inspect prior input Prior source

    1861188 USD · 2009-08-01 – 2010-07-31

    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.

2010 2009-08-01 – 2010-07-31

  • Revenue USD 3.48 million 100% of revenue
  • Operating costs Derived USD 5.67 million 163% of revenue
  • Operating income −USD 2.19 million −63% of revenue
  • Tax, interest and other Derived USD 293,998 8.5% of revenue
  • Net income −USD 2.49 million −72% of revenue

Cash

  • Operating cash flow −USD 967,680 −28% of revenue
  • Capital expenditure USD 1.86 million 54% of revenue
  • Free cash flow Derived −USD 2.83 million −81% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 192% of revenue.
  • 2009 Operating loss: operating costs were 231% of revenue.
  • 2010 Operating loss: operating costs were 163% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-08-01 – 2008-07-311034310 1989627 Derived -955317 24544 Derived -979861 Unavailable
Source
2009 2008-08-01 – 2009-07-311684350 3889867 Derived -2205517 431135 Derived -2636652 -1986331 Derived
Source
2010 2009-08-01 – 2010-07-313475828 5668990 Derived -2193162 293998 Derived -2487160 -2828868 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 3.5M 2010
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.3.8M2.8M1.9M938.5K0.0200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue1034310
2009Revenue1684350
2010Revenue3475828

Revenue growth

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

106.4% 2010
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.115%86%57%29%0%200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year62.8%
2010Year over year106.4%

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 -63.1% 2010
Net margin -71.6% 2010
Free cash flow margin -81.4% 2010
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%-33%-78%-124%-169%200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-92.4%
2009Operating margin-130.9%
2010Operating margin-63.1%
2008Net margin-94.7%
2009Net margin-156.5%
2010Net margin-71.6%
2008Free cash flow marginNot reported
2009Free cash flow margin-117.9%
2010Free cash flow margin-81.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -967.7K 2010
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.90.5K-237.6K-565.8K-894.0K-1.2M200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow-1131625
2010Operating cash flow-967680

Free cash flow

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

USD -2.8M 2010
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.226.3K-594.1K-1.4M-2.2M-3.1M200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailableNo source recorded
2009Free cash flow-1986331
2010Free cash flow-2828868

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.

121.3% 2010
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.253%189%126%63%0%200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets233.8%
2009Liabilities / assets132.1%
2010Liabilities / assets121.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 2010
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.0.13×0.10×0.07×0.03×0.00×200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.03×
2009Current assets / current liabilities0.12×
2010Current assets / current liabilities0.08×

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
2008 2007-08-01 – 2008-07-31
−USD 979,861
Exact value

Exact value: -979861 USD

2007-08-01 – 2008-07-31: -979861 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.

2009 2008-08-01 – 2009-07-31
−USD 2.64 million
Exact value

Exact value: -2636652 USD

2008-08-01 – 2009-07-31: -2636652 USD Inspect Net Income Open source
Share or cite

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

−USD 1.13 million
Exact value

Exact value: -1131625 USD

2008-08-01 – 2009-07-31: -1131625 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 854,706
Exact value

Exact value: 854706 USD

2008-08-01 – 2009-07-31: 854706 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.99 million
Calculation and evidence

-1131625 − 854706 USD

Exact free cash flow: -1986331 USD

Share or cite

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

2010 2009-08-01 – 2010-07-31
−USD 2.49 million
Exact value

Exact value: -2487160 USD

2009-08-01 – 2010-07-31: -2487160 USD Inspect Net Income Open source
Share or cite

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

−USD 967,680
Exact value

Exact value: -967680 USD

2009-08-01 – 2010-07-31: -967680 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 1.86 million
Exact value

Exact value: 1861188 USD

2009-08-01 – 2010-07-31: 1861188 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.83 million
Calculation and evidence

-967680 − 1861188 USD

Exact free cash flow: -2828868 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001411586, 1411586, edgar:1411586

Also known as BEAR RIVER RESOURCES, INC.