Fifth Season International, Inc.

EDGAR

23 filing records in this dataset, filed from 2008-07-15 to 2012-12-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

20.8 million USD

2013 Q1 · USD

Exact inputs and evidence

Operating margin

-7.64%

2013 Q1 · %

Exact inputs and evidence
  • Operating Income: -1584994 USD Source
  • Revenue: 20759438 USD Source

Operating cash flow

-15.3 million USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10744171 USD Source
  • Operating Cash Flow: 25996718 USD Source
Cash and cash equivalents
156 thousand USD Source
Exact value

155690 USD

Long-term debt including current maturities
Not available
Shares outstanding
400 million shares Source
Exact value

399999847 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 399999847 shares · 2011-09-30· Source
  • 399999847 shares · 2012-09-30· Source

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

-17.7 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: 132191 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 1116770 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -3261199 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -9671598 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -3802396 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

12.9 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -66479048 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -68679864 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -1734834 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 25996718 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -1734834 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 10744171 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 25996718 USD · 2012-01-01 – 2012-06-30 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: 2012-12-03.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2011-12-31
  • Operating income: 4 of 11 periods available· newest 2011-12-31
  • Net income: 5 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2011-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2011-12-31
  • Total liabilities: 3 of 11 periods available· newest 2011-12-31
  • Current assets: 5 of 11 periods available· newest 2011-12-31
  • Current liabilities: 5 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    +255.1%

    Prior period

    USD 55.97 million

    –

    Current period

    USD 198.73 million

    –

    Exact inputs and evidence

    198727111 − 55969766 = 142757345 USD

    55969766 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    198727111 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -98.5%

    Prior period

    USD 9.05 million

    –

    Current period

    USD 132,191

    –

    Exact inputs and evidence

    132191 − 9048739 = -8916548 USD

    9048739 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    132191 USD · 2011-01-01 – 2011-12-31

    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 59.39 million

    Prior period

    −USD 7.09 million

    –

    Current period

    −USD 66.48 million

    –

    Exact inputs and evidence

    -66479048 − -7090093 = -59388955 USD

    -7090093 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -66479048 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2012 2011-01-01 – 2011-12-31

  • Revenue USD 198.73 million 100% of revenue
  • Cost of revenue USD 195.28 million 98% of revenue
  • Operating expenses USD 6.53 million 3.3% of revenue
  • Operating income −USD 3.09 million −1.6% of revenue
  • Tax, interest and other Derived −USD 3.22 million −1.6% of revenue
  • Net income USD 132,191 0.1% of revenue

Cash

  • Operating cash flow −USD 66.48 million −33% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Operating loss: operating costs were 102% of revenue.
  • 2012 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 UnavailableUnavailableUnavailable-200724 Unavailable
Source
2009 2008-07-01 – 2009-06-300 71200 Derived -71200 0 Derived -71200 Unavailable
Source
2010 2009-07-01 – 2010-06-300 17950 Derived -17950 -265000 Derived 247050 Unavailable
Source
2011 2010-01-01 – 2010-12-3155969766 57220483 Derived -1250717 -10299456 Derived 9048739 Unavailable
Source
2012 2011-01-01 – 2011-12-31198727111 201812620 Derived -3085509 -3217700 Derived 132191 Unavailable
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 198.7M 2012
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.214.6M161.0M107.3M53.7M0.020072009201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2009Revenue0
2010Revenue0
2011Revenue55969766
2012Revenue198727111

Revenue growth

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

255.1% 2012
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.275%207%138%69%0%20072009201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over year255.1%

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 -1.6% 2012
Net margin 0.1% 2012
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.17.6%12.3%7.0%1.6%-3.7%2007-12-312009201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating margin-2.2%
2012Operating margin-1.6%
2007Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2011Net margin16.2%
2012Net margin0.1%
2007Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -66.5M 2012
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.5.3M-14.0M-33.2M-52.5M-71.8M20072009201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow-7090093
2012Operating cash flow-66479048

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailable
2012Free cash flowUnavailable

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.

81.1% 2012
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.88%66%44%22%0%2007-12-312009-06-30201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2009-06-30Liabilities / assetsNot reported
2010Liabilities / assetsNot reported
2011Liabilities / assets44.2%
2012Liabilities / assets81.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.81× 2012
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.0.87×0.66×0.44×0.22×0.00×20072009201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0×
2009Current assets / current liabilities0×
2010Current assets / current liabilities0×
2011Current assets / current liabilities0.76×
2012Current assets / current liabilities0.81×

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
2007 2007-01-01 – 2007-12-31
−USD 200,724
Exact value

Exact value: -200724 USD

2007-01-01 – 2007-12-31: -200724 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 2008-07-01 – 2009-06-30
−USD 71,200
Exact value

Exact value: -71200 USD

2008-07-01 – 2009-06-30: -71200 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.

2010 2009-07-01 – 2010-06-30
USD 247,050
Exact value

Exact value: 247050 USD

2009-07-01 – 2010-06-30: 247050 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.

2011 2010-01-01 – 2010-12-31
USD 9.05 million
Exact value

Exact value: 9048739 USD

2010-01-01 – 2010-12-31: 9048739 USD Inspect Net Income Open source
Share or cite

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

−USD 7.09 million
Exact value

Exact value: -7090093 USD

2010-01-01 – 2010-12-31: -7090093 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.

2012 2011-01-01 – 2011-12-31
USD 132,191
Exact value

Exact value: 132191 USD

2011-01-01 – 2011-12-31: 132191 USD Inspect Net Income Open source
Share or cite

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

−USD 66.48 million
Exact value

Exact value: -66479048 USD

2011-01-01 – 2011-12-31: -66479048 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.

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 · 656 latest values · 656 originally reported values

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

Identifiers: 0001417907, 1417907, dyer, edgar:1417907

Also known as Dynasty Energy Resources, Inc., Fifth Season International, Inc.