DYNAMIC VENTURES CORP.

EDGAR

17 filing records in this dataset, filed from 2009-12-22 to 2012-09-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.33 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

-3.82%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: -165386 USD Source
  • Revenue: 4327595 USD Source

Operating cash flow

-311 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -633963 USD Source
  • Operating Cash Flow: -323060 USD Source
Cash and cash equivalents
385 thousand USD Source
Exact value

385136 USD

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

58804127 shares

Reported share-count change

17.43% · 8.73 million 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
  • 50075000 shares · 2011-06-30· Source
  • 58804127 shares · 2012-06-30· Source

Trailing twelve months

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

Revenue

20.1 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Revenue: 4735848 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 12794654 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 6052950 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 4266248 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 4327595 USD · 2012-04-01 – 2012-06-30 Source

Net income

-1.09 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Net income: -351707 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: -664313 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -668526 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -229451 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -513527 USD · 2012-04-01 – 2012-06-30 Source

Operating cash flow

-559 thousand USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: -37293 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 102315 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 177065 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -37293 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -323060 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -633963 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -323060 USD · 2012-01-01 – 2012-03-31 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: 2012-09-07.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2011-12-31
  • Operating income: 3 of 11 periods available· newest 2011-12-31
  • Net income: 3 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-12-31
  • Total assets: 3 of 11 periods available· newest 2011-12-31
  • Total liabilities: 3 of 11 periods available· newest 2011-12-31
  • Current assets: 3 of 11 periods available· newest 2011-12-31
  • Current liabilities: 3 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 3 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

    +259.9%

    Prior period

    USD 3.55 million

    –

    Current period

    USD 12.79 million

    –

    Exact inputs and evidence

    12794654 − 3554733 = 9239921 USD

    3554733 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    12794654 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

    −USD 507,411

    Prior period

    −USD 156,902

    –

    Current period

    −USD 664,313

    –

    Exact inputs and evidence

    -664313 − -156902 = -507411 USD

    -156902 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -664313 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 302,201

    Prior period

    −USD 125,136

    –

    Current period

    USD 177,065

    –

    Exact inputs and evidence

    177065 − -125136 = 302201 USD

    -125136 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    177065 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.

  • Capital expenditure

    +USD 84,312

    Prior period

    USD 0

    –

    Current period

    USD 84,312

    –

    Exact inputs and evidence

    84312 − 0 = 84312 USD

    0 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    84312 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.

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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 12.79 million 100% of revenue
  • Cost of revenue USD 11.86 million 93% of revenue
  • Operating expenses USD 1.43 million 11% of revenue
  • Operating income −USD 489,845 −3.8% of revenue
  • Tax, interest and other Derived USD 174,468 1.4% of revenue
  • Net income −USD 664,313 −5.2% of revenue

Cash

  • Operating cash flow USD 177,065 1.4% of revenue
  • Capital expenditure USD 84,312 0.7% of revenue
  • Free cash flow Derived USD 92,753 0.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 109% of revenue.
  • 2010 Operating loss: operating costs were 104% of revenue.
  • 2011 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-313570550 3903021 Derived -332471 -6159 Derived -326312 -34119 Derived
Source
2010 2010-01-01 – 2010-12-313554733 3710968 Derived -156235 667 Derived -156902 -125136 Derived
Source
2011 2011-01-01 – 2011-12-3112794654 13284499 Derived -489845 174468 Derived -664313 92753 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 12.8M 2011
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.13.8M10.4M6.9M3.5M0.0200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue3570550
2010Revenue3554733
2011Revenue12794654

Revenue growth

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

259.9% 2011
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.281%205%130%54%-21%200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-0.4%
2011Year over year259.9%

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 -3.8% 2011
Net margin -5.2% 2011
Free cash flow margin 0.7% 2011
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.1.5%-1.4%-4.3%-7.2%-10.1%200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-9.3%
2010Operating margin-4.4%
2011Operating margin-3.8%
2009Net margin-9.1%
2010Net margin-4.4%
2011Net margin-5.2%
2009Free cash flow margin-1%
2010Free cash flow margin-3.5%
2011Free cash flow margin0.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 177.1K 2011
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.201.2K113.6K26.0K-61.7K-149.3K200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-30943
2010Operating cash flow-125136
2011Operating cash flow177065

Free cash flow

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

USD 92.8K 2011
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.110.2K47.0K-16.2K-79.4K-142.6K200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-34119
2010Free cash flow-125136
2011Free cash flow92753

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.

119.6% 2011
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.129%97%65%32%0%200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets21%
2010Liabilities / assets109.2%
2011Liabilities / assets119.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.77× 2011
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.4.76×3.57×2.38×1.19×0.00×200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities4.41×
2010Current assets / current liabilities1.11×
2011Current assets / current liabilities0.77×

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
2009 2009-01-01 – 2009-12-31
−USD 326,312
Exact value

Exact value: -326312 USD

2009-01-01 – 2009-12-31: -326312 USD Inspect Net Income Open source
Share or cite

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

−USD 30,943
Exact value

Exact value: -30943 USD

2009-01-01 – 2009-12-31: -30943 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 3,176
Exact value

Exact value: 3176 USD

2009-01-01 – 2009-12-31: 3176 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34,119
Calculation and evidence

-30943 − 3176 USD

Exact free cash flow: -34119 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 156,902
Exact value

Exact value: -156902 USD

2010-01-01 – 2010-12-31: -156902 USD Inspect Net Income Open source
Share or cite

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

−USD 125,136
Exact value

Exact value: -125136 USD

2010-01-01 – 2010-12-31: -125136 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 0
Exact value

Exact value: 0 USD

2010-01-01 – 2010-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 125,136
Calculation and evidence

-125136 − 0 USD

Exact free cash flow: -125136 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 664,313
Exact value

Exact value: -664313 USD

2011-01-01 – 2011-12-31: -664313 USD Inspect Net Income Open source
Share or cite

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

USD 177,065
Exact value

Exact value: 177065 USD

2011-01-01 – 2011-12-31: 177065 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 84,312
Exact value

Exact value: 84312 USD

2011-01-01 – 2011-12-31: 84312 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 92,753
Calculation and evidence

177065 − 84312 USD

Exact free cash flow: 92753 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.

17 filings · 481 latest values · 481 originally reported values

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

Identifiers: 0001454384, 1454384, edgar:1454384

Also known as DYNAMIC VENTURES CORP, DYNAMIC VENTURES CORP.