Revenue
4.33 million USD
2012 Q2 · USD
Exact inputs and evidence
- Revenue: 4327595 USD Source
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.
4.33 million USD
2012 Q2 · USD
-3.82%
2012 Q2 · %
-311 thousand USD
2012 Q2 · USD
385136 USD
58804127 shares
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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
20.1 million USD
2011-07-01 – 2012-06-30
-1.09 million USD
2011-07-01 – 2012-06-30
-559 thousand USD
2011-07-01 – 2012-06-30
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 3.55 million
–
Current period
USD 12.79 million
–
12794654 − 3554733 = 9239921 USD
3554733 USD · 2010-01-01 – 2010-12-31
Inspect prior input Prior source12794654 USD · 2011-01-01 – 2011-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 156,902
–
Current period
−USD 664,313
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 125,136
–
Current period
USD 177,065
–
177065 − -125136 = 302201 USD
-125136 USD · 2010-01-01 – 2010-12-31
Inspect prior input Prior source177065 USD · 2011-01-01 – 2011-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 0
–
Current period
USD 84,312
–
84312 − 0 = 84312 USD
0 USD · 2010-01-01 – 2010-12-31
Inspect prior input Prior source84312 USD · 2011-01-01 – 2011-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2009 2009-01-01 – 2009-12-31 | 3570550 | 3903021 Derived | -332471 | -6159 Derived | -326312 | -34119 Derived | Source
|
| 2010 2010-01-01 – 2010-12-31 | 3554733 | 3710968 Derived | -156235 | 667 Derived | -156902 | -125136 Derived | Source
|
| 2011 2011-01-01 – 2011-12-31 | 12794654 | 13284499 Derived | -489845 | 174468 Derived | -664313 | 92753 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Revenue | 3570550 |
|
| 2010 | Revenue | 3554733 |
|
| 2011 | Revenue | 12794654 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Year over year | No prior comparable period |
|
| 2010 | Year over year | -0.4% |
|
| 2011 | Year over year | 259.9% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Operating margin | -9.3% |
|
| 2010 | Operating margin | -4.4% |
|
| 2011 | Operating margin | -3.8% |
|
| 2009 | Net margin | -9.1% |
|
| 2010 | Net margin | -4.4% |
|
| 2011 | Net margin | -5.2% |
|
| 2009 | Free cash flow margin | -1% |
|
| 2010 | Free cash flow margin | -3.5% |
|
| 2011 | Free cash flow margin | 0.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Operating cash flow | -30943 |
|
| 2010 | Operating cash flow | -125136 |
|
| 2011 | Operating cash flow | 177065 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Free cash flow | -34119 |
|
| 2010 | Free cash flow | -125136 |
|
| 2011 | Free cash flow | 92753 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Liabilities / assets | 21% |
|
| 2010 | Liabilities / assets | 109.2% |
|
| 2011 | Liabilities / assets | 119.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Current assets / current liabilities | 4.41× |
|
| 2010 | Current assets / current liabilities | 1.11× |
|
| 2011 | Current assets / current liabilities | 0.77× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2009 2009-01-01 – 2009-12-31 | −USD 326,312 Exact valueExact value: -326312 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 30,943 Exact valueExact value: -30943 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3,176 Exact valueExact value: 3176 USD Share or citeThe 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 citeThe citation records this snapshot. The page link may show a newer release later. |
| 2010 2010-01-01 – 2010-12-31 | −USD 156,902 Exact valueExact value: -156902 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 125,136 Exact valueExact value: -125136 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe 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 citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2011-01-01 – 2011-12-31 | −USD 664,313 Exact valueExact value: -664313 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 177,065 Exact valueExact value: 177065 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 84,312 Exact valueExact value: 84312 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 92,753 Calculation and evidence177065 − 84312 USD Exact free cash flow: 92753 USD
Share or citeThe 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.
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.