Digital Domain Media Group, Inc.

EDGAR

6 filing records in this dataset, filed from 2011-05-16 to 2012-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

33 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

-69.55%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: -22928000 USD Source
  • Revenue: 32965000 USD Source

Operating cash flow

-12.5 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34342000 USD Source
  • Operating Cash Flow: -21848000 USD Source

Free cash flow

-15.5 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34342000 USD Source
  • Operating Cash Flow: -21848000 USD Source
  • Capital Expenditure: 5879000 USD Source
  • Capital Expenditure: 2889000 USD Source
Cash and cash equivalents
6.58 million USD Source
Exact value

6584000 USD

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

43563481 shares

Trailing twelve months

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

Revenue

102 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Revenue: 16636000 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 98626000 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 77497000 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 31141000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 32965000 USD · 2012-04-01 – 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: 2012-08-14.

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: 2 of 11 periods available· newest 2011-12-31
  • Total liabilities: 2 of 11 periods available· newest 2011-12-31
  • Current assets: 2 of 11 periods available· newest 2011-12-31
  • Current liabilities: 2 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

    -6.2%

    Prior period

    USD 105.2 million

    –

    Current period

    USD 98.63 million

    –

    Exact inputs and evidence

    98626000 − 105199000 = -6573000 USD

    105199000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    98626000 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 98.23 million

    Prior period

    −USD 42.47 million

    –

    Current period

    −USD 140.7 million

    –

    Exact inputs and evidence

    -140702000 − -42471000 = -98231000 USD

    -42471000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -140702000 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

    +184.3%

    Prior period

    USD 15.62 million

    –

    Current period

    USD 44.4 million

    –

    Exact inputs and evidence

    44400000 − 15620000 = 28780000 USD

    15620000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    44400000 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

    +61.9%

    Prior period

    USD 10.64 million

    –

    Current period

    USD 17.23 million

    –

    Exact inputs and evidence

    17227000 − 10640000 = 6587000 USD

    10640000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    17227000 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 98.63 million 100% of revenue
  • Operating costs Derived USD 173.74 million 176% of revenue
  • Operating income −USD 75.11 million −76% of revenue
  • Tax, interest and other Derived USD 65.59 million 67% of revenue
  • Net income −USD 140.7 million −143% of revenue

Cash

  • Operating cash flow USD 44.4 million 45% of revenue
  • Capital expenditure USD 17.23 million 17% of revenue
  • Free cash flow Derived USD 27.17 million 28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 Operating loss: operating costs were 114% of revenue.
  • 2011 Operating loss: operating costs were 176% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-08 – 2009-12-3122382000 19306000 Derived 3076000 -4883000 Derived 7959000 2212000 Derived
Source
2010 2010-01-01 – 2010-12-31105199000 119657000 Derived -14458000 28013000 Derived -42471000 4980000 Derived
Source
2011 2011-01-01 – 2011-12-3198626000 173735000 Derived -75109000 65593000 Derived -140702000 27173000 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 98.6M 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.113.6M85.2M56.8M28.4M0.0200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue22382000
2010Revenue105199000
2011Revenue98626000

Revenue growth

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

-6.2% 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.400%291%182%73%-36%200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year370%
2011Year over year-6.2%

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 -76.2% 2011
Net margin -142.7% 2011
Free cash flow margin 27.6% 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.50%-2%-54%-105%-157%200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin13.7%
2010Operating margin-13.7%
2011Operating margin-76.2%
2009Net margin35.6%
2010Net margin-40.4%
2011Net margin-142.7%
2009Free cash flow margin9.9%
2010Free cash flow margin4.7%
2011Free cash flow margin27.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 44.4M 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.48.0M36.0M24.0M12.0M0.0200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow3605000
2010Operating cash flow15620000
2011Operating cash flow44400000

Free cash flow

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

USD 27.2M 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.29.3M22.0M14.7M7.3M0.0200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow2212000
2010Free cash flow4980000
2011Free cash flow27173000

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.

81.9% 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.110%83%55%28%0%2009-12-3120102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010Liabilities / assets102.2%
2011Liabilities / assets81.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.68× 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.0.74×0.55×0.37×0.18×0.00×2009-12-3120102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities0.39×
2011Current assets / current liabilities0.68×

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 2009-01-08 – 2009-12-31
USD 7.96 million
Exact value

Exact value: 7959000 USD

2009-01-08 – 2009-12-31: 7959000 USD Inspect Net Income Open source
Share or cite

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

USD 3.61 million
Exact value

Exact value: 3605000 USD

2009-01-08 – 2009-12-31: 3605000 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 1.39 million
Exact value

Exact value: 1393000 USD

2009-01-08 – 2009-12-31: 1393000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.21 million
Calculation and evidence

3605000 − 1393000 USD

Exact free cash flow: 2212000 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 42.47 million
Exact value

Exact value: -42471000 USD

2010-01-01 – 2010-12-31: -42471000 USD Inspect Net Income Open source
Share or cite

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

USD 15.62 million
Exact value

Exact value: 15620000 USD

2010-01-01 – 2010-12-31: 15620000 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 10.64 million
Exact value

Exact value: 10640000 USD

2010-01-01 – 2010-12-31: 10640000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.98 million
Calculation and evidence

15620000 − 10640000 USD

Exact free cash flow: 4980000 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 140.7 million
Exact value

Exact value: -140702000 USD

2011-01-01 – 2011-12-31: -140702000 USD Inspect Net Income Open source
Share or cite

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

USD 44.4 million
Exact value

Exact value: 44400000 USD

2011-01-01 – 2011-12-31: 44400000 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 17.23 million
Exact value

Exact value: 17227000 USD

2011-01-01 – 2011-12-31: 17227000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.17 million
Calculation and evidence

44400000 − 17227000 USD

Exact free cash flow: 27173000 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.

6 filings · 474 latest values · 474 originally reported values

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

Identifiers: 0001490930, 1490930, edgar:1490930

Also known as Digital Domain Holdings Corp, Digital Domain Media Group, Inc.