DANIELS CORPORATE ADVISORY COMPANY, INC.

EDGAR

61 filing records in this dataset, filed from 2010-08-31 to 2022-10-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

335 thousand USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-43.03%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -144305 USD Source
  • Revenue: 335366 USD Source

Operating cash flow

-77.8 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -328235 USD Source
  • Operating Cash Flow: -250419 USD Source
Cash and cash equivalents
49.1 thousand USD Source
Exact value

49071 USD

Long-term debt including current maturities
Not available
Shares outstanding
1.74 billion shares Source
Exact value

1741199100 shares

Reported share-count change

189.00% · 1.14 billion 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
  • 602493656 shares · 2021-08-31· Source
  • 1741199100 shares · 2022-08-31· 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

2.17 million USD

2021-09-01 – 2022-08-31

Exact inputs and evidence
  • Revenue: 4384297 USD · 2020-12-01 – 2021-11-30 Source
  • Revenue: 3544792 USD · 2020-12-01 – 2021-08-31 Source
  • Revenue: 582769 USD · 2021-12-01 – 2022-02-28 Source
  • Revenue: 410464 USD · 2022-03-01 – 2022-05-31 Source
  • Revenue: 335366 USD · 2022-06-01 – 2022-08-31 Source

Net income

-2.1 million USD

2021-09-01 – 2022-08-31

Exact inputs and evidence
  • Net income: 102251 USD · 2020-12-01 – 2021-11-30 Source
  • Net income: 347212 USD · 2020-12-01 – 2021-08-31 Source
  • Net income: -1160994 USD · 2021-12-01 – 2022-02-28 Source
  • Net income: -399220 USD · 2022-03-01 – 2022-05-31 Source
  • Net income: -293457 USD · 2022-06-01 – 2022-08-31 Source

Operating cash flow

-614 thousand USD

2021-09-01 – 2022-08-31

Exact inputs and evidence
  • Operating cash flow: -283106 USD · 2020-12-01 – 2021-11-30 Source
  • Operating cash flow: 2818 USD · 2020-12-01 – 2021-08-31 Source
  • Operating cash flow: -126091 USD · 2021-12-01 – 2022-02-28 Source
  • Operating cash flow: -250419 USD · 2021-12-01 – 2022-05-31 Source
  • Operating cash flow: -126091 USD · 2021-12-01 – 2022-02-28 Source
  • Operating cash flow: -328235 USD · 2021-12-01 – 2022-08-31 Source
  • Operating cash flow: -250419 USD · 2021-12-01 – 2022-05-31 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: 2022-10-17.

Financial data available through: 2021-11-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-11-30
  • Operating income: 8 of 11 periods available· newest 2020-11-30
  • Net income: 10 of 11 periods available· newest 2021-11-30
  • Operating cash flow: 9 of 11 periods available· newest 2021-11-30
  • Capital expenditure: 4 of 11 periods available· newest 2021-11-30
  • Total assets: 9 of 11 periods available· newest 2021-11-30
  • Total liabilities: 9 of 11 periods available· newest 2021-11-30
  • Current assets: 9 of 11 periods available· newest 2021-11-30
  • Current liabilities: 9 of 11 periods available· newest 2021-11-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2021-11-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 9 of 11 periods available· newest 2021-11-30

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

    +16.3%

    Prior period

    USD 3.77 million

    –

    Current period

    USD 4.38 million

    –

    Exact inputs and evidence

    4384297 − 3769161 = 615136 USD

    3769161 USD · 2019-12-01 – 2020-11-30

    Inspect prior input Prior source

    4384297 USD · 2020-12-01 – 2021-11-30

    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 866,075

    Prior period

    −USD 763,824

    –

    Current period

    USD 102,251

    –

    Exact inputs and evidence

    102251 − -763824 = 866075 USD

    -763824 USD · 2019-12-01 – 2020-11-30

    Inspect prior input Prior source

    102251 USD · 2020-12-01 – 2021-11-30

    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

    -218%

    Prior period

    USD 239,892

    –

    Current period

    −USD 283,106

    –

    Exact inputs and evidence

    -283106 − 239892 = -522998 USD

    239892 USD · 2019-12-01 – 2020-11-30

    Inspect prior input Prior source

    -283106 USD · 2020-12-01 – 2021-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -32.8%

    Prior period

    USD 551,165

    –

    Current period

    USD 370,257

    –

    Exact inputs and evidence

    370257 − 551165 = -180908 USD

    551165 USD · 2019-12-01 – 2020-11-30

    Inspect prior input Prior source

    370257 USD · 2020-12-01 – 2021-11-30

    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.

2021 2020-12-01 – 2021-11-30

  • Revenue USD 4.38 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 102,251 2.3% of revenue

Cash

  • Operating cash flow −USD 283,106 −6.5% of revenue
  • Capital expenditure USD 370,257 8.4% of revenue
  • Free cash flow Derived −USD 653,363 −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Operating loss: operating costs were 184% of revenue.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 4,360% of revenue.
  • 2018 Operating loss: operating costs were 103% of revenue.
  • 2019 Operating loss: operating costs were 108% of revenue.
  • 2020 Operating loss: operating costs were 127% of revenue.
  • 2021 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2011-12-01 – 2012-11-30114000 UnavailableUnavailableUnavailable-135198 Unavailable
Source
2013 2012-12-01 – 2013-11-30131360 241307 Derived -109947 -104644 Derived -5303 Unavailable
Source
2014 2013-12-01 – 2014-11-300 157996 Derived -157996 -455895 Derived 297899 Unavailable
Source
2015 2014-12-01 – 2015-11-3045493 1983392 Derived -1937899 1024870 Derived -2962769 Unavailable
Source
2018 2017-12-01 – 2018-11-302053655 2113262 Derived -59607 812008 Derived -871615 -536501 Derived
Source
2019 2018-12-01 – 2019-11-303836820 4154847 Derived -318027 1289402 Derived -1607429 -93582 Derived
Source
2020 2019-12-01 – 2020-11-303769161 4771616 Derived -1002455 -238631 Derived -763824 -311273 Derived
Source
2021 2020-12-01 – 2021-11-304384297 UnavailableUnavailableUnavailable102251 -653363 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 4.4M 2021
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.4.7M3.6M2.4M1.2M0.0201120152021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue0
2012Revenue114000
2013Revenue131360
2014Revenue0
2015Revenue45493
2018Revenue2053655
2019Revenue3836820
2020Revenue3769161
2021Revenue4384297

Revenue growth

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

16.3% 2021
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.102%48%-7%-61%-115%201120152021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year15.2%
2014Year over year-100%
2015Year over yearNo prior comparable period
2018Year over yearNo prior comparable period
2019Year over year86.8%
2020Year over year-1.8%
2021Year over year16.3%

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 -26.6% 2020
Net margin 2.3% 2021
Free cash flow margin -14.9% 2021
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.524%-1,366%-3,255%-5,144%-7,034%2011-11-3020152021-11-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-11-30Operating marginNot reported
2012-11-30Operating marginNot reported
2013Operating margin-83.7%
2014Operating marginNot reported
2015Operating margin-4,259.8%
2018Operating margin-2.9%
2019Operating margin-8.3%
2020Operating margin-26.6%
2021-11-30Operating marginNot reported
2011Net marginNot reported
2012Net margin-118.6%
2013Net margin-4%
2014Net marginNot reported
2015Net margin-6,512.6%
2018Net margin-42.4%
2019Net margin-41.9%
2020Net margin-20.3%
2021Net margin2.3%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2018Free cash flow margin-26.1%
2019Free cash flow margin-2.4%
2020Free cash flow margin-8.3%
2021Free cash flow margin-14.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -283.1K 2021
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.354.8K126.9K-101.0K-329.0K-556.9K201120152021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flowNot reportedNo source recorded
2012Operating cash flow-421
2013Operating cash flow-109000
2014Operating cash flow291924
2015Operating cash flow-255539
2018Operating cash flow-494001
2019Operating cash flow154943
2020Operating cash flow239892
2021Operating cash flow-283106

Free cash flow

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

USD -653.4K 2021
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.52.3K-137.2K-326.7K-516.2K-705.6K201120152021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailableNo source recorded
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2018Free cash flow-536501
2019Free cash flow-93582
2020Free cash flow-311273
2021Free cash flow-653363

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.

389.8% 2021
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.6,938%5,204%3,469%1,735%0%201120152021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets6,424.3%
2012Liabilities / assets960.2%
2013Liabilities / assets531.9%
2014Liabilities / assets203.7%
2015Liabilities / assets2,326.5%
2018Liabilities / assets457.6%
2019Liabilities / assets489.8%
2020Liabilities / assets427.5%
2021Liabilities / assets389.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.1× 2021
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.0.53×0.40×0.27×0.13×0.00×201120152021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.02×
2012Current assets / current liabilities0×
2013Current assets / current liabilities0.19×
2014Current assets / current liabilities0.49×
2015Current assets / current liabilities0.04×
2018Current assets / current liabilities0.2×
2019Current assets / current liabilities0.15×
2020Current assets / current liabilities0.11×
2021Current assets / current liabilities0.1×

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
2011 2010-12-01 – 2011-11-30
−USD 273,987
Exact value

Exact value: -273987 USD

2010-12-01 – 2011-11-30: -273987 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.

2012 2011-12-01 – 2012-11-30
−USD 135,198
Exact value

Exact value: -135198 USD

2011-12-01 – 2012-11-30: -135198 USD Inspect Net Income Open source
Share or cite

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

−USD 421
Exact value

Exact value: -421 USD

2011-12-01 – 2012-11-30: -421 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.

2013 2012-12-01 – 2013-11-30
−USD 5,303
Exact value

Exact value: -5303 USD

2012-12-01 – 2013-11-30: -5303 USD Inspect Net Income Open source
Share or cite

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

−USD 109,000
Exact value

Exact value: -109000 USD

2012-12-01 – 2013-11-30: -109000 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.

2014 2013-12-01 – 2014-11-30
USD 297,899
Exact value

Exact value: 297899 USD

2013-12-01 – 2014-11-30: 297899 USD Inspect Net Income Open source
Share or cite

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

USD 291,924
Exact value

Exact value: 291924 USD

2013-12-01 – 2014-11-30: 291924 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.

2015 2014-12-01 – 2015-11-30
−USD 2.96 million
Exact value

Exact value: -2962769 USD

2014-12-01 – 2015-11-30: -2962769 USD Inspect Net Income Open source
Share or cite

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

−USD 255,539
Exact value

Exact value: -255539 USD

2014-12-01 – 2015-11-30: -255539 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.

2017 2016-12-01 – 2017-11-30
−USD 281,544
Exact value

Exact value: -281544 USD

2016-12-01 – 2017-11-30: -281544 USD Inspect Net Income Open source
Share or cite

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

−USD 47,087
Exact value

Exact value: -47087 USD

2016-12-01 – 2017-11-30: -47087 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.

2018 2017-12-01 – 2018-11-30
−USD 871,615
Exact value

Exact value: -871615 USD

2017-12-01 – 2018-11-30: -871615 USD Inspect Net Income Open source
Share or cite

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

−USD 494,001
Exact value

Exact value: -494001 USD

2017-12-01 – 2018-11-30: -494001 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 42,500
Exact value

Exact value: 42500 USD

2017-12-01 – 2018-11-30: 42500 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 536,501
Calculation and evidence

-494001 − 42500 USD

Exact free cash flow: -536501 USD

Share or cite

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

2019 2018-12-01 – 2019-11-30
−USD 1.61 million
Exact value

Exact value: -1607429 USD

2018-12-01 – 2019-11-30: -1607429 USD Inspect Net Income Open source
Share or cite

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

USD 154,943
Exact value

Exact value: 154943 USD

2018-12-01 – 2019-11-30: 154943 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 248,525
Exact value

Exact value: 248525 USD

2018-12-01 – 2019-11-30: 248525 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 93,582
Calculation and evidence

154943 − 248525 USD

Exact free cash flow: -93582 USD

Share or cite

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

2020 2019-12-01 – 2020-11-30
−USD 763,824
Exact value

Exact value: -763824 USD

2019-12-01 – 2020-11-30: -763824 USD Inspect Net Income Open source
Share or cite

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

USD 239,892
Exact value

Exact value: 239892 USD

2019-12-01 – 2020-11-30: 239892 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 551,165
Exact value

Exact value: 551165 USD

2019-12-01 – 2020-11-30: 551165 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 311,273
Calculation and evidence

239892 − 551165 USD

Exact free cash flow: -311273 USD

Share or cite

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

2021 2020-12-01 – 2021-11-30
USD 102,251
Exact value

Exact value: 102251 USD

2020-12-01 – 2021-11-30: 102251 USD Inspect Net Income Open source
Share or cite

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

−USD 283,106
Exact value

Exact value: -283106 USD

2020-12-01 – 2021-11-30: -283106 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 370,257
Exact value

Exact value: 370257 USD

2020-12-01 – 2021-11-30: 370257 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 653,363
Calculation and evidence

-283106 − 370257 USD

Exact free cash flow: -653363 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.

61 filings · 2,231 latest values · 2,261 originally reported values

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

Identifiers: 0001498291, 1498291, DCAC, edgar:1498291

Also known as DANIELS CORPORATE ADVISORY COMPANY, INC., Daniels Corporate Advisory Company, Inc., Daniels Corporate Advisory Company, Inc.