DIONICS INC

EDGAR

77 filing records in this dataset, filed from 1995-08-14 to 2012-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

95.1 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-85.7%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: -81500 USD Source
  • Revenue: 95100 USD Source

Operating cash flow

-71.9 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -199600 USD Source
  • Operating Cash Flow: -127700 USD Source
Cash and cash equivalents
14.1 thousand USD Source
Exact value

14100 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-11-19.

Financial data available through: 2009-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2009-12-31
  • Operating income: 8 of 11 periods available· newest 2009-12-31
  • Net income: 8 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2009-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2009-12-31
  • Total liabilities: 8 of 11 periods available· newest 2009-12-31
  • Current assets: 8 of 11 periods available· newest 2009-12-31
  • Current liabilities: 8 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2009-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -50%

    Prior period

    USD 1.26 million

    –

    Current period

    USD 628,000

    –

    Exact inputs and evidence

    628000 − 1256500 = -628500 USD

    1256500 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    628000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -234.5%

    Prior period

    USD 199,900

    –

    Current period

    −USD 268,900

    –

    Exact inputs and evidence

    -268900 − 199900 = -468800 USD

    199900 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -268900 USD · 2009-01-01 – 2009-12-31

    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

    -282.3%

    Prior period

    USD 177,500

    –

    Current period

    −USD 323,500

    –

    Exact inputs and evidence

    -323500 − 177500 = -501000 USD

    177500 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -323500 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 628,000 100% of revenue
  • Operating costs Derived USD 890,000 142% of revenue
  • Operating income −USD 262,000 −42% of revenue
  • Tax, interest and other Derived USD 6,900 1.1% of revenue
  • Net income −USD 268,900 −43% of revenue

Cash

  • Operating cash flow −USD 323,500 −52% 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
  • 2002 Operating loss: operating costs were 192% of revenue.
  • 2003 Operating loss: operating costs were 127% of revenue.
  • 2004 Operating loss: operating costs were 108% of revenue.
  • 2005 Operating loss: operating costs were 157% of revenue.
  • 2006 Operating loss: operating costs were 103% of revenue.
  • 2007 Net income was higher than operating income, so the split is not drawn.
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 Operating loss: operating costs were 142% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31628200 1203800 Derived -575600 42300 Derived -617900 Unavailable
Source
2003 2003-01-01 – 2003-12-31861200 1095800 Derived -234600 40200 Derived -274800 Unavailable
Source
2004 2004-01-01 – 2004-12-311080700 1166800 Derived -86100 22500 Derived -108600 Unavailable
Source
2005 2005-01-01 – 2005-12-31686100 1078400 Derived -392300 -708000 Derived 315700 Unavailable
Source
2006 2006-01-01 – 2006-12-31791400 814100 Derived -22700 -11500 Derived -11200 Unavailable
Source
2007 2007-01-01 – 2007-12-311109100 994800 Derived 114300 -5200 Derived 119500 Unavailable
Source
2008 2008-01-01 – 2008-12-311256500 1060100 Derived 196400 -3500 Derived 199900 Unavailable
Source
2009 2009-01-01 – 2009-12-31628000 890000 Derived -262000 6900 Derived -268900 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 628K 2009
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.1.4M1.0M678.5K339.3K0.0200220062009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue628200
2003Revenue861200
2004Revenue1080700
2005Revenue686100
2006Revenue791400
2007Revenue1109100
2008Revenue1256500
2009Revenue628000

Revenue growth

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

-50% 2009
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.47%21%-5%-31%-57%200220062009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year37.1%
2004Year over year25.5%
2005Year over year-36.5%
2006Year over year15.3%
2007Year over year40.1%
2008Year over year13.3%
2009Year over year-50%

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 -41.7% 2009
Net margin -42.8% 2009
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.58%16%-26%-68%-110%200220062009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-91.6%
2003Operating margin-27.2%
2004Operating margin-8%
2005Operating margin-57.2%
2006Operating margin-2.9%
2007Operating margin10.3%
2008Operating margin15.6%
2009Operating margin-41.7%
2002Net margin-98.4%
2003Net margin-31.9%
2004Net margin-10%
2005Net margin46%
2006Net margin-1.4%
2007Net margin10.8%
2008Net margin15.9%
2009Net margin-42.8%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -323.5K 2009
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.233.0K31.7K-169.7K-371.0K-572.3K200220062009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-516800
2003Operating cash flow-147500
2004Operating cash flow-124800
2005Operating cash flow-364100
2006Operating cash flow29900
2007Operating cash flow108300
2008Operating cash flow177500
2009Operating cash flow-323500

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
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free 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.

40.2% 2009
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.263%197%132%66%0%200220062009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assetsNot reported
2003Liabilities / assets243.7%
2004Liabilities / assets202%
2005Liabilities / assetsNot reported
2006Liabilities / assetsNot reported
2007Liabilities / assetsNot reported
2008Liabilities / assets65.1%
2009Liabilities / assets40.2%

Current assets to current liabilities

Current assets divided by current liabilities.

23.59× 2009
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.25.48×19.11×12.74×6.37×0.00×200220062009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities3.21×
2003Current assets / current liabilities2.13×
2004Current assets / current liabilities2.64×
2005Current assets / current liabilities2.03×
2006Current assets / current liabilities1.88×
2007Current assets / current liabilities3.45×
2008Current assets / current liabilities1.48×
2009Current assets / current liabilities23.59×

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
2002 2002-01-01 – 2002-12-31
−USD 617,900
Exact value

Exact value: -617900 USD

2002-01-01 – 2002-12-31: -617900 USD Inspect Net Income Open source
Share or cite

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

−USD 516,800
Exact value

Exact value: -516800 USD

2002-01-01 – 2002-12-31: -516800 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.

2003 2003-01-01 – 2003-12-31
−USD 274,800
Exact value

Exact value: -274800 USD

2003-01-01 – 2003-12-31: -274800 USD Inspect Net Income Open source
Share or cite

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

−USD 147,500
Exact value

Exact value: -147500 USD

2003-01-01 – 2003-12-31: -147500 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.

2004 2004-01-01 – 2004-12-31
−USD 108,600
Exact value

Exact value: -108600 USD

2004-01-01 – 2004-12-31: -108600 USD Inspect Net Income Open source
Share or cite

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

−USD 124,800
Exact value

Exact value: -124800 USD

2004-01-01 – 2004-12-31: -124800 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.

2005 2005-01-01 – 2005-12-31
USD 315,700
Exact value

Exact value: 315700 USD

2005-01-01 – 2005-12-31: 315700 USD Inspect Net Income Open source
Share or cite

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

−USD 364,100
Exact value

Exact value: -364100 USD

2005-01-01 – 2005-12-31: -364100 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.

2006 2006-01-01 – 2006-12-31
−USD 11,200
Exact value

Exact value: -11200 USD

2006-01-01 – 2006-12-31: -11200 USD Inspect Net Income Open source
Share or cite

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

USD 29,900
Exact value

Exact value: 29900 USD

2006-01-01 – 2006-12-31: 29900 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.

2007 2007-01-01 – 2007-12-31
USD 119,500
Exact value

Exact value: 119500 USD

2007-01-01 – 2007-12-31: 119500 USD Inspect Net Income Open source
Share or cite

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

USD 108,300
Exact value

Exact value: 108300 USD

2007-01-01 – 2007-12-31: 108300 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.

2008 2008-01-01 – 2008-12-31
USD 199,900
Exact value

Exact value: 199900 USD

2008-01-01 – 2008-12-31: 199900 USD Inspect Net Income Open source
Share or cite

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

USD 177,500
Exact value

Exact value: 177500 USD

2008-01-01 – 2008-12-31: 177500 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.

2009 2009-01-01 – 2009-12-31
−USD 268,900
Exact value

Exact value: -268900 USD

2009-01-01 – 2009-12-31: -268900 USD Inspect Net Income Open source
Share or cite

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

−USD 323,500
Exact value

Exact value: -323500 USD

2009-01-01 – 2009-12-31: -323500 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.

77 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000029006, 29006, edgar:29006