Dynamics Research Corporation

EDGAR

83 filing records in this dataset, filed from 1994-10-18 to 2017-04-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

67.5 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

6.36%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 4296000 USD Source
  • Revenue: 67528000 USD Source

Operating cash flow

7.08 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9276000 USD Source
  • Operating Cash Flow: 2194000 USD Source

Free cash flow

6.43 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9276000 USD Source
  • Operating Cash Flow: 2194000 USD Source
  • Capital Expenditure: 1272000 USD Source
  • Capital Expenditure: 621000 USD Source
Cash and cash equivalents
924 thousand USD Source
Exact value

924000 USD

Long-term debt including current maturities
92.6 million USD Source
Exact value

92625000 USD

Shares outstanding
10.5 million shares Source
Exact value

10514861 shares

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2017-04-19.

Financial data available through: 2012-12-31.

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: 11 of 11 periods available· newest 2012-12-31
  • Operating income: 11 of 11 periods available· newest 2012-12-31
  • Net income: 11 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2012-12-31
  • Total assets: 8 of 11 periods available· newest 2012-12-31
  • Total liabilities: 8 of 11 periods available· newest 2012-12-31
  • Current assets: 8 of 11 periods available· newest 2012-12-31
  • Current liabilities: 8 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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

    -1.7%

    Prior period

    USD 322.6 million

    –

    Current period

    USD 316.97 million

    –

    Exact inputs and evidence

    316974000 − 322597000 = -5623000 USD

    322597000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    316974000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -311.5%

    Prior period

    USD 11.46 million

    –

    Current period

    −USD 24.24 million

    –

    Exact inputs and evidence

    -24235000 − 11457000 = -35692000 USD

    11457000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -24235000 USD · 2012-01-01 – 2012-12-31

    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

    -7.4%

    Prior period

    USD 25.97 million

    –

    Current period

    USD 24.04 million

    –

    Exact inputs and evidence

    24040000 − 25972000 = -1932000 USD

    25972000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    24040000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -39.3%

    Prior period

    USD 1.71 million

    –

    Current period

    USD 1.04 million

    –

    Exact inputs and evidence

    1041000 − 1714000 = -673000 USD

    1714000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    1041000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 316.97 million 100% of revenue
  • Operating costs Derived USD 344.68 million 109% of revenue
  • Operating income −USD 27.7 million −8.7% of revenue
  • Tax, interest and other Derived −USD 3.47 million −1.1% of revenue
  • Net income −USD 24.24 million −7.6% of revenue

Cash

  • Operating cash flow USD 24.04 million 7.6% of revenue
  • Capital expenditure USD 1.04 million 0.3% of revenue
  • Free cash flow Derived USD 23 million 7.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 93%
  • 2007 97%
  • 2007 94%
  • 2008 94%
  • 2008 Operating loss: operating costs were 100% of revenue.
  • 2009 Operating loss: operating costs were 100% of revenue.
  • 2010 93%
  • 2010 92%
  • 2011 92%
  • 2012 Operating loss: operating costs were 109% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-03-18 – 2006-03-17300440000 279135000 Derived 21305000 9872000 Derived 11433000 20039000 Derived
Source
2007 2006-03-18 – 2007-03-17258987000 250816000 Derived 8171000 4099000 Derived 4072000 15102000 Derived
Source
2007 2007-01-01 – 2007-12-31224676000 211572000 Derived 13104000 6002000 Derived 7102000 1269000 Derived
Source
2008 2007-03-18 – 2008-03-17224676000 211572000 Derived 13104000 6002000 Derived 7102000 1157000 Derived
Source
2008 2008-01-01 – 2008-12-31236796000 236946000 Derived -150000 1105000 Derived -1255000 16782000 Derived
Source
2009 2008-03-17 – 2009-03-16236796000 236946000 Derived -150000 1105000 Derived -1255000 16745000 Derived
Source
2010 2009-03-17 – 2010-03-16268661000 250753000 Derived 17908000 7736000 Derived 10172000 Unavailable
Source
2010 2010-01-01 – 2010-12-31272065000 251250000 Derived 20815000 8110000 Derived 12705000 36721000 Derived
Source
2011 2011-01-01 – 2011-12-31322597000 296228000 Derived 26369000 14912000 Derived 11457000 24258000 Derived
Source
2012 2012-01-01 – 2012-12-31316974000 344675000 Derived -27701000 -3466000 Derived -24235000 22999000 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 317M 2012
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.348.4M261.3M174.2M87.1M0.0200620092012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue300440000
2007Revenue258987000
2007Revenue224676000
2008Revenue224676000
2008Revenue236796000
2009Revenue236796000
2010Revenue268661000
2010Revenue272065000
2011Revenue322597000
2012Revenue316974000

Revenue growth

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

-1.7% 2012
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.21.2%11.8%2.4%-7.0%-16.4%200620092012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-13.8%
2007Year over yearNo prior comparable period
2008Year over year-13.2%
2008Year over year5.4%
2009Year over year5.4%
2010Year over year13.5%
2010Year over yearNo prior comparable period
2011Year over year18.6%
2012Year over year-1.7%

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 -8.7% 2012
Net margin -7.6% 2012
Free cash flow margin 7.3% 2012
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.15.3%8.8%2.4%-4.1%-10.5%200620092012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin7.1%
2007Operating margin3.2%
2007Operating margin5.8%
2008Operating margin5.8%
2008Operating margin-0.1%
2009Operating margin-0.1%
2010Operating margin6.7%
2010Operating margin7.7%
2011Operating margin8.2%
2012Operating margin-8.7%
2006Net margin3.8%
2007Net margin1.6%
2007Net margin3.2%
2008Net margin3.2%
2008Net margin-0.5%
2009Net margin-0.5%
2010Net margin3.8%
2010Net margin4.7%
2011Net margin3.6%
2012Net margin-7.6%
2006Free cash flow margin6.7%
2007Free cash flow margin5.8%
2007Free cash flow margin0.6%
2008Free cash flow margin0.5%
2008Free cash flow margin7.1%
2009Free cash flow margin7.1%
2010Free cash flow marginNot reported
2010Free cash flow margin13.5%
2011Free cash flow margin7.5%
2012Free cash flow margin7.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 24M 2012
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.44.5M33.3M22.2M11.1M0.0200620092012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow24610000
2007Operating cash flow17584000
2007Operating cash flow2945000
2008Operating cash flow2945000
2008Operating cash flow18755000
2009Operating cash flow18755000
2010Operating cash flowNot reportedNo source recorded
2010Operating cash flow41170000
2011Operating cash flow25972000
2012Operating cash flow24040000

Free cash flow

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

USD 23M 2012
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.39.7M29.7M19.8M9.9M0.0200620092012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow20039000
2007Free cash flow15102000
2007Free cash flow1269000
2008Free cash flow1157000
2008Free cash flow16782000
2009Free cash flow16745000
2010Free cash flowUnavailableNo source recorded
2010Free cash flow36721000
2011Free cash flow24258000
2012Free cash flow22999000

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.

66.2% 2012
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.72%54%36%18%0%2006-03-1720092012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-03-17Liabilities / assetsNot reportedNo source recorded
2007-03-17Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets35.6%
2008Liabilities / assets35.6%
2008Liabilities / assets61%
2009Liabilities / assets61%
2010Liabilities / assets53.8%
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets64.7%
2012Liabilities / assets66.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.8× 2012
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.1.98×1.49×0.99×0.50×0.00×2006-03-1720092012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-03-17Current assets / current liabilitiesNot reportedNo source recorded
2007-03-17Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities1.83×
2008Current assets / current liabilities1.81×
2008Current assets / current liabilities1.21×
2009Current assets / current liabilities1.21×
2010Current assets / current liabilities1.5×
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities0.99×
2012Current assets / current liabilities0.8×

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
2006 2005-03-18 – 2006-03-17
USD 11.43 million
Exact value

Exact value: 11433000 USD

2005-03-18 – 2006-03-17: 11433000 USD Inspect Net Income Open source
Share or cite

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

USD 24.61 million
Exact value

Exact value: 24610000 USD

2005-03-18 – 2006-03-17: 24610000 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 4.57 million
Exact value

Exact value: 4571000 USD

2005-03-18 – 2006-03-17: 4571000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.04 million
Calculation and evidence

24610000 − 4571000 USD

Exact free cash flow: 20039000 USD

Share or cite

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

2007 2006-03-18 – 2007-03-17
USD 4.07 million
Exact value

Exact value: 4072000 USD

2006-03-18 – 2007-03-17: 4072000 USD Inspect Net Income Open source
Share or cite

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

USD 17.58 million
Exact value

Exact value: 17584000 USD

2006-03-18 – 2007-03-17: 17584000 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 2.48 million
Exact value

Exact value: 2482000 USD

2006-03-18 – 2007-03-17: 2482000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.1 million
Calculation and evidence

17584000 − 2482000 USD

Exact free cash flow: 15102000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 7.1 million
Exact value

Exact value: 7102000 USD

2007-01-01 – 2007-12-31: 7102000 USD Inspect Net Income Open source
Share or cite

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

USD 2.95 million
Exact value

Exact value: 2945000 USD

2007-01-01 – 2007-12-31: 2945000 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 1.68 million
Exact value

Exact value: 1676000 USD

2007-01-01 – 2007-12-31: 1676000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.27 million
Calculation and evidence

2945000 − 1676000 USD

Exact free cash flow: 1269000 USD

Share or cite

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

2008 2007-03-18 – 2008-03-17
USD 7.1 million
Exact value

Exact value: 7102000 USD

2007-03-18 – 2008-03-17: 7102000 USD Inspect Net Income Open source
Share or cite

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

USD 2.95 million
Exact value

Exact value: 2945000 USD

2007-03-18 – 2008-03-17: 2945000 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 1.79 million
Exact value

Exact value: 1788000 USD

2007-03-18 – 2008-03-17: 1788000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.16 million
Calculation and evidence

2945000 − 1788000 USD

Exact free cash flow: 1157000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 1.26 million
Exact value

Exact value: -1255000 USD

2008-01-01 – 2008-12-31: -1255000 USD Inspect Net Income Open source
Share or cite

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

USD 18.76 million
Exact value

Exact value: 18755000 USD

2008-01-01 – 2008-12-31: 18755000 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 1.97 million
Exact value

Exact value: 1973000 USD

2008-01-01 – 2008-12-31: 1973000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.78 million
Calculation and evidence

18755000 − 1973000 USD

Exact free cash flow: 16782000 USD

Share or cite

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

2009 2008-03-17 – 2009-03-16
−USD 1.26 million
Exact value

Exact value: -1255000 USD

2008-03-17 – 2009-03-16: -1255000 USD Inspect Net Income Open source
Share or cite

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

USD 18.76 million
Exact value

Exact value: 18755000 USD

2008-03-17 – 2009-03-16: 18755000 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 2.01 million
Exact value

Exact value: 2010000 USD

2008-03-17 – 2009-03-16: 2010000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.75 million
Calculation and evidence

18755000 − 2010000 USD

Exact free cash flow: 16745000 USD

Share or cite

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

2010 2009-03-17 – 2010-03-16
USD 10.17 million
Exact value

Exact value: 10172000 USD

2009-03-17 – 2010-03-16: 10172000 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.

2010 2010-01-01 – 2010-12-31
USD 12.71 million
Exact value

Exact value: 12705000 USD

2010-01-01 – 2010-12-31: 12705000 USD Inspect Net Income Open source
Share or cite

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

USD 41.17 million
Exact value

Exact value: 41170000 USD

2010-01-01 – 2010-12-31: 41170000 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 4.45 million
Exact value

Exact value: 4449000 USD

2010-01-01 – 2010-12-31: 4449000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.72 million
Calculation and evidence

41170000 − 4449000 USD

Exact free cash flow: 36721000 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 11.46 million
Exact value

Exact value: 11457000 USD

2011-01-01 – 2011-12-31: 11457000 USD Inspect Net Income Open source
Share or cite

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

USD 25.97 million
Exact value

Exact value: 25972000 USD

2011-01-01 – 2011-12-31: 25972000 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 1.71 million
Exact value

Exact value: 1714000 USD

2011-01-01 – 2011-12-31: 1714000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.26 million
Calculation and evidence

25972000 − 1714000 USD

Exact free cash flow: 24258000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 24.24 million
Exact value

Exact value: -24235000 USD

2012-01-01 – 2012-12-31: -24235000 USD Inspect Net Income Open source
Share or cite

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

USD 24.04 million
Exact value

Exact value: 24040000 USD

2012-01-01 – 2012-12-31: 24040000 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 1.04 million
Exact value

Exact value: 1041000 USD

2012-01-01 – 2012-12-31: 1041000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23 million
Calculation and evidence

24040000 − 1041000 USD

Exact free cash flow: 22999000 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.

83 filings · 1,387 latest values · 1,387 originally reported values

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

Identifiers: 0000030822, 30822, edgar:30822

Also known as DYNAMICS RESEARCH CORP, Dynamics Research Corp, Dynamics Research Corporation