China Digital Animation Development, Inc.

EDGAR

38 filing records in this dataset, filed from 2003-11-13 to 2012-05-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

458 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating cash flow

-15.7 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -15703 USD Source
Cash and cash equivalents
12.3 thousand USD Source
Exact value

12253 USD

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

Trailing twelve months

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

Revenue

5.66 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 2014129 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 2169443 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 7005038 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 5989431 USD · 2010-07-01 – 2011-03-31 Source
  • Revenue: 458429 USD · 2011-07-01 – 2011-09-30 Source

Net income

-5.67 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 918557 USD · 2010-10-01 – 2010-12-31 Source
  • Net income: 859077 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -4652754 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: 2541395 USD · 2010-07-01 – 2011-03-31 Source
  • Net income: -251573 USD · 2011-07-01 – 2011-09-30 Source

Capital expenditure

0 USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 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: 2012-05-21.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2011-06-30
  • Operating income: 5 of 11 periods available· newest 2007-12-31
  • Net income: 8 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 2 of 11 periods available· newest 2011-06-30
  • Total assets: 4 of 11 periods available· newest 2011-06-30
  • Total liabilities: 4 of 11 periods available· newest 2011-06-30
  • Current assets: 2 of 11 periods available· newest 2011-06-30
  • Current liabilities: 2 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2011-06-30
  • 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

    +36.4%

    Prior period

    USD 5.13 million

    –

    Current period

    USD 7.01 million

    –

    Exact inputs and evidence

    7005038 − 5133890 = 1871148 USD

    5133890 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    7005038 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -318.3%

    Prior period

    USD 2.13 million

    –

    Current period

    −USD 4.65 million

    –

    Exact inputs and evidence

    -4652754 − 2131140 = -6783894 USD

    2131140 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -4652754 USD · 2010-07-01 – 2011-06-30

    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

    -140%

    Prior period

    USD 4.48 million

    –

    Current period

    −USD 1.79 million

    –

    Exact inputs and evidence

    -1789179 − 4477305 = -6266484 USD

    4477305 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -1789179 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 1.25 million

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 1248122 = -1248122 USD

    1248122 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    0 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 7.01 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 4.65 million −66% of revenue

Cash

  • Operating cash flow −USD 1.79 million −26% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 1.79 million −26% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 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
2006 2006-01-01 – 2006-12-310 38714 Derived -38714 0 Derived -38714 Unavailable
Source
2007 2007-01-01 – 2007-12-310 14057 Derived -14057 -35 Derived -14022 Unavailable
Source
2010 2009-07-01 – 2010-06-305133890 UnavailableUnavailableUnavailable2131140 3229183 Derived
Source
2011 2010-07-01 – 2011-06-307005038 UnavailableUnavailableUnavailable-4652754 -1789179 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 7M 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.7.6M5.7M3.8M1.9M0.02006200720102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue0
2007Revenue0
2010Revenue5133890
2011Revenue7005038

Revenue growth

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

36.4% 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.39.4%29.5%19.7%9.8%0.0%2006200720102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year36.4%

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.

Net margin -66.4% 2011
Free cash flow margin -25.5% 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.73%36%-2%-39%-77%200620072010-06-302011-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating marginNot reported
2007Operating marginNot reported
2010-06-30Operating marginNot reported
2011-06-30Operating marginNot reported
2006Net marginNot reported
2007Net marginNot reported
2010Net margin41.5%
2011Net margin-66.4%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2010Free cash flow margin62.9%
2011Free cash flow margin-25.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.8M 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.5.0M3.2M1.3M-473.2K-2.3M2006200720102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-10718
2007Operating cash flow-8055
2010Operating cash flow4477305
2011Operating cash flow-1789179

Free cash flow

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

USD -1.8M 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.3.6M2.2M720.0K-735.3K-2.2M2006200720102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2010Free cash flow3229183
2011Free cash flow-1789179

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.

3.9% 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.115,344%86,508%57,672%28,836%0%2006200720102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006Liabilities / assets106,800%
2007Liabilities / assets1,674%
2010Liabilities / assets4.5%
2011Liabilities / assets3.9%

Current assets to current liabilities

Current assets divided by current liabilities.

17.65× 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.19.06×14.30×9.53×4.77×0.00×2006-12-312007-12-3120102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities11.37×
2011Current assets / current liabilities17.65×

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 78,721
Exact value

Exact value: -78721 USD

2002-01-01 – 2002-12-31: -78721 USD Inspect Net Income Open source
Share or cite

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

−USD 41,830
Exact value

Exact value: -41830 USD

2002-01-01 – 2002-12-31: -41830 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 75,340
Exact value

Exact value: -75340 USD

2003-01-01 – 2003-12-31: -75340 USD Inspect Net Income Open source
Share or cite

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

USD 7,873
Exact value

Exact value: 7873 USD

2003-01-01 – 2003-12-31: 7873 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 42,260
Exact value

Exact value: -42260 USD

2004-01-01 – 2004-12-31: -42260 USD Inspect Net Income Open source
Share or cite

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

−USD 54,919
Exact value

Exact value: -54919 USD

2004-01-01 – 2004-12-31: -54919 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 16,134
Exact value

Exact value: -16134 USD

2005-01-01 – 2005-12-31: -16134 USD Inspect Net Income Open source
Share or cite

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

−USD 6,096
Exact value

Exact value: -6096 USD

2005-01-01 – 2005-12-31: -6096 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 38,714
Exact value

Exact value: -38714 USD

2006-01-01 – 2006-12-31: -38714 USD Inspect Net Income Open source
Share or cite

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

−USD 10,718
Exact value

Exact value: -10718 USD

2006-01-01 – 2006-12-31: -10718 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 14,022
Exact value

Exact value: -14022 USD

2007-01-01 – 2007-12-31: -14022 USD Inspect Net Income Open source
Share or cite

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

−USD 8,055
Exact value

Exact value: -8055 USD

2007-01-01 – 2007-12-31: -8055 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.

2010 2009-07-01 – 2010-06-30
USD 2.13 million
Exact value

Exact value: 2131140 USD

2009-07-01 – 2010-06-30: 2131140 USD Inspect Net Income Open source
Share or cite

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

USD 4.48 million
Exact value

Exact value: 4477305 USD

2009-07-01 – 2010-06-30: 4477305 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 1.25 million
Exact value

Exact value: 1248122 USD

2009-07-01 – 2010-06-30: 1248122 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.23 million
Calculation and evidence

4477305 − 1248122 USD

Exact free cash flow: 3229183 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
−USD 4.65 million
Exact value

Exact value: -4652754 USD

2010-07-01 – 2011-06-30: -4652754 USD Inspect Net Income 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: -1789179 USD

2010-07-01 – 2011-06-30: -1789179 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 0
Exact value

Exact value: 0 USD

2010-07-01 – 2011-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.79 million
Calculation and evidence

-1789179 − 0 USD

Exact free cash flow: -1789179 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.

38 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000928835, 928835, edgar:928835

Also known as MAUI GENERAL STORE INC