Income statement, balance sheet and cash flow statement for the last 6 fiscal years, taken from the XBRL data 3DX Industries, Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2009
FY2011
FY2011
FY2012
FY2013
FY2014
Revenue
0
0
Cost of revenue
0.07
0.04
Gross profit
-0.07
Operating expenses
1.98
2.02
0.45
0.44
Operating income
1.08
1.19
0.44
6.11
Interest expense
0
0
-0.01
-0.05
Interest income
0
0
0
0
Net income
-0.03
-1.97
-2.02
-0.45
0.45
11
EBITDA
0.58
6.04
EPS, basic
-0.58
-0.87
-0.29
-0.28
-0.33
EPS, diluted
-0.58
-0.87
-0.29
-0.28
-0.33
Shares, basic (weighted)
2.67
1.58
1.58
33.4
Shares, diluted (weighted)
2.67
1.58
1.58
33.4
Balance sheet
FY2009
FY2011
FY2011
FY2012
FY2013
FY2014
Cash and equivalents
0
2.01
0.27
0.02
0
0
Other current assets
0.06
0
0.01
Total current assets
2.03
0.33
0.02
0
0
Property, plant and equipment
0.69
1.18
Intangible assets
0
0
0
Total assets
2.03
0.99
0.71
0.69
1.19
Accounts payable
0.03
0.05
0.07
0.33
Total current liabilities
0.06
0.18
0.47
1.09
Total liabilities
0.06
0.06
0.18
0.47
2.28
Total debt
0.5
Paid-in capital
4.03
5.01
5.14
5.29
14.9
Retained earnings
-0.16
-0.16
-0.16
-5.06
-16.1
Shareholders' equity
-0
1.97
0.93
0.53
0.23
-1.09
Total equity
-0
1.97
0.93
0.53
0.23
-1.09
Total liabilities and equity
2.03
0.99
0.71
0.69
1.19
Shares outstanding
2.63
2.7
1.58
1.58
37.5
Cash flow statement
FY2009
FY2011
FY2011
FY2012
FY2013
FY2014
Net income
-0.03
-1.97
-2.02
-0.45
0.45
11
Depreciation and amortization
0.15
-0.08
Stock-based compensation
0.49
0.04
0.11
0
4.8
Cash from operations
-1.44
-1.66
-0.21
-0.1
-0.29
Cash from investing
0
-0.09
-0.04
-0.1
Stock issued
3.45
0
Cash from financing
3.45
0
0.08
0.39
Net change in cash
2.01
-1.74
-0.25
-0.02
-0
Interest paid
0
0
0
Income taxes paid
0
0
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to July 31, 2015; growth uses fiscal years. Valuation uses the share price of $0.01 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Return on assets (ROA)
-246.9%
Net income / average total assets.
Growth
Metric
Value
How it is calculated
Operating income growth, 1y
1,302.0%
Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y
78.4%
Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA growth, 1y
933.3%
EBITDA vs the same period a year earlier. Only from a positive base.
Net income growth, 1y
2,362.0%
Net income vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-574.8%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
71.6%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
6.5%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
2,014.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
132.3%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
0.03x
Current assets / current liabilities.
Quick ratio
0.03x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.00x
(Cash + short-term investments) / current liabilities.
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Operating cash flow per share
-$0.01
Cash from operations / diluted weighted shares.
Book value per share
-$0.05
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
Earnings yield
-1,512.0%
Net income / market cap (the inverse of P/E).
Was 3DX Industries, Inc. profitable in fiscal 2014?
Yes. Net income was $11.0M, a net margin of -.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.