Dynamix Corporation (DYNX)

Dynamix Income Statement

Financials in millions CAD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2000	FY 1999	FY 1998	FY 1997
Period Ending	Jun 30, 2001	Sep 30, 2000	Sep 30, 1999	Sep 30, 1998	Sep 30, 1997
Revenue	3.22	6.14	2.63	4.34	0.01
Revenue Growth (YoY)	-50.62%	133.41%	-39.31%	33875.58%	-
Cost of Revenue	3.22	6.27	2.63	3.8	0
Gross Profit	0	-0.13	-0	0.54	0.01
Selling, General & Admin	0.5	0.37	0.38	0.42	0.04
Operating Expenses	0.97	0.72	0.61	0.62	0.04
Operating Income	-0.97	-0.85	-0.61	-0.08	-0.03
Currency Exchange Gain (Loss)	-	-	-	-0.01	-0.01
EBT Excluding Unusual Items	-0.96	-0.85	-0.61	-0.1	-0.04
Gain (Loss) on Sale of Assets	-0	-0.01	0.03	-0.11	-0.24
Pretax Income	-0.97	-0.86	-0.58	-0.2	-0.28
Income Tax Expense	-0.29	-0.22	-0.02	-	-
Net Income	-0.68	-0.64	-0.56	-0.2	-0.28
Net Income to Common	-0.68	-0.64	-0.56	-0.2	-0.28
Shares Outstanding (Basic)	18	21	20	19	17
Shares Outstanding (Diluted)	18	21	20	19	17
Shares Change (YoY)	-21.90%	2.19%	9.69%	11.11%	-
EPS (Basic)	-0.04	-0.03	-0.03	-0.01	-0.02
EPS (Diluted)	-0.04	-0.03	-0.03	-0.01	-0.02
Free Cash Flow	-0.87	-0.07	-0.65	-0.29	-0.33
Free Cash Flow Per Share	-0.05	-0.00	-0.03	-0.02	-0.02
Gross Margin	0.06%	-2.05%	-0.06%	12.47%	85.12%
Operating Margin	-30.02%	-13.81%	-23.24%	-1.94%	-264.82%
Profit Margin	-21.05%	-10.48%	-21.22%	-4.70%	-2222.73%
Free Cash Flow Margin	-26.97%	-1.11%	-24.65%	-6.66%	-2603.92%
EBITDA	-0.5	-0.5	-0.38	0.12	-0.03
EBITDA Margin	-15.58%	-8.07%	-14.60%	2.71%	-260.53%
D&A For EBITDA	0.47	0.35	0.23	0.2	0
EBIT	-0.97	-0.85	-0.61	-0.08	-0.03
EBIT Margin	-30.02%	-13.81%	-23.24%	-1.94%	-264.82%

Source: S&P Capital IQ. Standard template. Financial Sources.