CHINA EXPERT TECHNOLOGY, INC.

EDGAR

37 filing records in this dataset, filed from 2000-04-13 to 2007-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.2 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

39.53%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: 5233836 USD Source
  • Revenue: 13238886 USD Source

Operating cash flow

10.7 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10697992 USD Source

Free cash flow

10.7 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10697992 USD Source
  • Capital Expenditure: 128 USD Source
Cash and cash equivalents
21.2 million USD Source
Exact value

21204422 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: 2007-05-14.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2006-12-31
  • Net income: 7 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2006-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 2 of 11 periods available· newest 2003-12-31
  • Current assets: 4 of 11 periods available· newest 2006-12-31
  • Current liabilities: 4 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-12-31
  • 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

    +85.7%

    Prior period

    USD 35.57 million

    –

    Current period

    USD 66.06 million

    –

    Exact inputs and evidence

    66059245 − 35568606 = 30490639 USD

    35568606 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    66059245 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +20.6%

    Prior period

    USD 6.5 million

    –

    Current period

    USD 7.84 million

    –

    Exact inputs and evidence

    7844214 − 6503319 = 1340895 USD

    6503319 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    7844214 USD · 2006-01-01 – 2006-12-31

    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

    +USD 31,241

    Prior period

    −USD 1.78 million

    –

    Current period

    −USD 1.75 million

    –

    Exact inputs and evidence

    -1745801 − -1777042 = 31241 USD

    -1777042 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -1745801 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -90.4%

    Prior period

    USD 25,859

    –

    Current period

    USD 2,482

    –

    Exact inputs and evidence

    2482 − 25859 = -23377 USD

    25859 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    2482 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 66.06 million 100% of revenue
  • Operating costs Derived USD 44.85 million 68% of revenue
  • Operating income USD 21.21 million 32% of revenue
  • Tax, interest and other Derived USD 13.36 million 20% of revenue
  • Net income USD 7.84 million 12% of revenue

Cash

  • Operating cash flow −USD 1.75 million −2.6% of revenue
  • Capital expenditure USD 2,482 0% of revenue
  • Free cash flow Derived −USD 1.75 million −2.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 171% of revenue.
  • 2003 21%73%
  • 2004 18%75%
  • 2005 18%22%60%
  • 2006 12%20%68%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-311250100 2134309 Derived -884209 66679 Derived -950888 -311316 Derived
Source
2003 2003-01-01 – 2003-12-315666934 4153950 Derived 1512984 302571 Derived 1210413 1681722 Derived
Source
2004 2004-01-01 – 2004-12-3126831135 20145973 Derived 6685162 1858321 Derived 4826841 5879332 Derived
Source
2005 2005-01-01 – 2005-12-3135568606 21396075 Derived 14172531 7669212 Derived 6503319 -1802901 Derived
Source
2006 2006-01-01 – 2006-12-3166059245 44850792 Derived 21208453 13364239 Derived 7844214 -1748283 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 66.1M 2006
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.71.3M53.5M35.7M17.8M0.020022003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue1250100
2003Revenue5666934
2004Revenue26831135
2005Revenue35568606
2006Revenue66059245

Revenue growth

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

85.7% 2006
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.403%303%202%101%0%20022003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year353.3%
2004Year over year373.5%
2005Year over year32.6%
2006Year over year85.7%

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 32.1% 2006
Net margin 11.9% 2006
Free cash flow margin -2.6% 2006
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.49%16%-18%-52%-85%20022003200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-70.7%
2003Operating margin26.7%
2004Operating margin24.9%
2005Operating margin39.8%
2006Operating margin32.1%
2002Net margin-76.1%
2003Net margin21.4%
2004Net margin18%
2005Net margin18.3%
2006Net margin11.9%
2002Free cash flow margin-24.9%
2003Free cash flow margin29.7%
2004Free cash flow margin21.9%
2005Free cash flow margin-5.1%
2006Free cash flow margin-2.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 2006
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.6.5M4.3M2.1M-168.1K-2.4M20022003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-291740
2003Operating cash flow1681722
2004Operating cash flow5884565
2005Operating cash flow-1777042
2006Operating cash flow-1745801

Free cash flow

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

USD -1.7M 2006
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.6.5M4.3M2.0M-189.6K-2.4M20022003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-311316
2003Free cash flow1681722
2004Free cash flow5879332
2005Free cash flow-1802901
2006Free cash flow-1748283

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.

0% 2003
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.0.0191%0.0144%0.0096%0.0048%0.0000%200220032004-12-312005-12-312006-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assetsNot reported
2003Liabilities / assets0%
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

7.81× 2006
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.8.44×6.33×4.22×2.11×0.00×2002-12-312003200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.07×
2004Current assets / current liabilities2.58×
2005Current assets / current liabilities2.4×
2006Current assets / current liabilities7.81×

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
2000 2000-01-01 – 2000-12-31
−USD 20,923
Exact value

Exact value: -20923 USD

2000-01-01 – 2000-12-31: -20923 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.

2001 2001-01-01 – 2001-12-31
−USD 10,591
Exact value

Exact value: -10591 USD

2001-01-01 – 2001-12-31: -10591 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.

2002 2002-01-01 – 2002-12-31
−USD 950,888
Exact value

Exact value: -950888 USD

2002-01-01 – 2002-12-31: -950888 USD Inspect Net Income Open source
Share or cite

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

−USD 291,740
Exact value

Exact value: -291740 USD

2002-01-01 – 2002-12-31: -291740 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 19,576
Exact value

Exact value: 19576 USD

2002-01-01 – 2002-12-31: 19576 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 311,316
Calculation and evidence

-291740 − 19576 USD

Exact free cash flow: -311316 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 1.21 million
Exact value

Exact value: 1210413 USD

2003-01-01 – 2003-12-31: 1210413 USD Inspect Net Income Open source
Share or cite

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

USD 1.68 million
Exact value

Exact value: 1681722 USD

2003-01-01 – 2003-12-31: 1681722 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

2003-01-01 – 2003-12-31: 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 1.68 million
Calculation and evidence

1681722 − 0 USD

Exact free cash flow: 1681722 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 4.83 million
Exact value

Exact value: 4826841 USD

2004-01-01 – 2004-12-31: 4826841 USD Inspect Net Income Open source
Share or cite

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

USD 5.88 million
Exact value

Exact value: 5884565 USD

2004-01-01 – 2004-12-31: 5884565 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 5,233
Exact value

Exact value: 5233 USD

2004-01-01 – 2004-12-31: 5233 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.88 million
Calculation and evidence

5884565 − 5233 USD

Exact free cash flow: 5879332 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 6.5 million
Exact value

Exact value: 6503319 USD

2005-01-01 – 2005-12-31: 6503319 USD Inspect Net Income Open source
Share or cite

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

−USD 1.78 million
Exact value

Exact value: -1777042 USD

2005-01-01 – 2005-12-31: -1777042 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 25,859
Exact value

Exact value: 25859 USD

2005-01-01 – 2005-12-31: 25859 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-1777042 − 25859 USD

Exact free cash flow: -1802901 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 7.84 million
Exact value

Exact value: 7844214 USD

2006-01-01 – 2006-12-31: 7844214 USD Inspect Net Income Open source
Share or cite

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

−USD 1.75 million
Exact value

Exact value: -1745801 USD

2006-01-01 – 2006-12-31: -1745801 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 2,482
Exact value

Exact value: 2482 USD

2006-01-01 – 2006-12-31: 2482 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.75 million
Calculation and evidence

-1745801 − 2482 USD

Exact free cash flow: -1748283 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001039726, 1039726, edgar:1039726

Also known as CANADIAN NORTHERN LITES INC, CHINA EXPERT TECHNOLOGY INC, LEOPARD CAPITAL INC