China Integrated Energy, Inc.

EDGAR

60 filing records in this dataset, filed from 1999-05-17 to 2014-09-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

118 million USD

2010-12-31 · USD

Exact inputs and evidence

Operating margin

12.93%

2010 Q4 · %

Exact inputs and evidence
  • Operating Income: 54244864 USD Source
  • Operating Income: 38979016 USD Source
  • Revenue: 438682654 USD Source
  • Revenue: 320634654 USD Source

Operating cash flow

12.3 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 47841717 USD Source
  • Operating Cash Flow: 35585989 USD Source

Free cash flow

1.63 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 47841717 USD Source
  • Operating Cash Flow: 35585989 USD Source
  • Capital Expenditure: 10718624 USD Source
  • Capital Expenditure: 91990 USD Source
Cash and cash equivalents
146 million USD Source
Exact value

146135469 USD

Long-term debt including current maturities
Not available
Shares outstanding
44.5 million shares Source
Exact value

44503379 shares

Reported share-count change

23.45% · 8.45 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 36049807 shares · 2010-12-31· Source
  • 44503379 shares · 2011-12-31· Source

Trailing twelve months

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

Revenue

439 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Revenue: 109416050 USD · 2010-01-01 – 2010-03-31 Source
  • Revenue: 104423890 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 106794714 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 438682654 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 320634654 USD · 2010-01-01 – 2010-09-30 Source

Net income

53.8 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Net income: 11359774 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: 13399170 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 13743653 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: 53819001 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: 38502597 USD · 2010-01-01 – 2010-09-30 Source

Operating cash flow

47.8 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Operating cash flow: -11247370 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 6790372 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -11247370 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 35585989 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 6790372 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 47841717 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 35585989 USD · 2010-01-01 – 2010-09-30 Source

Capital expenditure

10.7 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Capital expenditure: 4716 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 10797 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 4716 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 91990 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 10797 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 10718624 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 91990 USD · 2010-01-01 – 2010-09-30 Source

Free cash flow

37.1 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Operating cash flow: -11247370 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 6790372 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -11247370 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 35585989 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 6790372 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 47841717 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 35585989 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 4716 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 10797 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 4716 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 91990 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 10797 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 10718624 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 91990 USD · 2010-01-01 – 2010-09-30 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: 2014-09-03.

Financial data available through: 2010-12-31.

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 2010-12-31
  • Operating income: 9 of 11 periods available· newest 2010-12-31
  • Net income: 11 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2010-12-31
  • Total assets: 9 of 11 periods available· newest 2010-12-31
  • Total liabilities: 8 of 11 periods available· newest 2010-12-31
  • Current assets: 9 of 11 periods available· newest 2010-12-31
  • Current liabilities: 9 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2010-12-31

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

    +51.5%

    Prior period

    USD 289.57 million

    –

    Current period

    USD 438.68 million

    –

    Exact inputs and evidence

    438682654 − 289572053 = 149110601 USD

    289572053 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    438682654 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +42.1%

    Prior period

    USD 37.87 million

    –

    Current period

    USD 53.82 million

    –

    Exact inputs and evidence

    53819001 − 37870963 = 15948038 USD

    37870963 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    53819001 USD · 2010-01-01 – 2010-12-31

    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

    +997%

    Prior period

    USD 4.36 million

    –

    Current period

    USD 47.84 million

    –

    Exact inputs and evidence

    47841717 − 4360998 = 43480719 USD

    4360998 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    47841717 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +2,792.5%

    Prior period

    USD 370,564

    –

    Current period

    USD 10.72 million

    –

    Exact inputs and evidence

    10718624 − 370564 = 10348060 USD

    370564 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    10718624 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 438.68 million 100% of revenue
  • Operating costs Derived USD 384.44 million 88% of revenue
  • Operating income USD 54.24 million 12% of revenue
  • Tax, interest and other Derived USD 425,863 0.1% of revenue
  • Net income USD 53.82 million 12% of revenue

Cash

  • Operating cash flow USD 47.84 million 11% of revenue
  • Capital expenditure USD 10.72 million 2.4% of revenue
  • Free cash flow Derived USD 37.12 million 8.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 14%86%
  • 2006 14%86%
  • 2006 9.8%90%
  • 2007 9.8%90%
  • 2007 Net income was higher than operating income, so the split is not drawn.
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2008 87%
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 12%88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-3117175 UnavailableUnavailableUnavailable-463167 Unavailable
Source
2005 2005-01-01 – 2005-12-3129217184 25059675 Derived 4157509 16422 Derived 4141087 Unavailable
Source
2006 2005-03-27 – 2006-03-2629217184 25059675 Derived 4157509 16422 Derived 4141087 Unavailable
Source
2006 2006-01-01 – 2006-12-3154427820 49022832 Derived 5404988 61409 Derived 5343579 Unavailable
Source
2007 2006-03-27 – 2007-03-2654427820 49022832 Derived 5404988 61409 Derived 5343579 Unavailable
Source
2007 2007-01-01 – 2007-12-3187104187 78693450 Derived 8410737 -168828 Derived 8579565 -11917476 Derived
Source
2008 2007-03-27 – 2008-03-2687104187 78693450 Derived 8410737 -168828 Derived 8579565 Unavailable
Source
2008 2008-01-01 – 2008-12-31216506969 187856320 Derived 28650649 9926282 Derived 18724367 7454154 Derived
Source
2009 2009-01-01 – 2009-12-31289572053 252077460 Derived 37494593 -376370 Derived 37870963 3990434 Derived
Source
2010 2010-01-01 – 2010-12-31438682654 384437790 Derived 54244864 425863 Derived 53819001 37123093 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 438.7M 2010
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.473.8M355.3M236.9M118.4M0.0200420072010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue17175
2005Revenue29217184
2006Revenue29217184
2006Revenue54427820
2007Revenue54427820
2007Revenue87104187
2008Revenue87104187
2008Revenue216506969
2009Revenue289572053
2010Revenue438682654

Revenue growth

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

51.5% 2010
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.183,624%134,291%84,958%35,624%-13,709%200420072010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over year-99.5%
2005Year over year170,014.6%
2006Year over yearNo prior comparable period
2006Year over year86.3%
2007Year over year86.3%
2007Year over year60%
2008Year over year60%
2008Year over year148.6%
2009Year over year33.7%
2010Year over year51.5%

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 12.4% 2010
Net margin 12.3% 2010
Free cash flow margin 8.5% 2010
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.231%-555%-1,341%-2,127%-2,914%2004-12-3120072010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Operating marginNot reported
2005Operating margin14.2%
2006Operating margin14.2%
2006Operating margin9.9%
2007Operating margin9.9%
2007Operating margin9.7%
2008Operating margin9.7%
2008Operating margin13.2%
2009Operating margin12.9%
2010Operating margin12.4%
2004Net margin-2,696.8%
2005Net margin14.2%
2006Net margin14.2%
2006Net margin9.8%
2007Net margin9.8%
2007Net margin9.8%
2008Net margin9.8%
2008Net margin8.6%
2009Net margin13.1%
2010Net margin12.3%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2007Free cash flow margin-13.7%
2008Free cash flow marginNot reported
2008Free cash flow margin3.4%
2009Free cash flow margin1.4%
2010Free cash flow margin8.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 47.8M 2010
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.52.1M36.7M21.4M6.0M-9.3M200420072010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2007Operating cash flow-5108303
2008Operating cash flowNot reportedNo source recorded
2008Operating cash flow8705385
2009Operating cash flow4360998
2010Operating cash flow47841717

Free cash flow

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

USD 37.1M 2010
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.41.0M26.8M12.6M-1.6M-15.8M200420072010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2007Free cash flow-11917476
2008Free cash flowUnavailableNo source recorded
2008Free cash flow7454154
2009Free cash flow3990434
2010Free cash flow37123093

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.

13% 2010
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.385%289%193%96%0%200420072010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets356.6%
2005-12-31Liabilities / assetsNot reported
2006-03-26Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets29.9%
2007-03-26Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets12.6%
2008Liabilities / assets10.1%
2008Liabilities / assets11.4%
2009Liabilities / assets6.3%
2010Liabilities / assets13%

Current assets to current liabilities

Current assets divided by current liabilities.

5.63× 2010
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.13.85×10.39×6.93×3.46×0.00×200420072010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.23×
2005Current assets / current liabilities0.37×
2006-03-26Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities3.18×
2007-03-26Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities6.49×
2008Current assets / current liabilities7.9×
2008Current assets / current liabilities7.25×
2009Current assets / current liabilities12.83×
2010Current assets / current liabilities5.63×

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
2004 2004-01-01 – 2004-12-31
−USD 463,167
Exact value

Exact value: -463167 USD

2004-01-01 – 2004-12-31: -463167 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.

2005 2005-01-01 – 2005-12-31
USD 4.14 million
Exact value

Exact value: 4141087 USD

2005-01-01 – 2005-12-31: 4141087 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.

2006 2005-03-27 – 2006-03-26
USD 4.14 million
Exact value

Exact value: 4141087 USD

2005-03-27 – 2006-03-26: 4141087 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.

2006 2006-01-01 – 2006-12-31
USD 5.34 million
Exact value

Exact value: 5343579 USD

2006-01-01 – 2006-12-31: 5343579 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.

2007 2006-03-27 – 2007-03-26
USD 5.34 million
Exact value

Exact value: 5343579 USD

2006-03-27 – 2007-03-26: 5343579 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.

2007 2007-01-01 – 2007-12-31
USD 8.58 million
Exact value

Exact value: 8579565 USD

2007-01-01 – 2007-12-31: 8579565 USD Inspect Net Income Open source
Share or cite

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

−USD 5.11 million
Exact value

Exact value: -5108303 USD

2007-01-01 – 2007-12-31: -5108303 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 6.81 million
Exact value

Exact value: 6809173 USD

2007-01-01 – 2007-12-31: 6809173 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.92 million
Calculation and evidence

-5108303 − 6809173 USD

Exact free cash flow: -11917476 USD

Share or cite

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

2008 2007-03-27 – 2008-03-26
USD 8.58 million
Exact value

Exact value: 8579565 USD

2007-03-27 – 2008-03-26: 8579565 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.

2008 2008-01-01 – 2008-12-31
USD 18.72 million
Exact value

Exact value: 18724367 USD

2008-01-01 – 2008-12-31: 18724367 USD Inspect Net Income Open source
Share or cite

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

USD 8.71 million
Exact value

Exact value: 8705385 USD

2008-01-01 – 2008-12-31: 8705385 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: 1251231 USD

2008-01-01 – 2008-12-31: 1251231 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.45 million
Calculation and evidence

8705385 − 1251231 USD

Exact free cash flow: 7454154 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 37.87 million
Exact value

Exact value: 37870963 USD

2009-01-01 – 2009-12-31: 37870963 USD Inspect Net Income Open source
Share or cite

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

USD 4.36 million
Exact value

Exact value: 4360998 USD

2009-01-01 – 2009-12-31: 4360998 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 370,564
Exact value

Exact value: 370564 USD

2009-01-01 – 2009-12-31: 370564 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.99 million
Calculation and evidence

4360998 − 370564 USD

Exact free cash flow: 3990434 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 53.82 million
Exact value

Exact value: 53819001 USD

2010-01-01 – 2010-12-31: 53819001 USD Inspect Net Income Open source
Share or cite

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

USD 47.84 million
Exact value

Exact value: 47841717 USD

2010-01-01 – 2010-12-31: 47841717 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 10.72 million
Exact value

Exact value: 10718624 USD

2010-01-01 – 2010-12-31: 10718624 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 37.12 million
Calculation and evidence

47841717 − 10718624 USD

Exact free cash flow: 37123093 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.

60 filings · 106 latest values · 106 originally reported values

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

Identifiers: 0001070045, 1070045, CBEH, edgar:1070045

Also known as A M S MARKETING INC, China Bio Energy Holding Group Co., Ltd., China Integrated Energy, Inc., INTERNATIONAL IMAGING SYSTEMS INC