ShengdaTech, Inc.

EDGAR

43 filing records in this dataset, filed from 2003-01-14 to 2010-11-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.4 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

33.47%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 11519232 USD Source
  • Revenue: 34417385 USD Source

Operating cash flow

-57.2 thousand USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -179232 USD Source
  • Operating Cash Flow: -122075 USD Source

Free cash flow

-4.04 million USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -179232 USD Source
  • Operating Cash Flow: -122075 USD Source
  • Capital Expenditure: 9902595 USD Source
  • Capital Expenditure: 5916498 USD Source
Cash and cash equivalents
121 million USD Source
Exact value

120649206 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.

Capital expenditure

10.3 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Capital expenditure: 24290530 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 23856337 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 3892821 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 5916498 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 3892821 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 9902595 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 5916498 USD · 2010-01-01 – 2010-06-30 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: 2010-11-08.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2009-12-31
  • Operating income: 6 of 11 periods available· newest 2009-12-31
  • Net income: 10 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2009-12-31
  • Total assets: 5 of 11 periods available· newest 2009-12-31
  • Total liabilities: 3 of 11 periods available· newest 2009-12-31
  • Current assets: 5 of 11 periods available· newest 2009-12-31
  • Current liabilities: 5 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2009-12-31
  • 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

    +23.9%

    Prior period

    USD 82.42 million

    –

    Current period

    USD 102.12 million

    –

    Exact inputs and evidence

    102121804 − 82419689 = 19702115 USD

    82419689 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    102121804 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -35.9%

    Prior period

    USD 36.03 million

    –

    Current period

    USD 23.1 million

    –

    Exact inputs and evidence

    23104607 − 36028302 = -12923695 USD

    36028302 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    23104607 USD · 2009-01-01 – 2009-12-31

    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

    -101.4%

    Prior period

    USD 13.72 million

    –

    Current period

    −USD 195,468

    –

    Exact inputs and evidence

    -195468 − 13721299 = -13916767 USD

    13721299 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -195468 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -34.2%

    Prior period

    USD 36.9 million

    –

    Current period

    USD 24.29 million

    –

    Exact inputs and evidence

    24290530 − 36898310 = -12607780 USD

    36898310 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    24290530 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 102.12 million 100% of revenue
  • Cost of revenue USD 60.22 million 59% of revenue
  • Operating expenses USD 7.77 million 7.6% of revenue
  • Operating income USD 34.13 million 33% of revenue
  • Tax, interest and other Derived USD 11.03 million 11% of revenue
  • Net income USD 23.1 million 23% of revenue

Cash

  • Operating cash flow −USD 195,468 −0.2% of revenue
  • Capital expenditure USD 24.29 million 24% of revenue
  • Free cash flow Derived −USD 24.49 million −24% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 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.
  • 2009 23%11%67%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-08-01 – 2002-07-310 UnavailableUnavailableUnavailable-2026 Unavailable
Source
2003 2002-08-01 – 2003-07-310 UnavailableUnavailableUnavailable-16005 Unavailable
Source
2004 2003-08-01 – 2004-07-310 UnavailableUnavailableUnavailable-5813 Unavailable
Source
2005 2004-08-01 – 2005-07-310 UnavailableUnavailableUnavailable-29553 Unavailable
Source
2005 2005-01-01 – 2005-12-3114613733 10486752 Derived 4126981 -11835490 Derived 15962471 -2517152 Derived
Source
2006 2006-01-01 – 2006-12-3122007814 16590273 Derived 5417541 -12109107 Derived 17526648 7212328 Derived
Source
2007 2007-01-01 – 2007-12-3146721673 31151652 Derived 15570021 -11460324 Derived 27030345 -24381519 Derived
Source
2008 2008-01-01 – 2008-12-3182419689 53829201 Derived 28590488 -7437814 Derived 36028302 -23177011 Derived
Source
2009 2009-01-01 – 2009-12-31102121804 67992055 Derived 34129749 11025142 Derived 23104607 -24485998 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 102.1M 2009
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.110.3M82.7M55.1M27.6M0.0200220052009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue0
2005Revenue14613733
2006Revenue22007814
2007Revenue46721673
2008Revenue82419689
2009Revenue102121804

Revenue growth

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

23.9% 2009
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.121%91%61%30%0%200220052009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year50.6%
2007Year over year112.3%
2008Year over year76.4%
2009Year over year23.9%

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 33.4% 2009
Net margin 22.6% 2009
Free cash flow margin -24% 2009
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.122%75%29%-18%-65%2002-07-3120052009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002-07-31Operating marginNot reported
2003-07-31Operating marginNot reported
2004-07-31Operating marginNot reported
2005-07-31Operating marginNot reported
2005Operating margin28.2%
2006Operating margin24.6%
2007Operating margin33.3%
2008Operating margin34.7%
2009Operating margin33.4%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net marginNot reported
2005Net margin109.2%
2006Net margin79.6%
2007Net margin57.9%
2008Net margin43.7%
2009Net margin22.6%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2005Free cash flow margin-17.2%
2006Free cash flow margin32.8%
2007Free cash flow margin-52.2%
2008Free cash flow margin-28.1%
2009Free cash flow margin-24%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -195.5K 2009
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.24.9M18.2M11.4M4.7M-2.1M200220052009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2005Operating cash flow0
2006Operating cash flow23087280
2007Operating cash flow13356453
2008Operating cash flow13721299
2009Operating cash flow-195468

Free cash flow

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

USD -24.5M 2009
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.9.7M555.7K-8.6M-17.8M-27.0M200220052009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2005Free cash flow-2517152
2006Free cash flow7212328
2007Free cash flow-24381519
2008Free cash flow-23177011
2009Free cash flow-24485998

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.

37.1% 2009
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.43%32%21%11%0%2002-07-312005-12-312009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-07-31Liabilities / assetsNot reportedNo source recorded
2003-07-31Liabilities / assetsNot reportedNo source recorded
2004-07-31Liabilities / assetsNot reportedNo source recorded
2005-07-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets11.8%
2008Liabilities / assets39.7%
2009Liabilities / assets37.1%

Current assets to current liabilities

Current assets divided by current liabilities.

9.18× 2009
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.11.08×8.31×5.54×2.77×0.00×2002-07-3120052009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-07-31Current assets / current liabilitiesNot reportedNo source recorded
2003-07-31Current assets / current liabilitiesNot reportedNo source recorded
2004-07-31Current assets / current liabilitiesNot reportedNo source recorded
2005-07-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities4.12×
2006Current assets / current liabilities4.39×
2007Current assets / current liabilities3.22×
2008Current assets / current liabilities10.26×
2009Current assets / current liabilities9.18×

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 2001-08-01 – 2002-07-31
−USD 2,026
Exact value

Exact value: -2026 USD

2001-08-01 – 2002-07-31: -2026 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.

2003 2002-08-01 – 2003-07-31
−USD 16,005
Exact value

Exact value: -16005 USD

2002-08-01 – 2003-07-31: -16005 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.

2004 2003-08-01 – 2004-07-31
−USD 5,813
Exact value

Exact value: -5813 USD

2003-08-01 – 2004-07-31: -5813 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.

2004 2004-01-01 – 2004-12-31
USD 7.41 million
Exact value

Exact value: 7412338 USD

2004-01-01 – 2004-12-31: 7412338 USD Inspect Net Income Open source
Share or cite

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

USD 9.97 million
Exact value

Exact value: 9967038 USD

2004-01-01 – 2004-12-31: 9967038 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 701,619
Exact value

Exact value: 701619 USD

2004-01-01 – 2004-12-31: 701619 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.27 million
Calculation and evidence

9967038 − 701619 USD

Exact free cash flow: 9265419 USD

Share or cite

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

2005 2004-08-01 – 2005-07-31
−USD 29,553
Exact value

Exact value: -29553 USD

2004-08-01 – 2005-07-31: -29553 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 15.96 million
Exact value

Exact value: 15962471 USD

2005-01-01 – 2005-12-31: 15962471 USD Inspect Net Income 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

2005-01-01 – 2005-12-31: 0 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 2.52 million
Exact value

Exact value: 2517152 USD

2005-01-01 – 2005-12-31: 2517152 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.52 million
Calculation and evidence

0 − 2517152 USD

Exact free cash flow: -2517152 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 17.53 million
Exact value

Exact value: 17526648 USD

2006-01-01 – 2006-12-31: 17526648 USD Inspect Net Income Open source
Share or cite

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

USD 23.09 million
Exact value

Exact value: 23087280 USD

2006-01-01 – 2006-12-31: 23087280 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 15.87 million
Exact value

Exact value: 15874952 USD

2006-01-01 – 2006-12-31: 15874952 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.21 million
Calculation and evidence

23087280 − 15874952 USD

Exact free cash flow: 7212328 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 27.03 million
Exact value

Exact value: 27030345 USD

2007-01-01 – 2007-12-31: 27030345 USD Inspect Net Income Open source
Share or cite

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

USD 13.36 million
Exact value

Exact value: 13356453 USD

2007-01-01 – 2007-12-31: 13356453 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 37.74 million
Exact value

Exact value: 37737972 USD

2007-01-01 – 2007-12-31: 37737972 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.38 million
Calculation and evidence

13356453 − 37737972 USD

Exact free cash flow: -24381519 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 36.03 million
Exact value

Exact value: 36028302 USD

2008-01-01 – 2008-12-31: 36028302 USD Inspect Net Income Open source
Share or cite

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

USD 13.72 million
Exact value

Exact value: 13721299 USD

2008-01-01 – 2008-12-31: 13721299 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 36.9 million
Exact value

Exact value: 36898310 USD

2008-01-01 – 2008-12-31: 36898310 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.18 million
Calculation and evidence

13721299 − 36898310 USD

Exact free cash flow: -23177011 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 23.1 million
Exact value

Exact value: 23104607 USD

2009-01-01 – 2009-12-31: 23104607 USD Inspect Net Income Open source
Share or cite

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

−USD 195,468
Exact value

Exact value: -195468 USD

2009-01-01 – 2009-12-31: -195468 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 24.29 million
Exact value

Exact value: 24290530 USD

2009-01-01 – 2009-12-31: 24290530 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.49 million
Calculation and evidence

-195468 − 24290530 USD

Exact free cash flow: -24485998 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001160165, 1160165, edgar:1160165

Also known as ZEOLITE EXPLORATION CO