Amincor, Inc.

EDGAR

41 filing records in this dataset, filed from 2002-07-15 to 2014-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

6.12 million USD

2014 Q2 · USD

Exact inputs and evidence

Operating margin

-22.5%

2014 Q2 · %

Exact inputs and evidence
  • Operating Income: -1376943 USD Source
  • Revenue: 6120092 USD Source
Cash and cash equivalents
136 thousand USD Source
Exact value

135620 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: 2014-08-14.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2013-12-31
  • Operating income: 6 of 11 periods available· newest 2013-12-31
  • Net income: 6 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2013-12-31
  • Total assets: 4 of 11 periods available· newest 2013-12-31
  • Total liabilities: 4 of 11 periods available· newest 2013-12-31
  • Current assets: 4 of 11 periods available· newest 2013-12-31
  • Current liabilities: 4 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2013-12-31
  • 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

    -44%

    Prior period

    USD 51.25 million

    –

    Current period

    USD 28.67 million

    –

    Exact inputs and evidence

    28674581 − 51246412 = -22571831 USD

    51246412 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    28674581 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 16.55 million

    Prior period

    −USD 33.16 million

    –

    Current period

    −USD 16.61 million

    –

    Exact inputs and evidence

    -16609783 − -33160483 = 16550700 USD

    -33160483 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -16609783 USD · 2013-01-01 – 2013-12-31

    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

    -331.9%

    Prior period

    USD 3.05 million

    –

    Current period

    −USD 7.08 million

    –

    Exact inputs and evidence

    -7083006 − 3053993 = -10136999 USD

    3053993 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -7083006 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 3.38 million

    Prior period

    −USD 3.38 million

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − -3378969 = 3378969 USD

    -3378969 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    0 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 28.67 million 100% of revenue
  • Operating costs Derived USD 39.15 million 137% of revenue
  • Operating income −USD 10.48 million −37% of revenue
  • Tax, interest and other Derived USD 6.13 million 21% of revenue
  • Net income −USD 16.61 million −58% of revenue

Cash

  • Operating cash flow −USD 7.08 million −25% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 7.08 million −25% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 109% of revenue.
  • 2009 Operating loss: operating costs were 105% of revenue.
  • 2010 Operating loss: operating costs were 108% of revenue.
  • 2011 Operating loss: operating costs were 121% of revenue.
  • 2012 Operating loss: operating costs were 118% of revenue.
  • 2013 Operating loss: operating costs were 137% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-3173045000 79361000 Derived -6316000 4424000 Derived -10740000 -12707000 Derived
Source
2009 2009-01-01 – 2009-12-3182129000 86465000 Derived -4336000 7984000 Derived -12320000 -8149000 Derived
Source
2010 2010-01-01 – 2010-12-3186060000 92527000 Derived -6467000 989000 Derived -7456000 4743000 Derived
Source
2011 2011-01-01 – 2011-12-3161280666 74062414 Derived -12781748 10277453 Derived -23059201 Unavailable
Source
2012 2012-01-01 – 2012-12-3151246412 60641443 Derived -9395031 23765452 Derived -33160483 Unavailable
Source
2013 2013-01-01 – 2013-12-3128674581 39150124 Derived -10475543 6134240 Derived -16609783 -7083006 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 28.7M 2013
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.92.9M69.7M46.5M23.2M0.0200820112013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue73045000
2009Revenue82129000
2010Revenue86060000
2011Revenue61280666
2012Revenue51246412
2013Revenue28674581

Revenue growth

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

-44% 2013
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.17%1%-16%-32%-49%200820112013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year12.4%
2010Year over year4.8%
2011Year over year-28.8%
2012Year over year-16.4%
2013Year over year-44%

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 -36.5% 2013
Net margin -57.9% 2013
Free cash flow margin -24.7% 2013
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.11%-9%-30%-50%-70%200820112013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-8.6%
2009Operating margin-5.3%
2010Operating margin-7.5%
2011Operating margin-20.9%
2012Operating margin-18.3%
2013Operating margin-36.5%
2008Net margin-14.7%
2009Net margin-15%
2010Net margin-8.7%
2011Net margin-37.6%
2012Net margin-64.7%
2013Net margin-57.9%
2008Free cash flow margin-17.4%
2009Free cash flow margin-9.9%
2010Free cash flow margin5.5%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow margin-24.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.1M 2013
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.6.4M1.5M-3.3M-8.2M-13.1M200820112013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-11741000
2009Operating cash flow-6208000
2010Operating cash flow5082000
2011Operating cash flow3282431
2012Operating cash flow3053993
2013Operating cash flow-7083006

Free cash flow

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

USD -7.1M 2013
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.6.1M1.1M-4.0M-9.0M-14.1M200820112013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-12707000
2009Free cash flow-8149000
2010Free cash flow4743000
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flow-7083006

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.

149.4% 2013
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.161%121%81%40%0%2008-12-312011-12-312013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets61.5%
2010Liabilities / assets29.2%
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012Liabilities / assets94.8%
2013Liabilities / assets149.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.17× 2013
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.0.99×0.74×0.50×0.25×0.00×2008-12-312011-12-312013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities0.68×
2010Current assets / current liabilities0.92×
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities0.3×
2013Current assets / current liabilities0.17×

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
2008 2008-01-01 – 2008-12-31
−USD 10.74 million
Exact value

Exact value: -10740000 USD

2008-01-01 – 2008-12-31: -10740000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.74 million
Exact value

Exact value: -11741000 USD

2008-01-01 – 2008-12-31: -11741000 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 966,000
Exact value

Exact value: 966000 USD

2008-01-01 – 2008-12-31: 966000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.71 million
Calculation and evidence

-11741000 − 966000 USD

Exact free cash flow: -12707000 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 12.32 million
Exact value

Exact value: -12320000 USD

2009-01-01 – 2009-12-31: -12320000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.21 million
Exact value

Exact value: -6208000 USD

2009-01-01 – 2009-12-31: -6208000 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 1.94 million
Exact value

Exact value: 1941000 USD

2009-01-01 – 2009-12-31: 1941000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.15 million
Calculation and evidence

-6208000 − 1941000 USD

Exact free cash flow: -8149000 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 7.46 million
Exact value

Exact value: -7456000 USD

2010-01-01 – 2010-12-31: -7456000 USD Inspect Net Income Open source
Share or cite

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

USD 5.08 million
Exact value

Exact value: 5082000 USD

2010-01-01 – 2010-12-31: 5082000 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 339,000
Exact value

Exact value: 339000 USD

2010-01-01 – 2010-12-31: 339000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.74 million
Calculation and evidence

5082000 − 339000 USD

Exact free cash flow: 4743000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 23.06 million
Exact value

Exact value: -23059201 USD

2011-01-01 – 2011-12-31: -23059201 USD Inspect Net Income Open source
Share or cite

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

USD 3.28 million
Exact value

Exact value: 3282431 USD

2011-01-01 – 2011-12-31: 3282431 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2012 2012-01-01 – 2012-12-31
−USD 33.16 million
Exact value

Exact value: -33160483 USD

2012-01-01 – 2012-12-31: -33160483 USD Inspect Net Income Open source
Share or cite

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

USD 3.05 million
Exact value

Exact value: 3053993 USD

2012-01-01 – 2012-12-31: 3053993 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
−USD 16.61 million
Exact value

Exact value: -16609783 USD

2013-01-01 – 2013-12-31: -16609783 USD Inspect Net Income Open source
Share or cite

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

−USD 7.08 million
Exact value

Exact value: -7083006 USD

2013-01-01 – 2013-12-31: -7083006 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

2013-01-01 – 2013-12-31: 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 7.08 million
Calculation and evidence

-7083006 − 0 USD

Exact free cash flow: -7083006 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.

41 filings · 185 latest values · 185 originally reported values

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

Identifiers: 0001167905, 1167905, edgar:1167905

Also known as Amincor, Inc., JONING CORP