CHINA HEALTH RESOURCE, INC.

EDGAR

57 filing records in this dataset, filed from 2003-01-21 to 2013-12-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.97 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

11.55%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 228078 USD Source
  • Revenue: 1974909 USD Source

Operating cash flow

-1.36 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1643806 USD Source
  • Operating Cash Flow: -284647 USD Source

Free cash flow

-1.37 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1643806 USD Source
  • Operating Cash Flow: -284647 USD Source
  • Capital Expenditure: 37385 USD Source
  • Capital Expenditure: 22397 USD Source
Cash and cash equivalents
1.11 million USD Source
Exact value

1111456 USD

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

159935953 shares

Reported share-count change

-9.09% · -16 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
  • 175935953 shares · 2011-09-30· Source
  • 159935953 shares · 2012-09-30· 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

8.41 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 22927862 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 19657963 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 1230066 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 1934290 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 1974909 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

-1.84 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: -3130193 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -2934560 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -236262 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -284647 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -236262 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -1643806 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -284647 USD · 2013-01-01 – 2013-06-30 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: 2013-12-30.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2012-12-31
  • Operating income: 8 of 11 periods available· newest 2012-12-31
  • Net income: 8 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2012-12-31
  • Total assets: 7 of 11 periods available· newest 2012-12-31
  • Total liabilities: 7 of 11 periods available· newest 2012-12-31
  • Current assets: 8 of 11 periods available· newest 2012-12-31
  • Current liabilities: 8 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -33.2%

    Prior period

    USD 34.34 million

    –

    Current period

    USD 22.93 million

    –

    Exact inputs and evidence

    22927862 − 34338974 = -11411112 USD

    34338974 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    22927862 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -75.8%

    Prior period

    USD 6.97 million

    –

    Current period

    USD 1.68 million

    –

    Exact inputs and evidence

    1684568 − 6971460 = -5286892 USD

    6971460 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    1684568 USD · 2012-01-01 – 2012-12-31

    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 3.04 million

    Prior period

    −USD 92,251

    –

    Current period

    −USD 3.13 million

    –

    Exact inputs and evidence

    -3130193 − -92251 = -3037942 USD

    -92251 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -3130193 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -68.3%

    Prior period

    USD 12,133

    –

    Current period

    USD 3,850

    –

    Exact inputs and evidence

    3850 − 12133 = -8283 USD

    12133 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    3850 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 22.93 million 100% of revenue
  • Cost of revenue USD 19.43 million 85% of revenue
  • Operating expenses USD 1.24 million 5.4% of revenue
  • Operating income USD 2.26 million 9.9% of revenue
  • Tax, interest and other Derived USD 578,914 2.5% of revenue
  • Net income USD 1.68 million 7.3% of revenue

Cash

  • Operating cash flow −USD 3.13 million −14% of revenue
  • Capital expenditure USD 3,850 0% of revenue
  • Free cash flow Derived −USD 3.13 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 149% of revenue.
  • 2006 Operating loss: operating costs were 149% of revenue.
  • 2007 Operating loss: operating costs were 155% of revenue.
  • 2008 9.7%88%
  • 2009 Operating loss: operating costs were 114% of revenue.
  • 2010 26%10%64%
  • 2011 20%73%
  • 2012 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-3115863 23618 Derived -7755 0 Derived -7755 -105204 Derived
Source
2006 2006-01-01 – 2006-12-311038528 1545000 Derived -506472 -351239 Derived -155233 -695063 Derived
Source
2007 2007-01-01 – 2007-12-31725529 1125933 Derived -400404 -174356 Derived -226048 -82192 Derived
Source
2008 2008-01-01 – 2008-12-312646111 2315630 Derived 330481 73581 Derived 256900 728864 Derived
Source
2009 2009-01-01 – 2009-12-314377463 4990588 Derived -613125 -100253 Derived -512872 -285828 Derived
Source
2010 2010-01-01 – 2010-12-3110282207 6537318 Derived 3744889 1037603 Derived 2707286 -136765 Derived
Source
2011 2011-01-01 – 2011-12-3134338974 24940501 Derived 9398473 2427013 Derived 6971460 -104384 Derived
Source
2012 2012-01-01 – 2012-12-3122927862 20664380 Derived 2263482 578914 Derived 1684568 -3134043 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 22.9M 2012
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.37.1M27.8M18.5M9.3M0.0200520092012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue15863
2006Revenue1038528
2007Revenue725529
2008Revenue2646111
2009Revenue4377463
2010Revenue10282207
2011Revenue34338974
2012Revenue22927862

Revenue growth

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

-33.2% 2012
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.6,965%5,086%3,207%1,328%-552%200520092012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year6,446.9%
2007Year over year-30.1%
2008Year over year264.7%
2009Year over year65.4%
2010Year over year134.9%
2011Year over year234%
2012Year over year-33.2%

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 9.9% 2012
Net margin 7.3% 2012
Free cash flow margin -13.7% 2012
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.92%-111%-313%-516%-719%200520092012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-48.9%
2006Operating margin-48.8%
2007Operating margin-55.2%
2008Operating margin12.5%
2009Operating margin-14%
2010Operating margin36.4%
2011Operating margin27.4%
2012Operating margin9.9%
2005Net margin-48.9%
2006Net margin-14.9%
2007Net margin-31.2%
2008Net margin9.7%
2009Net margin-11.7%
2010Net margin26.3%
2011Net margin20.3%
2012Net margin7.3%
2005Free cash flow margin-663.2%
2006Free cash flow margin-66.9%
2007Free cash flow margin-11.3%
2008Free cash flow margin27.5%
2009Free cash flow margin-6.5%
2010Free cash flow margin-1.3%
2011Free cash flow margin-0.3%
2012Free cash flow margin-13.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.1M 2012
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.1.0M-80.7K-1.2M-2.3M-3.4M200520092012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-48854
2006Operating cash flow-108555
2007Operating cash flow49131
2008Operating cash flow729918
2009Operating cash flow-285828
2010Operating cash flow-125636
2011Operating cash flow-92251
2012Operating cash flow-3130193

Free cash flow

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

USD -3.1M 2012
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.1.0M-82.3K-1.2M-2.3M-3.4M200520092012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-105204
2006Free cash flow-695063
2007Free cash flow-82192
2008Free cash flow728864
2009Free cash flow-285828
2010Free cash flow-136765
2011Free cash flow-104384
2012Free cash flow-3134043

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.

48.2% 2012
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.90%67%45%22%0%2005-12-3120092012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets78.5%
2007Liabilities / assets24.8%
2008Liabilities / assets82.9%
2009Liabilities / assets59.5%
2010Liabilities / assets33.3%
2011Liabilities / assets18.7%
2012Liabilities / assets48.2%

Current assets to current liabilities

Current assets divided by current liabilities.

2.01× 2012
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.5.45×4.09×2.73×1.36×0.00×200520092012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0.03×
2006Current assets / current liabilities1.02×
2007Current assets / current liabilities3.41×
2008Current assets / current liabilities0.31×
2009Current assets / current liabilities1.04×
2010Current assets / current liabilities2.57×
2011Current assets / current liabilities5.05×
2012Current assets / current liabilities2.01×

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
2003 2003-01-01 – 2003-12-31
Unavailable Not reported for this period.
−USD 103,281
Exact value

Exact value: -103281 USD

2003-01-01 – 2003-12-31: -103281 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
Unavailable Not reported for this period.
−USD 329,041
Exact value

Exact value: -329041 USD

2004-01-01 – 2004-12-31: -329041 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
−USD 7,755
Exact value

Exact value: -7755 USD

2005-01-01 – 2005-12-31: -7755 USD Inspect Net Income Open source
Share or cite

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

−USD 48,854
Exact value

Exact value: -48854 USD

2005-01-01 – 2005-12-31: -48854 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 56,350
Exact value

Exact value: 56350 USD

2005-01-01 – 2005-12-31: 56350 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 105,204
Calculation and evidence

-48854 − 56350 USD

Exact free cash flow: -105204 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 155,233
Exact value

Exact value: -155233 USD

2006-01-01 – 2006-12-31: -155233 USD Inspect Net Income Open source
Share or cite

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

−USD 108,555
Exact value

Exact value: -108555 USD

2006-01-01 – 2006-12-31: -108555 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 586,508
Exact value

Exact value: 586508 USD

2006-01-01 – 2006-12-31: 586508 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 695,063
Calculation and evidence

-108555 − 586508 USD

Exact free cash flow: -695063 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 226,048
Exact value

Exact value: -226048 USD

2007-01-01 – 2007-12-31: -226048 USD Inspect Net Income Open source
Share or cite

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

USD 49,131
Exact value

Exact value: 49131 USD

2007-01-01 – 2007-12-31: 49131 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 131,323
Exact value

Exact value: 131323 USD

2007-01-01 – 2007-12-31: 131323 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82,192
Calculation and evidence

49131 − 131323 USD

Exact free cash flow: -82192 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 256,900
Exact value

Exact value: 256900 USD

2008-01-01 – 2008-12-31: 256900 USD Inspect Net Income Open source
Share or cite

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

USD 729,918
Exact value

Exact value: 729918 USD

2008-01-01 – 2008-12-31: 729918 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 1,054
Exact value

Exact value: 1054 USD

2008-01-01 – 2008-12-31: 1054 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 728,864
Calculation and evidence

729918 − 1054 USD

Exact free cash flow: 728864 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 512,872
Exact value

Exact value: -512872 USD

2009-01-01 – 2009-12-31: -512872 USD Inspect Net Income Open source
Share or cite

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

−USD 285,828
Exact value

Exact value: -285828 USD

2009-01-01 – 2009-12-31: -285828 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

2009-01-01 – 2009-12-31: 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 285,828
Calculation and evidence

-285828 − 0 USD

Exact free cash flow: -285828 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 2.71 million
Exact value

Exact value: 2707286 USD

2010-01-01 – 2010-12-31: 2707286 USD Inspect Net Income Open source
Share or cite

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

−USD 125,636
Exact value

Exact value: -125636 USD

2010-01-01 – 2010-12-31: -125636 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 11,129
Exact value

Exact value: 11129 USD

2010-01-01 – 2010-12-31: 11129 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 136,765
Calculation and evidence

-125636 − 11129 USD

Exact free cash flow: -136765 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 6.97 million
Exact value

Exact value: 6971460 USD

2011-01-01 – 2011-12-31: 6971460 USD Inspect Net Income Open source
Share or cite

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

−USD 92,251
Exact value

Exact value: -92251 USD

2011-01-01 – 2011-12-31: -92251 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 12,133
Exact value

Exact value: 12133 USD

2011-01-01 – 2011-12-31: 12133 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 104,384
Calculation and evidence

-92251 − 12133 USD

Exact free cash flow: -104384 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 1.68 million
Exact value

Exact value: 1684568 USD

2012-01-01 – 2012-12-31: 1684568 USD Inspect Net Income Open source
Share or cite

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

−USD 3.13 million
Exact value

Exact value: -3130193 USD

2012-01-01 – 2012-12-31: -3130193 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 3,850
Exact value

Exact value: 3850 USD

2012-01-01 – 2012-12-31: 3850 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.13 million
Calculation and evidence

-3130193 − 3850 USD

Exact free cash flow: -3134043 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.

57 filings · 937 latest values · 937 originally reported values

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

Identifiers: 0001173784, 1173784, CHRI, edgar:1173784

Also known as CHINA HEALTH RESOURCE, INC., China Health Resource, Inc., VOICE DIARY INC