CHINA BIOPHARMA, INC.

EDGAR

35 filing records in this dataset, filed from 2002-10-28 to 2009-05-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2009-03-31 · USD

Exact inputs and evidence

Operating cash flow

368 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 368336 USD Source

Free cash flow

368 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 368336 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
346 thousand USD Source
Exact value

345899 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: 2009-05-13.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2008-12-31
  • Operating income: 6 of 11 periods available· newest 2008-12-31
  • Net income: 7 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2008-12-31
  • Total assets: 6 of 11 periods available· newest 2008-12-31
  • Total liabilities: 3 of 11 periods available· newest 2008-12-31
  • Current assets: 6 of 11 periods available· newest 2008-12-31
  • Current liabilities: 6 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2008-12-31
  • 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

    +704.6%

    Prior period

    USD 688,705

    –

    Current period

    USD 5.54 million

    –

    Exact inputs and evidence

    5541317 − 688705 = 4852612 USD

    688705 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    5541317 USD · 2008-01-01 – 2008-12-31

    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 722,994

    Prior period

    −USD 1.65 million

    –

    Current period

    −USD 930,087

    –

    Exact inputs and evidence

    -930087 − -1653081 = 722994 USD

    -1653081 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -930087 USD · 2008-01-01 – 2008-12-31

    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 331,583

    Prior period

    −USD 1.04 million

    –

    Current period

    −USD 710,607

    –

    Exact inputs and evidence

    -710607 − -1042190 = 331583 USD

    -1042190 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -710607 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -37.7%

    Prior period

    USD 16,364

    –

    Current period

    USD 10,199

    –

    Exact inputs and evidence

    10199 − 16364 = -6165 USD

    16364 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    10199 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 5.54 million 100% of revenue
  • Cost of revenue USD 5.33 million 96% of revenue
  • Operating expenses USD 1.17 million 21% of revenue
  • Operating income −USD 964,169 −17% of revenue
  • Tax, interest and other Derived −USD 34,082 −0.6% of revenue
  • Net income −USD 930,087 −17% of revenue

Cash

  • Operating cash flow −USD 710,607 −13% of revenue
  • Capital expenditure USD 10,199 0.2% of revenue
  • Free cash flow Derived −USD 720,806 −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 344% of revenue.
  • 2004 Operating loss: operating costs were 558% of revenue.
  • 2005 Operating loss: operating costs were 818% of revenue.
  • 2006 Operating loss: operating costs were 405% of revenue.
  • 2007 Operating loss: operating costs were 340% of revenue.
  • 2008 Operating loss: operating costs were 117% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-31437361 1503180 Derived -1065819 -1977 Derived -1063842 -1019332 Derived
Source
2004 2004-01-01 – 2004-12-31312899 1746230 Derived -1433331 12291 Derived -1445622 -1389839 Derived
Source
2005 2005-01-01 – 2005-12-31380519 3114335 Derived -2733816 107500 Derived -2841316 -1713620 Derived
Source
2006 2006-01-01 – 2006-12-311202763 4865857 Derived -3663094 1063110 Derived -4726204 2238546 Derived
Source
2007 2007-01-01 – 2007-12-31688705 2341412 Derived -1652707 374 Derived -1653081 -1058554 Derived
Source
2008 2008-01-01 – 2008-12-315541317 6505486 Derived -964169 -34082 Derived -930087 -720806 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 5.5M 2008
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.6.0M4.5M3.0M1.5M0.0200320062008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue437361
2004Revenue312899
2005Revenue380519
2006Revenue1202763
2007Revenue688705
2008Revenue5541317

Revenue growth

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

704.6% 2008
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.764%548%331%114%-103%200320062008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year-28.5%
2005Year over year21.6%
2006Year over year216.1%
2007Year over year-42.7%
2008Year over year704.6%

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 -17.4% 2008
Net margin -16.8% 2008
Free cash flow margin -13% 2008
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.261%-10%-280%-551%-821%200320062008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-243.7%
2004Operating margin-458.1%
2005Operating margin-718.4%
2006Operating margin-304.6%
2007Operating margin-240%
2008Operating margin-17.4%
2003Net margin-243.2%
2004Net margin-462%
2005Net margin-746.7%
2006Net margin-392.9%
2007Net margin-240%
2008Net margin-16.8%
2003Free cash flow margin-233.1%
2004Free cash flow margin-444.2%
2005Free cash flow margin-450.3%
2006Free cash flow margin186.1%
2007Free cash flow margin-153.7%
2008Free cash flow margin-13%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -710.6K 2008
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.2.6M1.4M297.0K-839.7K-2.0M200320062008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-986089
2004Operating cash flow-1377419
2005Operating cash flow-1662834
2006Operating cash flow2256895
2007Operating cash flow-1042190
2008Operating cash flow-710607

Free cash flow

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

USD -720.8K 2008
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.2.6M1.4M262.5K-883.7K-2.0M200320062008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-1019332
2004Free cash flow-1389839
2005Free cash flow-1713620
2006Free cash flow2238546
2007Free cash flow-1058554
2008Free cash flow-720806

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.

139.4% 2008
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.151%113%75%38%0%2003-12-3120062008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006Liabilities / assets123.5%
2007Liabilities / assets127.8%
2008Liabilities / assets139.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 2008
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.1.10×0.83×0.55×0.28×0.00×200320062008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.74×
2004Current assets / current liabilities0.23×
2005Current assets / current liabilities0.2×
2006Current assets / current liabilities1.02×
2007Current assets / current liabilities0.8×
2008Current assets / current liabilities0.62×

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 2002-01-01 – 2002-12-31
−USD 56,526
Exact value

Exact value: -56526 USD

2002-01-01 – 2002-12-31: -56526 USD Inspect Net Income Open source
Share or cite

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

−USD 86
Exact value

Exact value: -86 USD

2002-01-01 – 2002-12-31: -86 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.

2003 2003-01-01 – 2003-12-31
−USD 1.06 million
Exact value

Exact value: -1063842 USD

2003-01-01 – 2003-12-31: -1063842 USD Inspect Net Income Open source
Share or cite

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

−USD 986,089
Exact value

Exact value: -986089 USD

2003-01-01 – 2003-12-31: -986089 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 33,243
Exact value

Exact value: 33243 USD

2003-01-01 – 2003-12-31: 33243 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.02 million
Calculation and evidence

-986089 − 33243 USD

Exact free cash flow: -1019332 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 1.45 million
Exact value

Exact value: -1445622 USD

2004-01-01 – 2004-12-31: -1445622 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1377419 USD

2004-01-01 – 2004-12-31: -1377419 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 12,420
Exact value

Exact value: 12420 USD

2004-01-01 – 2004-12-31: 12420 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.39 million
Calculation and evidence

-1377419 − 12420 USD

Exact free cash flow: -1389839 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 2.84 million
Exact value

Exact value: -2841316 USD

2005-01-01 – 2005-12-31: -2841316 USD Inspect Net Income Open source
Share or cite

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

−USD 1.66 million
Exact value

Exact value: -1662834 USD

2005-01-01 – 2005-12-31: -1662834 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 50,786
Exact value

Exact value: 50786 USD

2005-01-01 – 2005-12-31: 50786 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.71 million
Calculation and evidence

-1662834 − 50786 USD

Exact free cash flow: -1713620 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 4.73 million
Exact value

Exact value: -4726204 USD

2006-01-01 – 2006-12-31: -4726204 USD Inspect Net Income Open source
Share or cite

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

USD 2.26 million
Exact value

Exact value: 2256895 USD

2006-01-01 – 2006-12-31: 2256895 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 18,349
Exact value

Exact value: 18349 USD

2006-01-01 – 2006-12-31: 18349 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.24 million
Calculation and evidence

2256895 − 18349 USD

Exact free cash flow: 2238546 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 1.65 million
Exact value

Exact value: -1653081 USD

2007-01-01 – 2007-12-31: -1653081 USD Inspect Net Income Open source
Share or cite

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

−USD 1.04 million
Exact value

Exact value: -1042190 USD

2007-01-01 – 2007-12-31: -1042190 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 16,364
Exact value

Exact value: 16364 USD

2007-01-01 – 2007-12-31: 16364 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

-1042190 − 16364 USD

Exact free cash flow: -1058554 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 930,087
Exact value

Exact value: -930087 USD

2008-01-01 – 2008-12-31: -930087 USD Inspect Net Income Open source
Share or cite

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

−USD 710,607
Exact value

Exact value: -710607 USD

2008-01-01 – 2008-12-31: -710607 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 10,199
Exact value

Exact value: 10199 USD

2008-01-01 – 2008-12-31: 10199 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 720,806
Calculation and evidence

-710607 − 10199 USD

Exact free cash flow: -720806 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001190132, 1190132, edgar:1190132

Also known as TECHEDGE INC