China Energy Recovery, Inc.

EDGAR

43 filing records in this dataset, filed from 2005-01-18 to 2013-04-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

29.4 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

8.84%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 2597837 USD Source
  • Revenue: 29386458 USD Source

Operating cash flow

-5.78 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5036779 USD Source
  • Operating Cash Flow: 10812569 USD Source
Cash and cash equivalents
6.8 million USD Source
Exact value

6802619 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.

Revenue

58.7 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 21082653 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 17447570 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 7380059 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 18269826 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 29386458 USD · 2011-07-01 – 2011-09-30 Source

Net income

160 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -3519383 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -394105 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -386086 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 1066882 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 2604603 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

8.87 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: 3863563 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 29500 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 2142457 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 10812569 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 2142457 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 5036779 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 10812569 USD · 2011-01-01 – 2011-06-30 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: 2013-04-18.

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: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2010-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 4 of 11 periods available· newest 2010-12-31
  • Current liabilities: 4 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2010-12-31
  • 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

    -5%

    Prior period

    USD 22.19 million

    –

    Current period

    USD 21.08 million

    –

    Exact inputs and evidence

    21082653 − 22194443 = -1111790 USD

    22194443 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    21082653 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

    −USD 2.63 million

    Prior period

    −USD 886,480

    –

    Current period

    −USD 3.52 million

    –

    Exact inputs and evidence

    -3519383 − -886480 = -2632903 USD

    -886480 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -3519383 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

    +USD 9.66 million

    Prior period

    −USD 5.8 million

    –

    Current period

    USD 3.86 million

    –

    Exact inputs and evidence

    3863563 − -5799655 = 9663218 USD

    -5799655 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    3863563 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

    +529.1%

    Prior period

    USD 1.64 million

    –

    Current period

    USD 10.3 million

    –

    Exact inputs and evidence

    10300653 − 1637248 = 8663405 USD

    1637248 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    10300653 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 21.08 million 100% of revenue
  • Operating costs Derived USD 24.34 million 115% of revenue
  • Operating income −USD 3.26 million −15% of revenue
  • Tax, interest and other Derived USD 262,229 1.2% of revenue
  • Net income −USD 3.52 million −17% of revenue

Cash

  • Operating cash flow USD 3.86 million 18% of revenue
  • Capital expenditure USD 10.3 million 49% of revenue
  • Free cash flow Derived −USD 6.44 million −31% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 94%
  • 2008 91%
  • 2009 Operating loss: operating costs were 111% of revenue.
  • 2010 Operating loss: operating costs were 115% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-3111846892 11083745 Derived 763147 122228 Derived 640919 Unavailable
Source
2008 2008-01-01 – 2008-12-3124904776 22783060 Derived 2121716 746814 Derived 1374902 Unavailable
Source
2009 2009-01-01 – 2009-12-3122194443 24589300 Derived -2394857 -1508377 Derived -886480 -7436903 Derived
Source
2010 2010-01-01 – 2010-12-3121082653 24339807 Derived -3257154 262229 Derived -3519383 -6437090 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 21.1M 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.26.9M20.2M13.4M6.7M0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue11846892
2008Revenue24904776
2009Revenue22194443
2010Revenue21082653

Revenue growth

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

-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.120%85%50%15%-21%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year110.2%
2009Year over year-10.9%
2010Year over year-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 -15.4% 2010
Net margin -16.7% 2010
Free cash flow margin -30.5% 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.12%-0%-12%-25%-37%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin6.4%
2008Operating margin8.5%
2009Operating margin-10.8%
2010Operating margin-15.4%
2007Net margin5.4%
2008Net margin5.5%
2009Net margin-4%
2010Net margin-16.7%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin-33.5%
2010Free cash flow margin-30.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.9M 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.4.6M1.8M-968.0K-3.8M-6.6M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow1335116
2008Operating cash flow-335612
2009Operating cash flow-5799655
2010Operating cash flow3863563

Free cash flow

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

USD -6.4M 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.595.0K-1.6M-3.7M-5.9M-8.0M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flow-7436903
2010Free cash flow-6437090

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.

92.3% 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.100%75%50%25%0%2007-12-31200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets61.5%
2009Liabilities / assets79.4%
2010Liabilities / assets92.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.85× 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.1.68×1.26×0.84×0.42×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.84×
2008Current assets / current liabilities1.55×
2009Current assets / current liabilities1.02×
2010Current assets / current liabilities0.85×

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
2005 2005-01-01 – 2005-12-31
Unavailable Not reported for this period.
USD 725
Exact value

Exact value: 725 USD

2005-01-01 – 2005-12-31: 725 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

2005-01-01 – 2005-12-31: 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 725
Calculation and evidence

725 − 0 USD

Exact free cash flow: 725 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
Unavailable Not reported for this period.
−USD 113,618
Exact value

Exact value: -113618 USD

2006-01-01 – 2006-12-31: -113618 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

2006-01-01 – 2006-12-31: 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 113,618
Calculation and evidence

-113618 − 0 USD

Exact free cash flow: -113618 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 640,919
Exact value

Exact value: 640919 USD

2007-01-01 – 2007-12-31: 640919 USD Inspect Net Income Open source
Share or cite

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

USD 1.34 million
Exact value

Exact value: 1335116 USD

2007-01-01 – 2007-12-31: 1335116 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.

2008 2008-01-01 – 2008-12-31
USD 1.37 million
Exact value

Exact value: 1374902 USD

2008-01-01 – 2008-12-31: 1374902 USD Inspect Net Income Open source
Share or cite

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

−USD 335,612
Exact value

Exact value: -335612 USD

2008-01-01 – 2008-12-31: -335612 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.

2009 2009-01-01 – 2009-12-31
−USD 886,480
Exact value

Exact value: -886480 USD

2009-01-01 – 2009-12-31: -886480 USD Inspect Net Income Open source
Share or cite

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

−USD 5.8 million
Exact value

Exact value: -5799655 USD

2009-01-01 – 2009-12-31: -5799655 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 1.64 million
Exact value

Exact value: 1637248 USD

2009-01-01 – 2009-12-31: 1637248 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.44 million
Calculation and evidence

-5799655 − 1637248 USD

Exact free cash flow: -7436903 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 3.52 million
Exact value

Exact value: -3519383 USD

2010-01-01 – 2010-12-31: -3519383 USD Inspect Net Income Open source
Share or cite

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

USD 3.86 million
Exact value

Exact value: 3863563 USD

2010-01-01 – 2010-12-31: 3863563 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 10.3 million
Exact value

Exact value: 10300653 USD

2010-01-01 – 2010-12-31: 10300653 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.44 million
Calculation and evidence

3863563 − 10300653 USD

Exact free cash flow: -6437090 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: 0001208790, 1208790, edgar:1208790

Also known as COMMERCE DEVELOPMENT CORP LTD, MMA Media Inc.