CHINA ORGANIC AGRICULTURE, INC.

EDGAR

35 filing records in this dataset, filed from 2006-04-17 to 2010-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

42.6 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

13.97%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 5957786 USD Source
  • Revenue: 42632862 USD Source
Cash and cash equivalents
25.1 million USD Source
Exact value

25075743 USD

Long-term debt including current maturities
8.21 million USD Source
Exact value

8212858 USD

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

144 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Revenue: 143856835 USD · 2009-01-01 – 2009-12-31 Source
  • Revenue: 106402273 USD · 2009-01-01 – 2009-09-30 Source
  • Revenue: 32353622 USD · 2010-01-01 – 2010-03-31 Source
  • Revenue: 31295154 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 42632862 USD · 2010-07-01 – 2010-09-30 Source

Capital expenditure

55.2 thousand USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Capital expenditure: 676 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 490 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 676 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 676 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 55702 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 676 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 USD · 2010-01-01 – 2010-03-31 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: 2010-11-22.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2009-12-31
  • Operating income: 3 of 11 periods available· newest 2009-12-31
  • Net income: 6 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: 4 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: 5 of 11 periods available· newest 2009-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2007-12-31
  • 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

    +27.7%

    Prior period

    USD 112.7 million

    –

    Current period

    USD 143.86 million

    –

    Exact inputs and evidence

    143856835 − 112695908 = 31160927 USD

    112695908 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    143856835 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

    -37.7%

    Prior period

    USD 17.46 million

    –

    Current period

    USD 10.88 million

    –

    Exact inputs and evidence

    10875921 − 17461437 = -6585516 USD

    17461437 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    10875921 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

    -250.3%

    Prior period

    USD 4.83 million

    –

    Current period

    −USD 7.26 million

    –

    Exact inputs and evidence

    -7256991 − 4827267 = -12084258 USD

    4827267 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -7256991 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

    -99.6%

    Prior period

    USD 15.22 million

    –

    Current period

    USD 55,702

    –

    Exact inputs and evidence

    55702 − 15222735 = -15167033 USD

    15222735 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    55702 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 143.86 million 100% of revenue
  • Operating costs Derived USD 113.98 million 79% of revenue
  • Operating income USD 29.88 million 21% of revenue
  • Tax, interest and other Derived USD 19 million 13% of revenue
  • Net income USD 10.88 million 7.6% of revenue

Cash

  • Operating cash flow −USD 7.26 million −5% of revenue
  • Capital expenditure USD 55,702 0% of revenue
  • Free cash flow Derived −USD 7.31 million −5.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 15%79%
  • 2009 13%79%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-31329451 UnavailableUnavailableUnavailable-149297 -79374 Derived
Source
2006 2006-01-01 – 2006-12-31105156 UnavailableUnavailableUnavailable-82780 3185265 Derived
Source
2007 2007-01-01 – 2007-12-310 0 Derived 0 -13492590 Derived 13492590 8707549 Derived
Source
2008 2008-01-01 – 2008-12-31112695908 89084485 Derived 23611423 6149986 Derived 17461437 -10395468 Derived
Source
2009 2009-01-01 – 2009-12-31143856835 113981572 Derived 29875263 18999342 Derived 10875921 -7312693 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 143.9M 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.155.4M116.5M77.7M38.8M0.020052006200720082009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue329451
2006Revenue105156
2007Revenue0
2008Revenue112695908
2009Revenue143856835

Revenue growth

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

27.7% 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.38%1%-36%-73%-110%20052006200720082009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year-68.1%
2007Year over year-100%
2008Year over yearNo prior comparable period
2009Year over year27.7%

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 20.8% 2009
Net margin 7.6% 2009
Free cash flow margin -5.1% 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.3,278%2,376%1,475%574%-327%2005-12-312006-12-31200720082009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Operating marginNot reported
2006-12-31Operating marginNot reported
2007Operating marginNot reported
2008Operating margin21%
2009Operating margin20.8%
2005Net margin-45.3%
2006Net margin-78.7%
2007Net marginNot reported
2008Net margin15.5%
2009Net margin7.6%
2005Free cash flow margin-24.1%
2006Free cash flow margin3,029.1%
2007Free cash flow marginNot reported
2008Free cash flow margin-9.2%
2009Free cash flow margin-5.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.3M 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.10.9M6.0M1.2M-3.7M-8.6M20052006200720082009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-71956
2006Operating cash flow3217755
2007Operating cash flow9559590
2008Operating cash flow4827267
2009Operating cash flow-7256991

Free cash flow

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

USD -7.3M 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.10.2M4.7M-844.0K-6.4M-11.9M20052006200720082009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-79374
2006Free cash flow3185265
2007Free cash flow8707549
2008Free cash flow-10395468
2009Free cash flow-7312693

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.

32.5% 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.35.1%26.4%17.6%8.8%0.0%2005-12-312006200720082009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-12-31Liabilities / assetsNot reported
2006Liabilities / assets19.6%
2007Liabilities / assets4.6%
2008Liabilities / assets30%
2009Liabilities / assets32.5%

Current assets to current liabilities

Current assets divided by current liabilities.

3.41× 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.17.96×13.47×8.98×4.49×0.00×20052006200720082009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0.6×
2006Current assets / current liabilities1.39×
2007Current assets / current liabilities16.63×
2008Current assets / current liabilities4.06×
2009Current assets / current liabilities3.41×

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
2004 2004-01-01 – 2004-12-31
USD 8,327
Exact value

Exact value: 8327 USD

2004-01-01 – 2004-12-31: 8327 USD Inspect Net Income Open source
Share or cite

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

−USD 28,503
Exact value

Exact value: -28503 USD

2004-01-01 – 2004-12-31: -28503 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 6,049
Exact value

Exact value: 6049 USD

2004-01-01 – 2004-12-31: 6049 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34,552
Calculation and evidence

-28503 − 6049 USD

Exact free cash flow: -34552 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 149,297
Exact value

Exact value: -149297 USD

2005-01-01 – 2005-12-31: -149297 USD Inspect Net Income Open source
Share or cite

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

−USD 71,956
Exact value

Exact value: -71956 USD

2005-01-01 – 2005-12-31: -71956 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 7,418
Exact value

Exact value: 7418 USD

2005-01-01 – 2005-12-31: 7418 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 79,374
Calculation and evidence

-71956 − 7418 USD

Exact free cash flow: -79374 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 82,780
Exact value

Exact value: -82780 USD

2006-01-01 – 2006-12-31: -82780 USD Inspect Net Income Open source
Share or cite

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

USD 3.22 million
Exact value

Exact value: 3217755 USD

2006-01-01 – 2006-12-31: 3217755 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 32,490
Exact value

Exact value: 32490 USD

2006-01-01 – 2006-12-31: 32490 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.19 million
Calculation and evidence

3217755 − 32490 USD

Exact free cash flow: 3185265 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 13.49 million
Exact value

Exact value: 13492590 USD

2007-01-01 – 2007-12-31: 13492590 USD Inspect Net Income Open source
Share or cite

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

USD 9.56 million
Exact value

Exact value: 9559590 USD

2007-01-01 – 2007-12-31: 9559590 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 852,041
Exact value

Exact value: 852041 USD

2007-01-01 – 2007-12-31: 852041 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.71 million
Calculation and evidence

9559590 − 852041 USD

Exact free cash flow: 8707549 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 17.46 million
Exact value

Exact value: 17461437 USD

2008-01-01 – 2008-12-31: 17461437 USD Inspect Net Income Open source
Share or cite

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

USD 4.83 million
Exact value

Exact value: 4827267 USD

2008-01-01 – 2008-12-31: 4827267 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 15.22 million
Exact value

Exact value: 15222735 USD

2008-01-01 – 2008-12-31: 15222735 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.4 million
Calculation and evidence

4827267 − 15222735 USD

Exact free cash flow: -10395468 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 10.88 million
Exact value

Exact value: 10875921 USD

2009-01-01 – 2009-12-31: 10875921 USD Inspect Net Income Open source
Share or cite

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

−USD 7.26 million
Exact value

Exact value: -7256991 USD

2009-01-01 – 2009-12-31: -7256991 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 55,702
Exact value

Exact value: 55702 USD

2009-01-01 – 2009-12-31: 55702 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.31 million
Calculation and evidence

-7256991 − 55702 USD

Exact free cash flow: -7312693 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: 0001337826, 1337826, edgar:1337826

Also known as INDUSTRIAL ELECTRIC SERVICES INC