BITECH PHARMA, INC.

EDGAR

1 filing records in this dataset, filed from 2006-11-29 to 2006-11-29. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

6.11 million USD

2006 · USD

Exact inputs and evidence

Operating margin

3.6%

2006 · %

Exact inputs and evidence
  • Operating Income: 220000 USD Source
  • Revenue: 6114000 USD Source

Operating cash flow

-1.33 million USD

2006 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1326000 USD Source

Free cash flow

-1.56 million USD

2006 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1326000 USD Source
  • Capital Expenditure: 230000 USD Source
Cash and cash equivalents
421 thousand USD Source
Exact value

421000 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: 2006-11-29.

Financial data available through: 2006-06-30.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2006-06-30
  • Operating income: 2 of 11 periods available· newest 2006-06-30
  • Net income: 2 of 11 periods available· newest 2006-06-30
  • Operating cash flow: 2 of 11 periods available· newest 2006-06-30
  • Capital expenditure: 2 of 11 periods available· newest 2006-06-30
  • Total assets: 2 of 11 periods available· newest 2006-06-30
  • Total liabilities: 2 of 11 periods available· newest 2006-06-30
  • Current assets: 2 of 11 periods available· newest 2006-06-30
  • Current liabilities: 2 of 11 periods available· newest 2006-06-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2006-06-30
  • 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

    +55.7%

    Prior period

    USD 3.93 million

    –

    Current period

    USD 6.11 million

    –

    Exact inputs and evidence

    6114000 − 3928000 = 2186000 USD

    3928000 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    6114000 USD · 2005-07-01 – 2006-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -48.4%

    Prior period

    USD 886,000

    –

    Current period

    USD 457,000

    –

    Exact inputs and evidence

    457000 − 886000 = -429000 USD

    886000 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    457000 USD · 2005-07-01 – 2006-06-30

    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

    -245.6%

    Prior period

    USD 911,000

    –

    Current period

    −USD 1.33 million

    –

    Exact inputs and evidence

    -1326000 − 911000 = -2237000 USD

    911000 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    -1326000 USD · 2005-07-01 – 2006-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -21.2%

    Prior period

    USD 292,000

    –

    Current period

    USD 230,000

    –

    Exact inputs and evidence

    230000 − 292000 = -62000 USD

    292000 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    230000 USD · 2005-07-01 – 2006-06-30

    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.

2006 2005-07-01 – 2006-06-30

  • Revenue USD 6.11 million 100% of revenue
  • Cost of revenue USD 1.69 million 28% of revenue
  • Operating expenses USD 4.2 million 69% of revenue
  • Operating income USD 220,000 3.6% of revenue
  • Tax, interest and other Derived −USD 237,000 −3.9% of revenue
  • Net income USD 457,000 7.5% of revenue

Cash

  • Operating cash flow −USD 1.33 million −22% of revenue
  • Capital expenditure USD 230,000 3.8% of revenue
  • Free cash flow Derived −USD 1.56 million −25% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-07-01 – 2005-06-303928000 3517000 Derived 411000 -475000 Derived 886000 619000 Derived
Source
2006 2005-07-01 – 2006-06-306114000 5894000 Derived 220000 -237000 Derived 457000 -1556000 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 6.1M 2006
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.6.6M5.0M3.3M1.7M0.020052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue3928000
2006Revenue6114000

Revenue growth

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

55.7% 2006
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.60%45%30%15%0%20052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year55.7%

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 3.6% 2006
Net margin 7.5% 2006
Free cash flow margin -25.4% 2006
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.26%12%-1%-15%-29%20052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin10.5%
2006Operating margin3.6%
2005Net margin22.6%
2006Net margin7.5%
2005Free cash flow margin15.8%
2006Free cash flow margin-25.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2006
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.1.1M441.2K-207.5K-856.2K-1.5M20052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow911000
2006Operating cash flow-1326000

Free cash flow

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

USD -1.6M 2006
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.793.0K162.3K-468.5K-1.1M-1.7M20052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow619000
2006Free cash flow-1556000

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.

36.1% 2006
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.38.9%29.2%19.5%9.7%0.0%20052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets33.5%
2006Liabilities / assets36.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.21× 2006
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.2.45×1.84×1.22×0.61×0.00×20052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities2.27×
2006Current assets / current liabilities2.21×

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 2004-07-01 – 2005-06-30
USD 886,000
Exact value

Exact value: 886000 USD

2004-07-01 – 2005-06-30: 886000 USD Inspect Net Income Open source
Share or cite

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

USD 911,000
Exact value

Exact value: 911000 USD

2004-07-01 – 2005-06-30: 911000 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 292,000
Exact value

Exact value: 292000 USD

2004-07-01 – 2005-06-30: 292000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 619,000
Calculation and evidence

911000 − 292000 USD

Exact free cash flow: 619000 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
USD 457,000
Exact value

Exact value: 457000 USD

2005-07-01 – 2006-06-30: 457000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1326000 USD

2005-07-01 – 2006-06-30: -1326000 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 230,000
Exact value

Exact value: 230000 USD

2005-07-01 – 2006-06-30: 230000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.56 million
Calculation and evidence

-1326000 − 230000 USD

Exact free cash flow: -1556000 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.

1 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001347188, 1347188, edgar:1347188

Also known as CHINA RX HOLDINGS, INC.