China XD Plastics Co Ltd

EDGAR

68 filing records in this dataset, filed from 2007-11-19 to 2021-11-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

594 million USD

2020 Q4 · USD

Exact inputs and evidence

Operating margin

-19.86%

2020 Q4 · %

Exact inputs and evidence
  • Operating Income: -102041610 USD Source
  • Operating Income: 15866124 USD Source
  • Revenue: 593800000 USD Source

Operating cash flow

232 million USD

2020 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3021957 USD Source
  • Operating Cash Flow: -234697237 USD Source

Free cash flow

46.8 million USD

2020 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3021957 USD Source
  • Operating Cash Flow: -234697237 USD Source
  • Capital Expenditure: 205399725 USD Source
  • Capital Expenditure: 20573681 USD Source
Cash and cash equivalents
17.2 million USD Source
Exact value

17201775 USD

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

727293417 USD

Shares outstanding
70.6 million shares Source
Exact value

70569841 shares

Reported share-count change

5.38% · 3.6 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
  • 66969841 shares · 2019-12-31· Source
  • 70569841 shares · 2020-12-31· 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

1.31 billion USD

2020-01-01 – 2020-12-31

Exact inputs and evidence
  • Revenue: 144800000 USD · 2020-01-01 – 2020-03-31 Source
  • Revenue: 283200000 USD · 2020-04-01 – 2020-06-30 Source
  • Revenue: 290100000 USD · 2020-07-01 – 2020-09-30 Source
  • Revenue: 593800000 USD · 2020-10-01 – 2020-12-31 Source

Net income

-182 million USD

2020-01-01 – 2020-12-31

Exact inputs and evidence
  • Net income: -11000000 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: 17600000 USD · 2020-04-01 – 2020-06-30 Source
  • Net income: -38100000 USD · 2020-07-01 – 2020-09-30 Source
  • Net income: -150200000 USD · 2020-10-01 – 2020-12-31 Source

Operating cash flow

-3.02 million USD

2020-01-01 – 2020-12-31

Exact inputs and evidence
  • Operating cash flow: -89161481 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: -310823681 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: -89161481 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: -234697237 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: -310823681 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: -3021957 USD · 2020-01-01 – 2020-12-31 Source
  • Operating cash flow: -234697237 USD · 2020-01-01 – 2020-09-30 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: 2021-11-15.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2020-12-31
  • Operating income: 11 of 11 periods available· newest 2020-12-31
  • Net income: 11 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2020-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2020-12-31
  • Total assets: 11 of 11 periods available· newest 2020-12-31
  • Total liabilities: 11 of 11 periods available· newest 2020-12-31
  • Current assets: 11 of 11 periods available· newest 2020-12-31
  • Current liabilities: 11 of 11 periods available· newest 2020-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2020-12-31

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

    -9.4%

    Prior period

    USD 1.45 billion

    –

    Current period

    USD 1.31 billion

    –

    Exact inputs and evidence

    1311901681 − 1448204826 = -136303145 USD

    1448204826 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    1311901681 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -6,046.7%

    Prior period

    USD 3.06 million

    –

    Current period

    −USD 181.7 million

    –

    Exact inputs and evidence

    -181700885 − 3055478 = -184756363 USD

    3055478 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -181700885 USD · 2020-01-01 – 2020-12-31

    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 186.91 million

    Prior period

    −USD 189.93 million

    –

    Current period

    −USD 3.02 million

    –

    Exact inputs and evidence

    -3021957 − -189928239 = 186906282 USD

    -189928239 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -3021957 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +33.3%

    Prior period

    USD 154.12 million

    –

    Current period

    USD 205.4 million

    –

    Exact inputs and evidence

    205399725 − 154115880 = 51283845 USD

    154115880 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    205399725 USD · 2020-01-01 – 2020-12-31

    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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 1.31 billion 100% of revenue
  • Operating costs Derived USD 1.41 billion 108% of revenue
  • Operating income −USD 102.04 million −7.8% of revenue
  • Tax, interest and other Derived USD 79.66 million 6.1% of revenue
  • Net income −USD 181.7 million −14% of revenue

Cash

  • Operating cash flow −USD 3.02 million −0.2% of revenue
  • Capital expenditure USD 205.4 million 16% of revenue
  • Free cash flow Derived −USD 208.42 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 16%80%
  • 2012 14%81%
  • 2013 13%82%
  • 2014 11%85%
  • 2015 86%
  • 2016 86%
  • 2017 9.8%88%
  • 2018 91%
  • 2019 95%
  • 2020 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31381624567 304763276 Derived 76861291 16342672 Derived 60518619 4793856 Derived
Source
2012 2012-01-01 – 2012-12-31599818968 487940351 Derived 111878617 26010870 Derived 85867747 -128947164 Derived
Source
2013 2013-01-01 – 2013-12-311050816364 865206913 Derived 185609451 51770606 Derived 133838845 94185134 Derived
Source
2014 2014-01-01 – 2014-12-311110685692 938955600 Derived 171730092 50953723 Derived 120776369 -185344373 Derived
Source
2015 2015-01-01 – 2015-12-31999192894 864147596 Derived 135045298 51313019 Derived 83732279 -40056943 Derived
Source
2016 2016-01-01 – 2016-12-311201678898 1034022429 Derived 167656469 66043719 Derived 101612750 -126356130 Derived
Source
2017 2017-01-01 – 2017-12-311290447748 1132292998 Derived 158154750 126533016 Derived 31621734 -330633176 Derived
Source
2018 2018-01-01 – 2018-12-311274833282 1162851738 Derived 111981544 43668123 Derived 68313421 -367812552 Derived
Source
2019 2019-01-01 – 2019-12-311448204826 1378786231 Derived 69418595 66363117 Derived 3055478 -344044119 Derived
Source
2020 2020-01-01 – 2020-12-311311901681 1413943291 Derived -102041610 79659275 Derived -181700885 -208421682 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 1.3B 2020
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.1.6B1.2B782.0M391.0M0.0201120162020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue381624567
2012Revenue599818968
2013Revenue1050816364
2014Revenue1110685692
2015Revenue999192894
2016Revenue1201678898
2017Revenue1290447748
2018Revenue1274833282
2019Revenue1448204826
2020Revenue1311901681

Revenue growth

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

-9.4% 2020
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.82%57%33%8%-17%201120162020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over year52.8%
2012Year over year57.2%
2013Year over year75.2%
2014Year over year5.7%
2015Year over year-10%
2016Year over year20.3%
2017Year over year7.4%
2018Year over year-1.2%
2019Year over year13.6%
2020Year over year-9.4%

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 -7.8% 2020
Net margin -13.9% 2020
Free cash flow margin -15.9% 2020
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.24%10%-4%-19%-33%201120162020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin20.1%
2012Operating margin18.7%
2013Operating margin17.7%
2014Operating margin15.5%
2015Operating margin13.5%
2016Operating margin14%
2017Operating margin12.3%
2018Operating margin8.8%
2019Operating margin4.8%
2020Operating margin-7.8%
2011Net margin15.9%
2012Net margin14.3%
2013Net margin12.7%
2014Net margin10.9%
2015Net margin8.4%
2016Net margin8.5%
2017Net margin2.5%
2018Net margin5.4%
2019Net margin0.2%
2020Net margin-13.9%
2011Free cash flow margin1.3%
2012Free cash flow margin-21.5%
2013Free cash flow margin9%
2014Free cash flow margin-16.7%
2015Free cash flow margin-4%
2016Free cash flow margin-10.5%
2017Free cash flow margin-25.6%
2018Free cash flow margin-28.9%
2019Free cash flow margin-23.8%
2020Free cash flow margin-15.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3M 2020
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.260.8M139.7M18.7M-102.3M-223.3M201120162020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow67283723
2012Operating cash flow-31454995
2013Operating cash flow115646525
2014Operating cash flow148748369
2015Operating cash flow227370738
2016Operating cash flow84483968
2017Operating cash flow125840831
2018Operating cash flow61393255
2019Operating cash flow-189928239
2020Operating cash flow-3021957

Free cash flow

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

USD -208.4M 2020
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.131.1M-2.8M-136.8M-270.8M-404.8M201120162020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow4793856
2012Free cash flow-128947164
2013Free cash flow94185134
2014Free cash flow-185344373
2015Free cash flow-40056943
2016Free cash flow-126356130
2017Free cash flow-330633176
2018Free cash flow-367812552
2019Free cash flow-344044119
2020Free cash flow-208421682

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.

73.8% 2020
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.80%60%40%20%0%201120162020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets24.7%
2012Liabilities / assets40.8%
2013Liabilities / assets52.6%
2014Liabilities / assets51.9%
2015Liabilities / assets61.4%
2016Liabilities / assets65.6%
2017Liabilities / assets68.1%
2018Liabilities / assets69.3%
2019Liabilities / assets68.3%
2020Liabilities / assets73.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.09× 2020
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.4.27×3.20×2.14×1.07×0.00×201120162020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities3.96×
2012Current assets / current liabilities1.65×
2013Current assets / current liabilities1.54×
2014Current assets / current liabilities2.36×
2015Current assets / current liabilities1.32×
2016Current assets / current liabilities1.23×
2017Current assets / current liabilities1.04×
2018Current assets / current liabilities0.89×
2019Current assets / current liabilities0.99×
2020Current assets / current liabilities1.09×

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
2011 2011-01-01 – 2011-12-31
USD 60.52 million
Exact value

Exact value: 60518619 USD

2011-01-01 – 2011-12-31: 60518619 USD Inspect Net Income Open source
Share or cite

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

USD 67.28 million
Exact value

Exact value: 67283723 USD

2011-01-01 – 2011-12-31: 67283723 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 62.49 million
Exact value

Exact value: 62489867 USD

2011-01-01 – 2011-12-31: 62489867 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.79 million
Calculation and evidence

67283723 − 62489867 USD

Exact free cash flow: 4793856 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 85.87 million
Exact value

Exact value: 85867747 USD

2012-01-01 – 2012-12-31: 85867747 USD Inspect Net Income Open source
Share or cite

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

−USD 31.45 million
Exact value

Exact value: -31454995 USD

2012-01-01 – 2012-12-31: -31454995 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 97.49 million
Exact value

Exact value: 97492169 USD

2012-01-01 – 2012-12-31: 97492169 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 128.95 million
Calculation and evidence

-31454995 − 97492169 USD

Exact free cash flow: -128947164 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 133.84 million
Exact value

Exact value: 133838845 USD

2013-01-01 – 2013-12-31: 133838845 USD Inspect Net Income Open source
Share or cite

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

USD 115.65 million
Exact value

Exact value: 115646525 USD

2013-01-01 – 2013-12-31: 115646525 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 21.46 million
Exact value

Exact value: 21461391 USD

2013-01-01 – 2013-12-31: 21461391 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 94.19 million
Calculation and evidence

115646525 − 21461391 USD

Exact free cash flow: 94185134 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 120.78 million
Exact value

Exact value: 120776369 USD

2014-01-01 – 2014-12-31: 120776369 USD Inspect Net Income Open source
Share or cite

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

USD 148.75 million
Exact value

Exact value: 148748369 USD

2014-01-01 – 2014-12-31: 148748369 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 334.09 million
Exact value

Exact value: 334092742 USD

2014-01-01 – 2014-12-31: 334092742 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 185.34 million
Calculation and evidence

148748369 − 334092742 USD

Exact free cash flow: -185344373 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 83.73 million
Exact value

Exact value: 83732279 USD

2015-01-01 – 2015-12-31: 83732279 USD Inspect Net Income Open source
Share or cite

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

USD 227.37 million
Exact value

Exact value: 227370738 USD

2015-01-01 – 2015-12-31: 227370738 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 267.43 million
Exact value

Exact value: 267427681 USD

2015-01-01 – 2015-12-31: 267427681 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.06 million
Calculation and evidence

227370738 − 267427681 USD

Exact free cash flow: -40056943 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
USD 101.61 million
Exact value

Exact value: 101612750 USD

2016-01-01 – 2016-12-31: 101612750 USD Inspect Net Income Open source
Share or cite

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

USD 84.48 million
Exact value

Exact value: 84483968 USD

2016-01-01 – 2016-12-31: 84483968 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 210.84 million
Exact value

Exact value: 210840098 USD

2016-01-01 – 2016-12-31: 210840098 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 126.36 million
Calculation and evidence

84483968 − 210840098 USD

Exact free cash flow: -126356130 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 31.62 million
Exact value

Exact value: 31621734 USD

2017-01-01 – 2017-12-31: 31621734 USD Inspect Net Income Open source
Share or cite

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

USD 125.84 million
Exact value

Exact value: 125840831 USD

2017-01-01 – 2017-12-31: 125840831 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 456.47 million
Exact value

Exact value: 456474007 USD

2017-01-01 – 2017-12-31: 456474007 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 330.63 million
Calculation and evidence

125840831 − 456474007 USD

Exact free cash flow: -330633176 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
USD 68.31 million
Exact value

Exact value: 68313421 USD

2018-01-01 – 2018-12-31: 68313421 USD Inspect Net Income Open source
Share or cite

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

USD 61.39 million
Exact value

Exact value: 61393255 USD

2018-01-01 – 2018-12-31: 61393255 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 429.21 million
Exact value

Exact value: 429205807 USD

2018-01-01 – 2018-12-31: 429205807 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 367.81 million
Calculation and evidence

61393255 − 429205807 USD

Exact free cash flow: -367812552 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
USD 3.06 million
Exact value

Exact value: 3055478 USD

2019-01-01 – 2019-12-31: 3055478 USD Inspect Net Income Open source
Share or cite

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

−USD 189.93 million
Exact value

Exact value: -189928239 USD

2019-01-01 – 2019-12-31: -189928239 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 154.12 million
Exact value

Exact value: 154115880 USD

2019-01-01 – 2019-12-31: 154115880 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 344.04 million
Calculation and evidence

-189928239 − 154115880 USD

Exact free cash flow: -344044119 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 181.7 million
Exact value

Exact value: -181700885 USD

2020-01-01 – 2020-12-31: -181700885 USD Inspect Net Income Open source
Share or cite

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

−USD 3.02 million
Exact value

Exact value: -3021957 USD

2020-01-01 – 2020-12-31: -3021957 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 205.4 million
Exact value

Exact value: 205399725 USD

2020-01-01 – 2020-12-31: 205399725 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 208.42 million
Calculation and evidence

-3021957 − 205399725 USD

Exact free cash flow: -208421682 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.

68 filings · 3,317 latest values · 3,317 originally reported values

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

Identifiers: 0001353970, 1353970, edgar:1353970

Also known as China XD Plastics Co Ltd, NB Telecom, Inc.