Oriental Dragon Corp

EDGAR

34 filing records in this dataset, filed from 2006-11-14 to 2013-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

39.9 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

32.77%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: 13086533 USD Source
  • Revenue: 39930646 USD Source

Operating cash flow

32 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24499393 USD Source
  • Operating Cash Flow: -7533891 USD Source

Free cash flow

32 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24499393 USD Source
  • Operating Cash Flow: -7533891 USD Source
  • Capital Expenditure: 564515 USD Source
  • Capital Expenditure: 560595 USD Source
Cash and cash equivalents
55.6 million USD Source
Exact value

55622328 USD

Long-term debt including current maturities
Not available
Shares outstanding
27.5 million shares Source
Exact value

27523171 shares

Reported share-count change

0.05% · 14 thousand 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
  • 27509171 shares · 2012-09-30· Source
  • 27523171 shares · 2013-09-30· 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

95.7 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 70874 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 36214238 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 19484291 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 39930646 USD · 2013-07-01 – 2013-09-30 Source

Net income

23 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: 18551 USD · 2012-10-01 – 2012-12-31 Source
  • Net income: 8171381 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: 4956230 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: 9831969 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

52.3 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 62390676 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 34564790 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 4496713 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -7533891 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 4496713 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 24499393 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -7533891 USD · 2013-01-01 – 2013-06-30 Source

Capital expenditure

1.08 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Capital expenditure: 556382 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 42038 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 1661 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 560595 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 1661 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 564515 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 560595 USD · 2013-01-01 – 2013-06-30 Source

Free cash flow

51.2 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 62390676 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 34564790 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 4496713 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -7533891 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 4496713 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 24499393 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -7533891 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 556382 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 42038 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 1661 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 560595 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 1661 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 564515 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 560595 USD · 2013-01-01 – 2013-06-30 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: 2013-11-14.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2012-12-31
  • Operating income: 7 of 11 periods available· newest 2012-12-31
  • Net income: 7 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2012-12-31
  • Total assets: 7 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 5 of 11 periods available· newest 2012-12-31
  • Current liabilities: 7 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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

    +30%

    Prior period

    USD 136.99 million

    –

    Current period

    USD 178.03 million

    –

    Exact inputs and evidence

    178033065 − 136989496 = 41043569 USD

    136989496 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    178033065 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +36.3%

    Prior period

    USD 33.73 million

    –

    Current period

    USD 45.97 million

    –

    Exact inputs and evidence

    45966607 − 33727255 = 12239352 USD

    33727255 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    45966607 USD · 2012-01-01 – 2012-12-31

    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

    +69.3%

    Prior period

    USD 36.86 million

    –

    Current period

    USD 62.39 million

    –

    Exact inputs and evidence

    62390676 − 36862854 = 25527822 USD

    36862854 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    62390676 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -35.9%

    Prior period

    USD 867,964

    –

    Current period

    USD 556,382

    –

    Exact inputs and evidence

    556382 − 867964 = -311582 USD

    867964 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    556382 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 178.03 million 100% of revenue
  • Cost of revenue USD 111.79 million 63% of revenue
  • Operating expenses USD 5.56 million 3.1% of revenue
  • Operating income USD 60.69 million 34% of revenue
  • Tax, interest and other Derived USD 14.72 million 8.3% of revenue
  • Net income USD 45.97 million 26% of revenue

Cash

  • Operating cash flow USD 62.39 million 35% of revenue
  • Capital expenditure USD 556,382 0.3% of revenue
  • Free cash flow Derived USD 61.83 million 35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 16%78%
  • 2009 18%77%
  • 2010 24%68%
  • 2011 25%67%
  • 2012 26%66%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-310 26374 Derived -26374 -512 Derived -25862 Unavailable
Source
2007 2007-01-01 – 2007-12-310 9105 Derived -9105 16757 Derived -25862 Unavailable
Source
2008 2008-01-01 – 2008-12-3174232226 57551171 Derived 16681055 5122654 Derived 11558401 13570703 Derived
Source
2009 2009-01-01 – 2009-12-3182627335 63360908 Derived 19266427 4195558 Derived 15070869 26637791 Derived
Source
2010 2010-01-01 – 2010-12-31105543798 71821909 Derived 33721889 8490911 Derived 25230978 17957025 Derived
Source
2011 2011-01-01 – 2011-12-31136989496 92128360 Derived 44861136 11133881 Derived 33727255 35994890 Derived
Source
2012 2012-01-01 – 2012-12-31178033065 117345194 Derived 60687871 14721264 Derived 45966607 61834294 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 178M 2012
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.192.3M144.2M96.1M48.1M0.0200620092012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue0
2007Revenue0
2008Revenue74232226
2009Revenue82627335
2010Revenue105543798
2011Revenue136989496
2012Revenue178033065

Revenue growth

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

30% 2012
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.32.4%24.3%16.2%8.1%0.0%200620092012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year11.3%
2010Year over year27.7%
2011Year over year29.8%
2012Year over year30%

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 34.1% 2012
Net margin 25.8% 2012
Free cash flow margin 34.7% 2012
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.37.5%28.1%18.8%9.4%0.0%200620092012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating margin22.5%
2009Operating margin23.3%
2010Operating margin32%
2011Operating margin32.7%
2012Operating margin34.1%
2006Net marginNot reported
2007Net marginNot reported
2008Net margin15.6%
2009Net margin18.2%
2010Net margin23.9%
2011Net margin24.6%
2012Net margin25.8%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow margin18.3%
2009Free cash flow margin32.2%
2010Free cash flow margin17%
2011Free cash flow margin26.3%
2012Free cash flow margin34.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 62.4M 2012
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.67.4M49.3M31.2M13.1M-5.0M200620092012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flow-10328
2008Operating cash flow13573941
2009Operating cash flow27500838
2010Operating cash flow27746864
2011Operating cash flow36862854
2012Operating cash flow62390676

Free cash flow

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

USD 61.8M 2012
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.66.8M50.1M33.4M16.7M0.0200620092012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailable
2008Free cash flow13570703
2009Free cash flow26637791
2010Free cash flow17957025
2011Free cash flow35994890
2012Free cash flow61834294

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.

6.6% 2012
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.41%31%21%10%0%2006-12-3120092012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets38.2%
2009Liabilities / assets10.2%
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012Liabilities / assets6.6%

Current assets to current liabilities

Current assets divided by current liabilities.

4.62× 2012
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.6.84×5.13×3.42×1.71×0.00×2006-12-3120092012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Current assets / current liabilitiesNot reported
2007-12-31Current assets / current liabilitiesNot reported
2008Current assets / current liabilities1.64×
2009Current assets / current liabilities6.29×
2010Current assets / current liabilities4.76×
2011Current assets / current liabilities6.33×
2012Current assets / current liabilities4.62×

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
2006 2006-01-01 – 2006-12-31
−USD 25,862
Exact value

Exact value: -25862 USD

2006-01-01 – 2006-12-31: -25862 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
−USD 25,862
Exact value

Exact value: -25862 USD

2007-01-01 – 2007-12-31: -25862 USD Inspect Net Income Open source
Share or cite

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

−USD 10,328
Exact value

Exact value: -10328 USD

2007-01-01 – 2007-12-31: -10328 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 11.56 million
Exact value

Exact value: 11558401 USD

2008-01-01 – 2008-12-31: 11558401 USD Inspect Net Income Open source
Share or cite

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

USD 13.57 million
Exact value

Exact value: 13573941 USD

2008-01-01 – 2008-12-31: 13573941 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 3,238
Exact value

Exact value: 3238 USD

2008-01-01 – 2008-12-31: 3238 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.57 million
Calculation and evidence

13573941 − 3238 USD

Exact free cash flow: 13570703 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 15.07 million
Exact value

Exact value: 15070869 USD

2009-01-01 – 2009-12-31: 15070869 USD Inspect Net Income Open source
Share or cite

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

USD 27.5 million
Exact value

Exact value: 27500838 USD

2009-01-01 – 2009-12-31: 27500838 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 863,047
Exact value

Exact value: 863047 USD

2009-01-01 – 2009-12-31: 863047 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.64 million
Calculation and evidence

27500838 − 863047 USD

Exact free cash flow: 26637791 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 25.23 million
Exact value

Exact value: 25230978 USD

2010-01-01 – 2010-12-31: 25230978 USD Inspect Net Income Open source
Share or cite

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

USD 27.75 million
Exact value

Exact value: 27746864 USD

2010-01-01 – 2010-12-31: 27746864 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 9.79 million
Exact value

Exact value: 9789839 USD

2010-01-01 – 2010-12-31: 9789839 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.96 million
Calculation and evidence

27746864 − 9789839 USD

Exact free cash flow: 17957025 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 33.73 million
Exact value

Exact value: 33727255 USD

2011-01-01 – 2011-12-31: 33727255 USD Inspect Net Income Open source
Share or cite

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

USD 36.86 million
Exact value

Exact value: 36862854 USD

2011-01-01 – 2011-12-31: 36862854 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 867,964
Exact value

Exact value: 867964 USD

2011-01-01 – 2011-12-31: 867964 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.99 million
Calculation and evidence

36862854 − 867964 USD

Exact free cash flow: 35994890 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 45.97 million
Exact value

Exact value: 45966607 USD

2012-01-01 – 2012-12-31: 45966607 USD Inspect Net Income Open source
Share or cite

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

USD 62.39 million
Exact value

Exact value: 62390676 USD

2012-01-01 – 2012-12-31: 62390676 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 556,382
Exact value

Exact value: 556382 USD

2012-01-01 – 2012-12-31: 556382 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61.83 million
Calculation and evidence

62390676 − 556382 USD

Exact free cash flow: 61834294 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.

34 filings · 1,276 latest values · 1,276 originally reported values

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

Identifiers: 0001368196, 1368196, edgar:1368196

Also known as Emerald Acquisition CORP, Oriental Dragon Corp