China Internet Cafe Holdings Group, Inc.

EDGAR

59 filing records in this dataset, filed from 2006-11-06 to 2016-08-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

280 thousand USD

2016 Q1 · USD

Exact inputs and evidence

Operating margin

-186.12%

2016 Q1 · %

Exact inputs and evidence
  • Operating Income: -521100 USD Source
  • Revenue: 279974 USD Source

Operating cash flow

-157 thousand USD

2016 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -156926 USD Source
Cash and cash equivalents
18.5 million USD Source
Exact value

18539962 USD

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

5538002 shares

Reported share-count change

0.00% · 0 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
  • 5538002 shares · 2015-06-30· Source
  • 5538002 shares · 2016-06-30· 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

1.03 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Revenue: 284408 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 253823 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 1124365 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 915095 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 279974 USD · 2016-01-01 – 2016-03-31 Source

Net income

-4.26 million USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: -548345 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -3549927 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -1770602 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: -504548 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -1429938 USD · 2016-04-01 – 2016-06-30 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: 2016-08-22.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2015-12-31
  • Operating income: 7 of 11 periods available· newest 2015-12-31
  • Net income: 11 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2015-12-31
  • Total assets: 11 of 11 periods available· newest 2015-12-31
  • Total liabilities: 5 of 11 periods available· newest 2015-12-31
  • Current assets: 11 of 11 periods available· newest 2015-12-31
  • Current liabilities: 11 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2015-12-31

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

    -92.9%

    Prior period

    USD 15.82 million

    –

    Current period

    USD 1.12 million

    –

    Exact inputs and evidence

    1124365 − 15823565 = -14699200 USD

    15823565 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1124365 USD · 2015-01-01 – 2015-12-31

    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 16.24 million

    Prior period

    −USD 19.79 million

    –

    Current period

    −USD 3.55 million

    –

    Exact inputs and evidence

    -3549927 − -19787811 = 16237884 USD

    -19787811 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -3549927 USD · 2015-01-01 – 2015-12-31

    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 43,410

    Prior period

    −USD 1.07 million

    –

    Current period

    −USD 1.11 million

    –

    Exact inputs and evidence

    -1109829 − -1066419 = -43410 USD

    -1066419 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -1109829 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -86.3%

    Prior period

    USD 18.07 million

    –

    Current period

    USD 2.47 million

    –

    Exact inputs and evidence

    2469454 − 18065313 = -15595859 USD

    18065313 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    2469454 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 1.12 million 100% of revenue
  • Cost of revenue USD 2.95 million 262% of revenue
  • Operating expenses USD 1.79 million 159% of revenue
  • Operating income −USD 3.61 million −321% of revenue
  • Tax, interest and other Derived −USD 61,726 −5.5% of revenue
  • Net income −USD 3.55 million −316% of revenue

Cash

  • Operating cash flow −USD 1.11 million −99% of revenue
  • Capital expenditure USD 2.47 million 220% of revenue
  • Free cash flow Derived −USD 3.58 million −318% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2009 31%61%
  • 2010 Not shown: operating income or net income is not reported.
  • 2010 28%11%61%
  • 2011 29%69%
  • 2012 16%77%
  • 2013 29%63%
  • 2014 Operating loss: operating costs were 219% of revenue.
  • 2015 Operating loss: operating costs were 421% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-07-01 – 2008-06-300 UnavailableUnavailableUnavailable-62895 Unavailable
Source
2009 2008-07-01 – 2009-06-300 UnavailableUnavailableUnavailable-36135 Unavailable
Source
2009 2009-01-01 – 2009-12-3114038931 8575668 Derived 5463263 1074814 Derived 4388449 3457244 Derived
Source
2010 2009-07-01 – 2010-06-300 UnavailableUnavailableUnavailable-40266 Unavailable
Source
2010 2010-01-01 – 2010-12-3120460459 12458195 Derived 8002264 2255681 Derived 5746583 2402381 Derived
Source
2011 2011-01-01 – 2011-12-3132597144 22545679 Derived 10051465 543144 Derived 9508321 7269196 Derived
Source
2012 2012-01-01 – 2012-12-3129575042 22814490 Derived 6760552 1984067 Derived 4776485 4987698 Derived
Source
2013 2013-01-01 – 2013-12-3128424318 17793668 Derived 10630650 2288876 Derived 8341774 13420877 Derived
Source
2014 2014-01-01 – 2014-12-3115823565 34686356 Derived -18862791 925020 Derived -19787811 -19131732 Derived
Source
2015 2015-01-01 – 2015-12-311124365 4736018 Derived -3611653 -61726 Derived -3549927 -3579283 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 1.1M 2015
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.35.2M26.4M17.6M8.8M0.0200820112015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2009Revenue14038931
2010Revenue0
2010Revenue20460459
2011Revenue32597144
2012Revenue29575042
2013Revenue28424318
2014Revenue15823565
2015Revenue1124365

Revenue growth

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

-92.9% 2015
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.71%27%-17%-61%-105%200820112015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2010Year over year45.7%
2011Year over year59.3%
2012Year over year-9.3%
2013Year over year-3.9%
2014Year over year-44.3%
2015Year over year-92.9%

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 -321.2% 2015
Net margin -315.7% 2015
Free cash flow margin -318.3% 2015
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.77%-30%-137%-244%-351%2008-06-3020112015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008-06-30Operating marginNot reported
2009-06-30Operating marginNot reported
2009Operating margin38.9%
2010-06-30Operating marginNot reported
2010Operating margin39.1%
2011Operating margin30.8%
2012Operating margin22.9%
2013Operating margin37.4%
2014Operating margin-119.2%
2015Operating margin-321.2%
2008Net marginNot reported
2009Net marginNot reported
2009Net margin31.3%
2010Net marginNot reported
2010Net margin28.1%
2011Net margin29.2%
2012Net margin16.2%
2013Net margin29.3%
2014Net margin-125.1%
2015Net margin-315.7%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2009Free cash flow margin24.6%
2010Free cash flow marginNot reported
2010Free cash flow margin11.7%
2011Free cash flow margin22.3%
2012Free cash flow margin16.9%
2013Free cash flow margin47.2%
2014Free cash flow margin-120.9%
2015Free cash flow margin-318.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2015
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.16.0M11.4M6.8M2.2M-2.4M200820112015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-58965
2009Operating cash flow-43398
2009Operating cash flow4781464
2010Operating cash flow-34291
2010Operating cash flow6554675
2011Operating cash flow14747062
2012Operating cash flow8464920
2013Operating cash flow13493197
2014Operating cash flow-1066419
2015Operating cash flow-1109829

Free cash flow

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

USD -3.6M 2015
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.16.0M6.6M-2.9M-12.3M-21.7M200820112015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2009Free cash flow3457244
2010Free cash flowUnavailable
2010Free cash flow2402381
2011Free cash flow7269196
2012Free cash flow4987698
2013Free cash flow13420877
2014Free cash flow-19131732
2015Free cash flow-3579283

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.

16.4% 2015
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.1,395%1,046%697%349%0%20082011-12-312015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets10.9%
2009Liabilities / assets166.5%
2009Liabilities / assets0.4%
2010Liabilities / assets1,291.4%
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015Liabilities / assets16.4%

Current assets to current liabilities

Current assets divided by current liabilities.

5.61× 2015
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.9.91×7.43×4.96×2.48×0.00×200820112015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities9.18×
2009Current assets / current liabilitiesNot reported
2009Current assets / current liabilities3.02×
2010Current assets / current liabilities0.23×
2010Current assets / current liabilities3.42×
2011Current assets / current liabilities2.95×
2012Current assets / current liabilities3.76×
2013Current assets / current liabilities4.72×
2014Current assets / current liabilities6.84×
2015Current assets / current liabilities5.61×

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
2008 2007-07-01 – 2008-06-30
−USD 62,895
Exact value

Exact value: -62895 USD

2007-07-01 – 2008-06-30: -62895 USD Inspect Net Income Open source
Share or cite

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

−USD 58,965
Exact value

Exact value: -58965 USD

2007-07-01 – 2008-06-30: -58965 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 2008-07-01 – 2009-06-30
−USD 36,135
Exact value

Exact value: -36135 USD

2008-07-01 – 2009-06-30: -36135 USD Inspect Net Income Open source
Share or cite

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

−USD 43,398
Exact value

Exact value: -43398 USD

2008-07-01 – 2009-06-30: -43398 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 4.39 million
Exact value

Exact value: 4388449 USD

2009-01-01 – 2009-12-31: 4388449 USD Inspect Net Income Open source
Share or cite

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

USD 4.78 million
Exact value

Exact value: 4781464 USD

2009-01-01 – 2009-12-31: 4781464 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 1.32 million
Exact value

Exact value: 1324220 USD

2009-01-01 – 2009-12-31: 1324220 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.46 million
Calculation and evidence

4781464 − 1324220 USD

Exact free cash flow: 3457244 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
−USD 40,266
Exact value

Exact value: -40266 USD

2009-07-01 – 2010-06-30: -40266 USD Inspect Net Income Open source
Share or cite

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

−USD 34,291
Exact value

Exact value: -34291 USD

2009-07-01 – 2010-06-30: -34291 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.

2010 2010-01-01 – 2010-12-31
USD 5.75 million
Exact value

Exact value: 5746583 USD

2010-01-01 – 2010-12-31: 5746583 USD Inspect Net Income Open source
Share or cite

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

USD 6.55 million
Exact value

Exact value: 6554675 USD

2010-01-01 – 2010-12-31: 6554675 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 4.15 million
Exact value

Exact value: 4152294 USD

2010-01-01 – 2010-12-31: 4152294 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.4 million
Calculation and evidence

6554675 − 4152294 USD

Exact free cash flow: 2402381 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 9.51 million
Exact value

Exact value: 9508321 USD

2011-01-01 – 2011-12-31: 9508321 USD Inspect Net Income Open source
Share or cite

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

USD 14.75 million
Exact value

Exact value: 14747062 USD

2011-01-01 – 2011-12-31: 14747062 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 7.48 million
Exact value

Exact value: 7477866 USD

2011-01-01 – 2011-12-31: 7477866 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.27 million
Calculation and evidence

14747062 − 7477866 USD

Exact free cash flow: 7269196 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 4.78 million
Exact value

Exact value: 4776485 USD

2012-01-01 – 2012-12-31: 4776485 USD Inspect Net Income Open source
Share or cite

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

USD 8.46 million
Exact value

Exact value: 8464920 USD

2012-01-01 – 2012-12-31: 8464920 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 3.48 million
Exact value

Exact value: 3477222 USD

2012-01-01 – 2012-12-31: 3477222 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.99 million
Calculation and evidence

8464920 − 3477222 USD

Exact free cash flow: 4987698 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 8.34 million
Exact value

Exact value: 8341774 USD

2013-01-01 – 2013-12-31: 8341774 USD Inspect Net Income Open source
Share or cite

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

USD 13.49 million
Exact value

Exact value: 13493197 USD

2013-01-01 – 2013-12-31: 13493197 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 72,320
Exact value

Exact value: 72320 USD

2013-01-01 – 2013-12-31: 72320 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.42 million
Calculation and evidence

13493197 − 72320 USD

Exact free cash flow: 13420877 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 19.79 million
Exact value

Exact value: -19787811 USD

2014-01-01 – 2014-12-31: -19787811 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1066419 USD

2014-01-01 – 2014-12-31: -1066419 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 18.07 million
Exact value

Exact value: 18065313 USD

2014-01-01 – 2014-12-31: 18065313 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.13 million
Calculation and evidence

-1066419 − 18065313 USD

Exact free cash flow: -19131732 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 3.55 million
Exact value

Exact value: -3549927 USD

2015-01-01 – 2015-12-31: -3549927 USD Inspect Net Income Open source
Share or cite

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

−USD 1.11 million
Exact value

Exact value: -1109829 USD

2015-01-01 – 2015-12-31: -1109829 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 2.47 million
Exact value

Exact value: 2469454 USD

2015-01-01 – 2015-12-31: 2469454 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.58 million
Calculation and evidence

-1109829 − 2469454 USD

Exact free cash flow: -3579283 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.

59 filings · 1,627 latest values · 1,627 originally reported values

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

Identifiers: 0001373846, 1373846, CICC, cicc, edgar:1373846

Also known as China Internet Caf? Holdings Group, Inc., China Internet Cafe Holdings Group, Inc., China Unitech Group, Inc.