Paneltech International Holdings, Inc.

EDGAR

14 filing records in this dataset, filed from 2008-06-25 to 2011-05-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.43 million USD

2011-03-31 · USD

Exact inputs and evidence

Operating margin

0.76%

2011-03-31 · %

Exact inputs and evidence
  • Operating Income: 18460 USD Source
  • Revenue: 2431071 USD Source

Operating cash flow

-56 thousand USD

2011-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -56048 USD Source

Free cash flow

-59.9 thousand USD

2011-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -56048 USD Source
  • Capital Expenditure: 3881 USD Source
Cash and cash equivalents
237 thousand USD Source
Exact value

236503 USD

Long-term debt including current maturities
Not available
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

8.72 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Revenue: 2364724 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 2108837 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 8271554 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 6458034 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 2431071 USD · 2011-01-01 – 2011-03-31 Source

Net income

-677 thousand USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Net income: -31745 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 11243 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -1034087 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -433453 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -55536 USD · 2011-01-01 – 2011-03-31 Source

Capital expenditure

176 thousand USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Capital expenditure: 98236 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 78111 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 179195 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 98236 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 250666 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 179195 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 3881 USD · 2011-01-01 – 2011-03-31 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: 2011-05-18.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2010-12-31
  • Operating income: 3 of 11 periods available· newest 2010-12-31
  • Net income: 3 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2010-12-31
  • Total assets: 3 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 3 of 11 periods available· newest 2010-12-31
  • Current liabilities: 3 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2008-12-31
  • 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

    -5.3%

    Prior period

    USD 8.73 million

    –

    Current period

    USD 8.27 million

    –

    Exact inputs and evidence

    8271554 − 8730036 = -458482 USD

    8730036 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8271554 USD · 2010-01-01 – 2010-12-31

    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 708,474

    Prior period

    −USD 1.74 million

    –

    Current period

    −USD 1.03 million

    –

    Exact inputs and evidence

    -1034087 − -1742561 = 708474 USD

    -1742561 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -1034087 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +72.7%

    Prior period

    USD 145,176

    –

    Current period

    USD 250,666

    –

    Exact inputs and evidence

    250666 − 145176 = 105490 USD

    145176 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    250666 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow.

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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 8.27 million 100% of revenue
  • Cost of revenue USD 6.39 million 77% of revenue
  • Operating expenses USD 2.96 million 36% of revenue
  • Operating income −USD 1.08 million −13% of revenue
  • Tax, interest and other Derived −USD 44,122 −0.5% of revenue
  • Net income −USD 1.03 million −13% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 250,666 3% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 9.7%89%
  • 2009 Operating loss: operating costs were 115% of revenue.
  • 2010 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-3117405486 15462876 Derived 1942610 254380 Derived 1688230 41793 Derived
Source
2009 2009-01-01 – 2009-12-318730036 10063201 Derived -1333165 409396 Derived -1742561 -146029 Derived
Source
2010 2010-01-01 – 2010-12-318271554 9349763 Derived -1078209 -44122 Derived -1034087 Unavailable
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 8.3M 2010
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.18.8M14.1M9.4M4.7M0.0200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue17405486
2009Revenue8730036
2010Revenue8271554

Revenue growth

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

-5.3% 2010
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.4%-10%-25%-39%-54%200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year-49.8%
2010Year over year-5.3%

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 -13% 2010
Net margin -12.5% 2010
Free cash flow margin -1.7% 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.13.7%4.6%-4.4%-13.4%-22.5%200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin11.2%
2009Operating margin-15.3%
2010Operating margin-13%
2008Net margin9.7%
2009Net margin-20%
2010Net margin-12.5%
2008Free cash flow margin0.2%
2009Free cash flow margin-1.7%
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -853 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.812.3K594.0K375.6K157.3K-61.1K200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow752097
2009Operating cash flow-853
2010Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -146K 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.56.8K2.4K-52.1K-106.6K-161.1K200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow41793
2009Free cash flow-146029
2010Free cash flowUnavailable

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.

116.8% 2010
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.126%95%63%32%0%200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets70.6%
2009Liabilities / assets92.8%
2010Liabilities / assets116.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.68× 2010
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.1.48×1.11×0.74×0.37×0.00×200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities1.37×
2009Current assets / current liabilities1.16×
2010Current assets / current liabilities0.68×

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 2008-01-01 – 2008-12-31
USD 1.69 million
Exact value

Exact value: 1688230 USD

2008-01-01 – 2008-12-31: 1688230 USD Inspect Net Income Open source
Share or cite

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

USD 752,097
Exact value

Exact value: 752097 USD

2008-01-01 – 2008-12-31: 752097 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 710,304
Exact value

Exact value: 710304 USD

2008-01-01 – 2008-12-31: 710304 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41,793
Calculation and evidence

752097 − 710304 USD

Exact free cash flow: 41793 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 1.74 million
Exact value

Exact value: -1742561 USD

2009-01-01 – 2009-12-31: -1742561 USD Inspect Net Income Open source
Share or cite

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

−USD 853
Exact value

Exact value: -853 USD

2009-01-01 – 2009-12-31: -853 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 145,176
Exact value

Exact value: 145176 USD

2009-01-01 – 2009-12-31: 145176 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 146,029
Calculation and evidence

-853 − 145176 USD

Exact free cash flow: -146029 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 1.03 million
Exact value

Exact value: -1034087 USD

2010-01-01 – 2010-12-31: -1034087 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.
USD 250,666
Exact value

Exact value: 250666 USD

2010-01-01 – 2010-12-31: 250666 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001376502, 1376502, edgar:1376502

Also known as CHARLESTON BASICS INC