China BCT Pharmacy Group, Inc.

EDGAR

33 filing records in this dataset, filed from 2008-02-14 to 2013-05-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

66.6 million USD

2013 Q1 · USD

Exact inputs and evidence

Operating margin

9.05%

2013 Q1 · %

Exact inputs and evidence
  • Operating Income: 6023055 USD Source
  • Revenue: 66577292 USD Source

Operating cash flow

2.66 million USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2661927 USD Source

Free cash flow

1.11 million USD

2013 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2661927 USD Source
  • Capital Expenditure: 1551568 USD Source
Cash and cash equivalents
22.8 million USD Source
Exact value

22802605 USD

Long-term debt including current maturities
182 thousand USD Source
Exact value

181615 USD

Shares outstanding
38.2 million shares Source
Exact value

38154340 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
  • 38154340 shares · 2012-03-31· Source
  • 38154340 shares · 2013-03-31· 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

237 million USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Revenue: 61097960 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 55402769 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 241869347 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 187746088 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 66577292 USD · 2013-01-01 – 2013-03-31 Source

Capital expenditure

6.26 million USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Capital expenditure: 2115806 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1053384 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 2593919 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 2115806 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 5762970 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 2593919 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 1551568 USD · 2013-01-01 – 2013-03-31 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: 2013-05-20.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 8 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: 7 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2012-12-31
  • Total assets: 6 of 11 periods available· newest 2012-12-31
  • Total liabilities: 5 of 11 periods available· newest 2012-12-31
  • Current assets: 8 of 11 periods available· newest 2012-12-31
  • Current liabilities: 8 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • 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

    -6.1%

    Prior period

    USD 257.49 million

    –

    Current period

    USD 241.87 million

    –

    Exact inputs and evidence

    241869347 − 257487138 = -15617791 USD

    257487138 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    241869347 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

    -32.5%

    Prior period

    USD 31.19 million

    –

    Current period

    USD 21.05 million

    –

    Exact inputs and evidence

    21050927 − 31190530 = -10139603 USD

    31190530 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    21050927 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

    −USD 4.46 million

    Prior period

    −USD 5.13 million

    –

    Current period

    −USD 9.59 million

    –

    Exact inputs and evidence

    -9586844 − -5128213 = -4458631 USD

    -5128213 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -9586844 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

    +41.5%

    Prior period

    USD 4.07 million

    –

    Current period

    USD 5.76 million

    –

    Exact inputs and evidence

    5762970 − 4071623 = 1691347 USD

    4071623 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    5762970 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 241.87 million 100% of revenue
  • Cost of revenue USD 193.18 million 80% of revenue
  • Operating expenses USD 19.3 million 8% of revenue
  • Operating income USD 29.39 million 12% of revenue
  • Tax, interest and other Derived USD 8.34 million 3.4% of revenue
  • Net income USD 21.05 million 8.7% of revenue

Cash

  • Operating cash flow −USD 9.59 million −4% of revenue
  • Capital expenditure USD 5.76 million 2.4% of revenue
  • Free cash flow Derived −USD 15.35 million −6.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2009 14%80%
  • 2010 13%82%
  • 2011 12%84%
  • 2012 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2006-04-01 – 2007-03-310 UnavailableUnavailableUnavailable-5032 Unavailable
Source
2008 2007-04-01 – 2008-03-310 15898 Derived -15898 0 Derived -15898 Unavailable
Source
2008 2008-01-01 – 2008-12-31108991329 85589740 Derived 23401589 UnavailableUnavailableUnavailable
Source
2009 2008-04-01 – 2009-03-310 15156 Derived -15156 -2 Derived -15154 Unavailable
Source
2009 2009-01-01 – 2009-12-31136086708 109137707 Derived 26949001 7540436 Derived 19408565 6849415 Derived
Source
2010 2010-01-01 – 2010-12-31200813260 165436184 Derived 35377076 9688484 Derived 25688592 15438928 Derived
Source
2011 2011-01-01 – 2011-12-31257487138 215287669 Derived 42199469 11008939 Derived 31190530 -9199836 Derived
Source
2012 2012-01-01 – 2012-12-31241869347 212480758 Derived 29388589 8337662 Derived 21050927 -15349814 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 241.9M 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.278.1M208.6M139.0M69.5M0.0200720092012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2008Revenue108991329
2009Revenue0
2009Revenue136086708
2010Revenue200813260
2011Revenue257487138
2012Revenue241869347

Revenue growth

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

-6.1% 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.52%36%21%5%-10%200720092012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2009Year over year24.9%
2010Year over year47.6%
2011Year over year28.2%
2012Year over year-6.1%

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 12.2% 2012
Net margin 8.7% 2012
Free cash flow margin -6.3% 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.23.7%15.6%7.6%-0.5%-8.6%2007-03-3120092012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-03-31Operating marginNot reported
2008Operating marginNot reported
2008Operating margin21.5%
2009Operating marginNot reported
2009Operating margin19.8%
2010Operating margin17.6%
2011Operating margin16.4%
2012Operating margin12.2%
2007Net marginNot reported
2008Net marginNot reported
2008-12-31Net marginNot reported
2009Net marginNot reported
2009Net margin14.3%
2010Net margin12.8%
2011Net margin12.1%
2012Net margin8.7%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2009Free cash flow margin5%
2010Free cash flow margin7.7%
2011Free cash flow margin-3.6%
2012Free cash flow margin-6.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.6M 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.17.9M10.5M3.2M-4.2M-11.6M200720092012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-5032
2008Operating cash flow-9898
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow-19654
2009Operating cash flow6920743
2010Operating cash flow15889034
2011Operating cash flow-5128213
2012Operating cash flow-9586844

Free cash flow

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

USD -15.3M 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.17.9M9.0M44.6K-8.9M-17.8M200720092012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailable
2009Free cash flow6849415
2010Free cash flow15438928
2011Free cash flow-9199836
2012Free cash flow-15349814

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.

30.1% 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.61%46%31%15%0%2007-03-3120092012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-03-31Liabilities / assetsNot reportedNo source recorded
2008-03-31Liabilities / assetsNot reported
2008Liabilities / assets56.6%
2009-03-31Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets42.6%
2010Liabilities / assets41.3%
2011Liabilities / assets29.5%
2012Liabilities / assets30.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.72× 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.21.18×15.88×10.59×5.29×0.00×200720092012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilitiesNot reported
2008Current assets / current liabilities0.01×
2008Current assets / current liabilities1.03×
2009Current assets / current liabilities19.61×
2009Current assets / current liabilities1.83×
2010Current assets / current liabilities1.97×
2011Current assets / current liabilities2.77×
2012Current assets / current liabilities2.72×

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
2007 2006-04-01 – 2007-03-31
−USD 5,032
Exact value

Exact value: -5032 USD

2006-04-01 – 2007-03-31: -5032 USD Inspect Net Income Open source
Share or cite

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

−USD 5,032
Exact value

Exact value: -5032 USD

2006-04-01 – 2007-03-31: -5032 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 2007-04-01 – 2008-03-31
−USD 15,898
Exact value

Exact value: -15898 USD

2007-04-01 – 2008-03-31: -15898 USD Inspect Net Income Open source
Share or cite

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

−USD 9,898
Exact value

Exact value: -9898 USD

2007-04-01 – 2008-03-31: -9898 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 2008-04-01 – 2009-03-31
−USD 15,154
Exact value

Exact value: -15154 USD

2008-04-01 – 2009-03-31: -15154 USD Inspect Net Income Open source
Share or cite

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

−USD 19,654
Exact value

Exact value: -19654 USD

2008-04-01 – 2009-03-31: -19654 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 19.41 million
Exact value

Exact value: 19408565 USD

2009-01-01 – 2009-12-31: 19408565 USD Inspect Net Income Open source
Share or cite

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

USD 6.92 million
Exact value

Exact value: 6920743 USD

2009-01-01 – 2009-12-31: 6920743 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 71,328
Exact value

Exact value: 71328 USD

2009-01-01 – 2009-12-31: 71328 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.85 million
Calculation and evidence

6920743 − 71328 USD

Exact free cash flow: 6849415 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 25.69 million
Exact value

Exact value: 25688592 USD

2010-01-01 – 2010-12-31: 25688592 USD Inspect Net Income Open source
Share or cite

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

USD 15.89 million
Exact value

Exact value: 15889034 USD

2010-01-01 – 2010-12-31: 15889034 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 450,106
Exact value

Exact value: 450106 USD

2010-01-01 – 2010-12-31: 450106 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.44 million
Calculation and evidence

15889034 − 450106 USD

Exact free cash flow: 15438928 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 31.19 million
Exact value

Exact value: 31190530 USD

2011-01-01 – 2011-12-31: 31190530 USD Inspect Net Income Open source
Share or cite

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

−USD 5.13 million
Exact value

Exact value: -5128213 USD

2011-01-01 – 2011-12-31: -5128213 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 4.07 million
Exact value

Exact value: 4071623 USD

2011-01-01 – 2011-12-31: 4071623 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.2 million
Calculation and evidence

-5128213 − 4071623 USD

Exact free cash flow: -9199836 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 21.05 million
Exact value

Exact value: 21050927 USD

2012-01-01 – 2012-12-31: 21050927 USD Inspect Net Income Open source
Share or cite

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

−USD 9.59 million
Exact value

Exact value: -9586844 USD

2012-01-01 – 2012-12-31: -9586844 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 5.76 million
Exact value

Exact value: 5762970 USD

2012-01-01 – 2012-12-31: 5762970 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.35 million
Calculation and evidence

-9586844 − 5762970 USD

Exact free cash flow: -15349814 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.

33 filings · 1,030 latest values · 1,030 originally reported values

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

Identifiers: 0001399356, 1399356, edgar:1399356

Also known as CHINA BAICAOTANG MEDICINE Ltd, China BCT Pharmacy Group, Inc., PURDEN LAKE RESOURCE CORP.