ZST Digital Networks, Inc.

EDGAR

26 filing records in this dataset, filed from 2008-03-05 to 2011-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

50.2 million USD

2011 Q3 · USD

Exact inputs and evidence

Operating margin

22.31%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: 11199983 USD Source
  • Revenue: 50194538 USD Source

Operating cash flow

4.99 million USD

2011 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 30499877 USD Source
  • Operating Cash Flow: 25509009 USD Source
Cash and cash equivalents
55.8 million USD Source
Exact value

55780181 USD

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

11505943 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2011-11-14.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2009-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • liabilities: No compatible figures in this window
  • 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: 4 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2010-12-31

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

    +34%

    Prior period

    USD 100.41 million

    –

    Current period

    USD 134.57 million

    –

    Exact inputs and evidence

    134568921 − 100414115 = 34154806 USD

    100414115 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    134568921 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

    +117.1%

    Prior period

    USD 10.18 million

    –

    Current period

    USD 22.09 million

    –

    Exact inputs and evidence

    22094263 − 10178569 = 11915694 USD

    10178569 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    22094263 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.

  • Operating cash flow

    +USD 27.1 million

    Prior period

    −USD 8.65 million

    –

    Current period

    USD 18.45 million

    –

    Exact inputs and evidence

    18454979 − -8645817 = 27100796 USD

    -8645817 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    18454979 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: Capital expenditure.

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 134.57 million 100% of revenue
  • Operating costs Derived USD 104.6 million 78% of revenue
  • Operating income USD 29.96 million 22% of revenue
  • Tax, interest and other Derived USD 7.87 million 5.8% of revenue
  • Net income USD 22.09 million 16% of revenue

Cash

  • Operating cash flow USD 18.45 million 14% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 10%84%
  • 2008 11%84%
  • 2009 10%86%
  • 2010 16%78%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-3128717251 24071421 Derived 4645830 1778401 Derived 2867429 -7645615 Derived
Source
2008 2008-01-01 – 2008-12-3155430819 46767561 Derived 8663258 2554787 Derived 6108471 3303092 Derived
Source
2009 2009-01-01 – 2009-12-31100414115 86386128 Derived 14027987 3849418 Derived 10178569 -9125082 Derived
Source
2010 2010-01-01 – 2010-12-31134568921 104604824 Derived 29964097 7869834 Derived 22094263 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 134.6M 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.145.3M109.0M72.7M36.3M0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue28717251
2008Revenue55430819
2009Revenue100414115
2010Revenue134568921

Revenue growth

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

34% 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.100%75%50%25%0%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year93%
2009Year over year81.2%
2010Year over year34%

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 22.3% 2010
Net margin 16.4% 2010
Free cash flow margin -9.1% 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.26%12%-2%-16%-31%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin16.2%
2008Operating margin15.6%
2009Operating margin14%
2010Operating margin22.3%
2007Net margin10%
2008Net margin11%
2009Net margin10.1%
2010Net margin16.4%
2007Free cash flow margin-26.6%
2008Free cash flow margin6%
2009Free cash flow margin-9.1%
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 18.5M 2010
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.20.6M12.8M4.9M-3.0M-10.8M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-7602533
2008Operating cash flow3303092
2009Operating cash flow-8645817
2010Operating cash flow18454979

Free cash flow

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

USD -9.1M 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.4.3M693.2K-2.9M-6.5M-10.1M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-7645615
2008Free cash flow3303092
2009Free cash flow-9125082
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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

12.61× 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.22.18×16.63×11.09×5.54×0.00×2007-12-31200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008Current assets / current liabilities2.08×
2009Current assets / current liabilities20.54×
2010Current assets / current liabilities12.61×

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
2007 2007-01-01 – 2007-12-31
USD 2.87 million
Exact value

Exact value: 2867429 USD

2007-01-01 – 2007-12-31: 2867429 USD Inspect Net Income Open source
Share or cite

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

−USD 7.6 million
Exact value

Exact value: -7602533 USD

2007-01-01 – 2007-12-31: -7602533 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 43,082
Exact value

Exact value: 43082 USD

2007-01-01 – 2007-12-31: 43082 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.65 million
Calculation and evidence

-7602533 − 43082 USD

Exact free cash flow: -7645615 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 6.11 million
Exact value

Exact value: 6108471 USD

2008-01-01 – 2008-12-31: 6108471 USD Inspect Net Income Open source
Share or cite

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

USD 3.3 million
Exact value

Exact value: 3303092 USD

2008-01-01 – 2008-12-31: 3303092 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 0
Exact value

Exact value: 0 USD

2008-01-01 – 2008-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.3 million
Calculation and evidence

3303092 − 0 USD

Exact free cash flow: 3303092 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 10.18 million
Exact value

Exact value: 10178569 USD

2009-01-01 – 2009-12-31: 10178569 USD Inspect Net Income Open source
Share or cite

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

−USD 8.65 million
Exact value

Exact value: -8645817 USD

2009-01-01 – 2009-12-31: -8645817 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 479,265
Exact value

Exact value: 479265 USD

2009-01-01 – 2009-12-31: 479265 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.13 million
Calculation and evidence

-8645817 − 479265 USD

Exact free cash flow: -9125082 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 22.09 million
Exact value

Exact value: 22094263 USD

2010-01-01 – 2010-12-31: 22094263 USD Inspect Net Income Open source
Share or cite

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

USD 18.45 million
Exact value

Exact value: 18454979 USD

2010-01-01 – 2010-12-31: 18454979 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.

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.

26 filings · 273 latest values · 273 originally reported values

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

Identifiers: 0001403794, 1403794, ZSTN, edgar:1403794

Also known as SRKP 18 INC, ZST Digital Networks, Inc.