AS Capital, Inc.

EDGAR

31 filing records in this dataset, filed from 2008-02-22 to 2022-12-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

8.21 thousand USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-4,372.13%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -359083 USD Source
  • Revenue: 8213 USD Source

Operating cash flow

37.5 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -760702 USD Source
  • Operating Cash Flow: -798233 USD Source
Cash and cash equivalents
4.79 thousand USD Source
Exact value

4792 USD

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

97201030 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
  • 97201030 shares · 2021-09-30· Source
  • 97201030 shares · 2022-09-30· 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

1.67 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 2521427 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 1630559 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 706047 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 61357 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 8213 USD · 2022-07-01 – 2022-09-30 Source

Net income

-5.61 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: -6877300 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -5325479 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -1476064 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -1434756 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -1143464 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-921 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -2319184 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -2159012 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -639150 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -798233 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -639150 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -760702 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -798233 USD · 2022-01-01 – 2022-06-30 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: 2022-12-30.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2021-12-31
  • Operating income: 3 of 11 periods available· newest 2021-12-31
  • Net income: 4 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2021-12-31
  • Total assets: 4 of 11 periods available· newest 2021-12-31
  • Total liabilities: 4 of 11 periods available· newest 2021-12-31
  • Current assets: 4 of 11 periods available· newest 2021-12-31
  • Current liabilities: 4 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2021-12-31

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

    +273.3%

    Prior period

    USD 675,435

    –

    Current period

    USD 2.52 million

    –

    Exact inputs and evidence

    2521427 − 675435 = 1845992 USD

    675435 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2521427 USD · 2021-01-01 – 2021-12-31

    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 8.14 million

    Prior period

    −USD 15.02 million

    –

    Current period

    −USD 6.88 million

    –

    Exact inputs and evidence

    -6877300 − -15020996 = 8143696 USD

    -15020996 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -6877300 USD · 2021-01-01 – 2021-12-31

    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 20.22 million

    Prior period

    −USD 22.54 million

    –

    Current period

    −USD 2.32 million

    –

    Exact inputs and evidence

    -2319184 − -22538913 = 20219729 USD

    -22538913 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -2319184 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -91.6%

    Prior period

    USD 1.67 million

    –

    Current period

    USD 139,985

    –

    Exact inputs and evidence

    139985 − 1671064 = -1531079 USD

    1671064 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    139985 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 2.52 million 100% of revenue
  • Cost of revenue USD 2.2 million 87% of revenue
  • Operating expenses USD 4.58 million 182% of revenue
  • Operating income −USD 4.26 million −169% of revenue
  • Tax, interest and other Derived USD 2.62 million 104% of revenue
  • Net income −USD 6.88 million −273% of revenue

Cash

  • Operating cash flow −USD 2.32 million −92% of revenue
  • Capital expenditure USD 139,985 5.6% of revenue
  • Free cash flow Derived −USD 2.46 million −98% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Not shown: operating income or net income is not reported.
  • 2019 92%
  • 2020 Operating loss: operating costs were 1,680% of revenue.
  • 2021 Operating loss: operating costs were 269% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-310 UnavailableUnavailableUnavailable-32562 Unavailable
Source
2019 2019-01-01 – 2019-12-3158233055 53554045 Derived 4679010 3340612 Derived 1338398 24721512 Derived
Source
2020 2020-01-01 – 2020-12-31675435 11350660 Derived -10675225 4345771 Derived -15020996 -24209977 Derived
Source
2021 2021-01-01 – 2021-12-312521427 6778114 Derived -4256687 2620613 Derived -6877300 -2459169 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 2.5M 2021
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.62.9M47.2M31.4M15.7M0.02018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue0
2019Revenue58233055
2020Revenue675435
2021Revenue2521427

Revenue growth

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

273.3% 2021
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.303%195%87%-21%-129%2018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over yearNo prior comparable period
2020Year over year-98.8%
2021Year over year273.3%

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 -168.8% 2021
Net margin -272.8% 2021
Free cash flow margin -97.5% 2021
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.333%-719%-1,771%-2,823%-3,874%2018-12-31201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018-12-31Operating marginNot reported
2019Operating margin8%
2020Operating margin-1,580.5%
2021Operating margin-168.8%
2018Net marginNot reported
2019Net margin2.3%
2020Net margin-2,223.9%
2021Net margin-272.8%
2018Free cash flow marginNot reported
2019Free cash flow margin42.5%
2020Free cash flow margin-3,584.4%
2021Free cash flow margin-97.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.3M 2021
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.28.5M14.8M1.1M-12.6M-26.3M2018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow65
2019Operating cash flow24730684
2020Operating cash flow-22538913
2021Operating cash flow-2319184

Free cash flow

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

USD -2.5M 2021
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.28.6M14.4M255.8K-13.9M-28.1M2018201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flowUnavailable
2019Free cash flow24721512
2020Free cash flow-24209977
2021Free cash flow-2459169

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.

156.3% 2021
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.80,742%60,557%40,371%20,186%0%2018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets74,761.5%
2019Liabilities / assets75.6%
2020Liabilities / assets120.4%
2021Liabilities / assets156.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.04× 2021
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.1.04×0.78×0.52×0.26×0.00×2018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities0×
2019Current assets / current liabilities0.96×
2020Current assets / current liabilities0.37×
2021Current assets / current liabilities0.04×

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
2018 2018-01-01 – 2018-12-31
−USD 32,562
Exact value

Exact value: -32562 USD

2018-01-01 – 2018-12-31: -32562 USD Inspect Net Income Open source
Share or cite

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

USD 65
Exact value

Exact value: 65 USD

2018-01-01 – 2018-12-31: 65 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.

2019 2019-01-01 – 2019-12-31
USD 1.34 million
Exact value

Exact value: 1338398 USD

2019-01-01 – 2019-12-31: 1338398 USD Inspect Net Income Open source
Share or cite

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

USD 24.73 million
Exact value

Exact value: 24730684 USD

2019-01-01 – 2019-12-31: 24730684 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 9,172
Exact value

Exact value: 9172 USD

2019-01-01 – 2019-12-31: 9172 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.72 million
Calculation and evidence

24730684 − 9172 USD

Exact free cash flow: 24721512 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 15.02 million
Exact value

Exact value: -15020996 USD

2020-01-01 – 2020-12-31: -15020996 USD Inspect Net Income Open source
Share or cite

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

−USD 22.54 million
Exact value

Exact value: -22538913 USD

2020-01-01 – 2020-12-31: -22538913 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 1.67 million
Exact value

Exact value: 1671064 USD

2020-01-01 – 2020-12-31: 1671064 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.21 million
Calculation and evidence

-22538913 − 1671064 USD

Exact free cash flow: -24209977 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 6.88 million
Exact value

Exact value: -6877300 USD

2021-01-01 – 2021-12-31: -6877300 USD Inspect Net Income Open source
Share or cite

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

−USD 2.32 million
Exact value

Exact value: -2319184 USD

2021-01-01 – 2021-12-31: -2319184 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 139,985
Exact value

Exact value: 139985 USD

2021-01-01 – 2021-12-31: 139985 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.46 million
Calculation and evidence

-2319184 − 139985 USD

Exact free cash flow: -2459169 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.

31 filings · 989 latest values · 965 originally reported values

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

Identifiers: 0001421819, 1421819, HJGP, edgar:1421819

Also known as AS Capital, Inc., Hanjiao Group, Inc, Hanjiao Group, Inc., Jupiter Resources Inc., Rineon Group Inc