China Green Energy Industries, Inc.

EDGAR

17 filing records in this dataset, filed from 2009-02-19 to 2012-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

7.44 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-1.87%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -139460 USD Source
  • Revenue: 7439499 USD Source

Operating cash flow

447 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -700938 USD Source
  • Operating Cash Flow: -1147592 USD Source

Free cash flow

307 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -700938 USD Source
  • Operating Cash Flow: -1147592 USD Source
  • Capital Expenditure: 2105924 USD Source
  • Capital Expenditure: 1966668 USD Source
Cash and cash equivalents
2.05 million USD Source
Exact value

2053800 USD

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

23625911 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
  • 23625911 shares · 2011-09-30· Source
  • 23625911 shares · 2012-09-30· 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

33.8 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Revenue: 24905073 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 18279917 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 8852505 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 10857056 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 7439499 USD · 2012-07-01 – 2012-09-30 Source

Net income

-131 thousand USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: -2310821 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -1214505 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: 339054 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: 811291 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -184695 USD · 2012-07-01 – 2012-09-30 Source

Capital expenditure

2.35 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Capital expenditure: 1281725 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 1039306 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 488078 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 1966668 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 488078 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 2105924 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 1966668 USD · 2012-01-01 – 2012-06-30 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: 2012-11-14.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2011-12-31
  • Operating income: 5 of 11 periods available· newest 2011-12-31
  • Net income: 5 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-12-31
  • Total assets: 5 of 11 periods available· newest 2011-12-31
  • Total liabilities: 3 of 11 periods available· newest 2011-12-31
  • Current assets: 5 of 11 periods available· newest 2011-12-31
  • Current liabilities: 5 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -12.9%

    Prior period

    USD 28.59 million

    –

    Current period

    USD 24.91 million

    –

    Exact inputs and evidence

    24905073 − 28589395 = -3684322 USD

    28589395 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    24905073 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -155.9%

    Prior period

    USD 4.14 million

    –

    Current period

    −USD 2.31 million

    –

    Exact inputs and evidence

    -2310821 − 4136475 = -6447296 USD

    4136475 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -2310821 USD · 2011-01-01 – 2011-12-31

    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

    -234.4%

    Prior period

    USD 3.3 million

    –

    Current period

    −USD 4.44 million

    –

    Exact inputs and evidence

    -4441115 − 3304643 = -7745758 USD

    3304643 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -4441115 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -56.2%

    Prior period

    USD 2.93 million

    –

    Current period

    USD 1.28 million

    –

    Exact inputs and evidence

    1281725 − 2928975 = -1647250 USD

    2928975 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1281725 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 24.91 million 100% of revenue
  • Cost of revenue USD 21.07 million 85% of revenue
  • Operating expenses USD 5.33 million 21% of revenue
  • Operating income −USD 1.5 million −6% of revenue
  • Tax, interest and other Derived USD 807,603 3.2% of revenue
  • Net income −USD 2.31 million −9.3% of revenue

Cash

  • Operating cash flow −USD 4.44 million −18% of revenue
  • Capital expenditure USD 1.28 million 5.1% of revenue
  • Free cash flow Derived −USD 5.72 million −23% 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 13%81%
  • 2010 14%81%
  • 2011 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-11-01 – 2008-10-310 6944 Derived -6944 0 Derived -6944 Unavailable
Source
2009 2008-11-01 – 2009-10-310 27046 Derived -27046 0 Derived -27046 Unavailable
Source
2009 2009-01-01 – 2009-12-3112092837 9757099 Derived 2335738 716909 Derived 1618829 1007429 Derived
Source
2010 2010-01-01 – 2010-12-3128589395 23079440 Derived 5509955 1373480 Derived 4136475 375668 Derived
Source
2011 2011-01-01 – 2011-12-3124905073 26408291 Derived -1503218 807603 Derived -2310821 -5722840 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 24.9M 2011
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.30.9M23.2M15.4M7.7M0.020082009200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2009Revenue12092837
2010Revenue28589395
2011Revenue24905073

Revenue growth

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

-12.9% 2011
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.148%105%62%18%-25%20082009200920102011
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 year136.4%
2011Year over year-12.9%

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 -6% 2011
Net margin -9.3% 2011
Free cash flow margin -23% 2011
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%10%-2%-14%-26%20082009200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating marginNot reported
2009Operating marginNot reported
2009Operating margin19.3%
2010Operating margin19.3%
2011Operating margin-6%
2008Net marginNot reported
2009Net marginNot reported
2009Net margin13.4%
2010Net margin14.5%
2011Net margin-9.3%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2009Free cash flow margin8.3%
2010Free cash flow margin1.3%
2011Free cash flow margin-23%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.4M 2011
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.3.9M1.7M-568.2K-2.8M-5.1M20082009200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-6944
2009Operating cash flow-26506
2009Operating cash flow2332344
2010Operating cash flow3304643
2011Operating cash flow-4441115

Free cash flow

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

USD -5.7M 2011
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.1.5M-405.9K-2.4M-4.3M-6.3M20082009200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2009Free cash flow1007429
2010Free cash flow375668
2011Free cash flow-5722840

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.

92.6% 2011
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.100%75%50%25%0%2008-10-312009-10-31200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-10-31Liabilities / assetsNot reported
2009-10-31Liabilities / assetsNot reported
2009Liabilities / assets92.8%
2010Liabilities / assets84.1%
2011Liabilities / assets92.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.82× 2011
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.74.68×56.01×37.34×18.67×0.00×20082009200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilitiesNot reported
2009Current assets / current liabilities69.15×
2009Current assets / current liabilities0.77×
2010Current assets / current liabilities0.92×
2011Current assets / current liabilities0.82×

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 2007-11-01 – 2008-10-31
−USD 6,944
Exact value

Exact value: -6944 USD

2007-11-01 – 2008-10-31: -6944 USD Inspect Net Income Open source
Share or cite

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

−USD 6,944
Exact value

Exact value: -6944 USD

2007-11-01 – 2008-10-31: -6944 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 2008-11-01 – 2009-10-31
−USD 27,046
Exact value

Exact value: -27046 USD

2008-11-01 – 2009-10-31: -27046 USD Inspect Net Income Open source
Share or cite

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

−USD 26,506
Exact value

Exact value: -26506 USD

2008-11-01 – 2009-10-31: -26506 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 1.62 million
Exact value

Exact value: 1618829 USD

2009-01-01 – 2009-12-31: 1618829 USD Inspect Net Income Open source
Share or cite

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

USD 2.33 million
Exact value

Exact value: 2332344 USD

2009-01-01 – 2009-12-31: 2332344 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: 1324915 USD

2009-01-01 – 2009-12-31: 1324915 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.01 million
Calculation and evidence

2332344 − 1324915 USD

Exact free cash flow: 1007429 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 4.14 million
Exact value

Exact value: 4136475 USD

2010-01-01 – 2010-12-31: 4136475 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: 3304643 USD

2010-01-01 – 2010-12-31: 3304643 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 2.93 million
Exact value

Exact value: 2928975 USD

2010-01-01 – 2010-12-31: 2928975 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 375,668
Calculation and evidence

3304643 − 2928975 USD

Exact free cash flow: 375668 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 2.31 million
Exact value

Exact value: -2310821 USD

2011-01-01 – 2011-12-31: -2310821 USD Inspect Net Income Open source
Share or cite

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

−USD 4.44 million
Exact value

Exact value: -4441115 USD

2011-01-01 – 2011-12-31: -4441115 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 1.28 million
Exact value

Exact value: 1281725 USD

2011-01-01 – 2011-12-31: 1281725 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.72 million
Calculation and evidence

-4441115 − 1281725 USD

Exact free cash flow: -5722840 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.

17 filings · 710 latest values · 710 originally reported values

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

Identifiers: 0001448776, 1448776, cgre, edgar:1448776

Also known as China Green Energy Industries, Inc., TradeOn Inc.