Tanke Biosciences Corp

EDGAR

28 filing records in this dataset, filed from 2009-03-25 to 2013-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

6.04 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-8.78%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -530338 USD Source
  • Revenue: 6041004 USD Source

Operating cash flow

1.61 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1375956 USD Source
  • Operating Cash Flow: -235772 USD Source

Free cash flow

538 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1375956 USD Source
  • Operating Cash Flow: -235772 USD Source
  • Capital Expenditure: 2433181 USD Source
  • Capital Expenditure: 1359529 USD Source
Cash and cash equivalents
5.05 million USD Source
Exact value

5053700 USD

Long-term debt including current maturities
1.87 million USD Source
Exact value

1872325 USD

Shares outstanding
13.3 million shares Source
Exact value

13324083 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
  • 13324083 shares · 2012-09-30· Source
  • 13324083 shares · 2013-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Capital expenditure

2.49 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Capital expenditure: 856361 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 799922 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 746033 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 1359529 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 746033 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 2433181 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 1359529 USD · 2013-01-01 – 2013-06-30 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: 2013-11-14.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2012-12-31
  • Operating income: 5 of 11 periods available· newest 2012-12-31
  • Net income: 5 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 5 of 11 periods available· newest 2012-12-31
  • Total liabilities: 5 of 11 periods available· newest 2012-12-31
  • Current assets: 5 of 11 periods available· newest 2012-12-31
  • Current liabilities: 5 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 3 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

    +19.8%

    Prior period

    USD 23.83 million

    –

    Current period

    USD 28.56 million

    –

    Exact inputs and evidence

    28561829 − 23832727 = 4729102 USD

    23832727 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    28561829 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

    +USD 2.93 million

    Prior period

    −USD 3.14 million

    –

    Current period

    −USD 210,247

    –

    Exact inputs and evidence

    -210247 − -3136094 = 2925847 USD

    -3136094 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -210247 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

    -132.4%

    Prior period

    USD 3.65 million

    –

    Current period

    −USD 1.18 million

    –

    Exact inputs and evidence

    -1184097 − 3653141 = -4837238 USD

    3653141 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -1184097 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

    +22.2%

    Prior period

    USD 701,022

    –

    Current period

    USD 856,361

    –

    Exact inputs and evidence

    856361 − 701022 = 155339 USD

    701022 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    856361 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 28.56 million 100% of revenue
  • Operating costs Derived USD 24.03 million 84% of revenue
  • Operating income USD 4.53 million 16% of revenue
  • Tax, interest and other Derived USD 4.74 million 17% of revenue
  • Net income −USD 210,247 −0.7% of revenue

Cash

  • Operating cash flow −USD 1.18 million −4.1% of revenue
  • Capital expenditure USD 856,361 3% of revenue
  • Free cash flow Derived −USD 2.04 million −7.1% 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.
  • 2010 14%78%
  • 2011 Net loss: net income was −13% of revenue.
  • 2012 Net loss: net income was −0.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-310 17937 Derived -17937 581 Derived -18518 Unavailable
Source
2009 2009-01-01 – 2009-12-310 19831 Derived -19831 1834 Derived -21665 Unavailable
Source
2010 2010-01-01 – 2010-12-3120097784 15723675 Derived 4374109 1635854 Derived 2738255 4308917 Derived
Source
2011 2011-01-01 – 2011-12-3123832727 22093914 Derived 1738813 4874907 Derived -3136094 2952119 Derived
Source
2012 2012-01-01 – 2012-12-3128561829 24030210 Derived 4531619 4741866 Derived -210247 -2040458 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 28.6M 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.30.8M23.1M15.4M7.7M0.020082009201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2010Revenue20097784
2011Revenue23832727
2012Revenue28561829

Revenue growth

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

19.8% 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.21.4%16.1%10.7%5.4%0.0%20082009201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year18.6%
2012Year over year19.8%

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 15.9% 2012
Net margin -0.7% 2012
Free cash flow margin -7.1% 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.25%14%4%-6%-16%20082009201020112012
  • 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
2010Operating margin21.8%
2011Operating margin7.3%
2012Operating margin15.9%
2008Net marginNot reported
2009Net marginNot reported
2010Net margin13.6%
2011Net margin-13.2%
2012Net margin-0.7%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin21.4%
2011Free cash flow margin12.4%
2012Free cash flow margin-7.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 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.4.8M3.2M1.6M-14.6K-1.6M20082009201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-13268
2009Operating cash flow-13415
2010Operating cash flow4384988
2011Operating cash flow3653141
2012Operating cash flow-1184097

Free cash flow

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

USD -2M 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.4.8M3.0M1.1M-707.1K-2.5M20082009201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flow4308917
2011Free cash flow2952119
2012Free cash flow-2040458

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.

44.8% 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.2,493%1,870%1,246%623%0%20082009201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets2,308.1%
2009Liabilities / assetsNot reported
2010Liabilities / assets22.1%
2011Liabilities / assets36.3%
2012Liabilities / assets44.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.85× 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.5.76×4.32×2.88×1.44×0.00×20082009201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.04×
2009Current assets / current liabilities0×
2010Current assets / current liabilities3.19×
2011Current assets / current liabilities5.33×
2012Current assets / current liabilities1.85×

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 18,518
Exact value

Exact value: -18518 USD

2008-01-01 – 2008-12-31: -18518 USD Inspect Net Income Open source
Share or cite

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

−USD 13,268
Exact value

Exact value: -13268 USD

2008-01-01 – 2008-12-31: -13268 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 21,665
Exact value

Exact value: -21665 USD

2009-01-01 – 2009-12-31: -21665 USD Inspect Net Income Open source
Share or cite

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

−USD 13,415
Exact value

Exact value: -13415 USD

2009-01-01 – 2009-12-31: -13415 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.

2010 2010-01-01 – 2010-12-31
USD 2.74 million
Exact value

Exact value: 2738255 USD

2010-01-01 – 2010-12-31: 2738255 USD Inspect Net Income Open source
Share or cite

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

USD 4.38 million
Exact value

Exact value: 4384988 USD

2010-01-01 – 2010-12-31: 4384988 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 76,071
Exact value

Exact value: 76071 USD

2010-01-01 – 2010-12-31: 76071 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.31 million
Calculation and evidence

4384988 − 76071 USD

Exact free cash flow: 4308917 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 3.14 million
Exact value

Exact value: -3136094 USD

2011-01-01 – 2011-12-31: -3136094 USD Inspect Net Income Open source
Share or cite

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

USD 3.65 million
Exact value

Exact value: 3653141 USD

2011-01-01 – 2011-12-31: 3653141 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 701,022
Exact value

Exact value: 701022 USD

2011-01-01 – 2011-12-31: 701022 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.95 million
Calculation and evidence

3653141 − 701022 USD

Exact free cash flow: 2952119 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 210,247
Exact value

Exact value: -210247 USD

2012-01-01 – 2012-12-31: -210247 USD Inspect Net Income Open source
Share or cite

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

−USD 1.18 million
Exact value

Exact value: -1184097 USD

2012-01-01 – 2012-12-31: -1184097 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 856,361
Exact value

Exact value: 856361 USD

2012-01-01 – 2012-12-31: 856361 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.04 million
Calculation and evidence

-1184097 − 856361 USD

Exact free cash flow: -2040458 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.

28 filings · 1,308 latest values · 1,308 originally reported values

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

Identifiers: 0001452011, 1452011, TNBI, edgar:1452011, tnbi

Also known as GREYHOUND COMMISSARY, INC., Tanke Biosciences Corp