China New Greenfood Co., Ltd

EDGAR

10 filing records in this dataset, filed from 2009-11-16 to 2012-02-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

18.2 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

32.49%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 5925694 USD Source
  • Revenue: 18239196 USD Source

Operating cash flow

701 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -850273 USD Source
  • Operating Cash Flow: -1551119 USD Source

Free cash flow

544 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -850273 USD Source
  • Operating Cash Flow: -1551119 USD Source
  • Capital Expenditure: 494743 USD Source
  • Capital Expenditure: 338068 USD Source
Cash and cash equivalents
326 thousand USD Source
Exact value

325552 USD

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

11057450 shares

Trailing twelve months

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

Revenue

50.8 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Revenue: 12486702 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 43129098 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 31117464 USD · 2010-07-01 – 2011-03-31 Source
  • Revenue: 8025853 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 18239196 USD · 2011-10-01 – 2011-12-31 Source

Net income

9.49 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -11147 USD · 2010-10-01 – 2010-12-31 Source
  • Net income: 3762137 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 11313713 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: 7660739 USD · 2010-07-01 – 2011-03-31 Source
  • Net income: 2084608 USD · 2011-07-01 – 2011-09-30 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: 2012-02-14.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2011-06-30
  • Operating income: 2 of 11 periods available· newest 2011-06-30
  • Net income: 2 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 2 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 2 of 11 periods available· newest 2011-06-30
  • Total assets: 2 of 11 periods available· newest 2011-06-30
  • Total liabilities: 2 of 11 periods available· newest 2011-06-30
  • Current assets: 2 of 11 periods available· newest 2011-06-30
  • Current liabilities: 2 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2011-06-30

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

    +71.8%

    Prior period

    USD 25.1 million

    –

    Current period

    USD 43.13 million

    –

    Exact inputs and evidence

    43129098 − 25098672 = 18030426 USD

    25098672 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    43129098 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +69.2%

    Prior period

    USD 6.69 million

    –

    Current period

    USD 11.31 million

    –

    Exact inputs and evidence

    11313713 − 6688120 = 4625593 USD

    6688120 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    11313713 USD · 2010-07-01 – 2011-06-30

    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

    +126.3%

    Prior period

    USD 5.11 million

    –

    Current period

    USD 11.57 million

    –

    Exact inputs and evidence

    11567605 − 5111217 = 6456388 USD

    5111217 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    11567605 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +591%

    Prior period

    USD 1.24 million

    –

    Current period

    USD 8.56 million

    –

    Exact inputs and evidence

    8563598 − 1239321 = 7324277 USD

    1239321 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    8563598 USD · 2010-07-01 – 2011-06-30

    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 2010-07-01 – 2011-06-30

  • Revenue USD 43.13 million 100% of revenue
  • Cost of revenue USD 27.96 million 65% of revenue
  • Operating expenses USD 3.43 million 7.9% of revenue
  • Operating income USD 11.74 million 27% of revenue
  • Tax, interest and other Derived USD 429,827 1% of revenue
  • Net income USD 11.31 million 26% of revenue

Cash

  • Operating cash flow USD 11.57 million 27% of revenue
  • Capital expenditure USD 8.56 million 20% of revenue
  • Free cash flow Derived USD 3 million 7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 27%72%
  • 2011 26%73%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-07-01 – 2010-06-3025098672 18185549 Derived 6913123 225003 Derived 6688120 3871896 Derived
Source
2011 2010-07-01 – 2011-06-3043129098 31385558 Derived 11743540 429827 Derived 11313713 3004007 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 43.1M 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.46.6M34.9M23.3M11.6M0.020102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue25098672
2011Revenue43129098

Revenue growth

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

71.8% 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.78%58%39%19%0%20102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year71.8%

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 27.2% 2011
Net margin 26.2% 2011
Free cash flow margin 7% 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.29.7%22.3%14.9%7.4%0.0%20102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin27.5%
2011Operating margin27.2%
2010Net margin26.6%
2011Net margin26.2%
2010Free cash flow margin15.4%
2011Free cash flow margin7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 11.6M 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.12.5M9.4M6.2M3.1M0.020102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow5111217
2011Operating cash flow11567605

Free cash flow

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

USD 3M 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.4.2M3.1M2.1M1.0M0.020102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow3871896
2011Free cash flow3004007

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.

35.5% 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.38.4%28.8%19.2%9.6%0.0%20102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets35.5%
2011Liabilities / assets35.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.41× 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.1.52×1.14×0.76×0.38×0.00×20102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.11×
2011Current assets / current liabilities1.41×

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
2010 2009-07-01 – 2010-06-30
USD 6.69 million
Exact value

Exact value: 6688120 USD

2009-07-01 – 2010-06-30: 6688120 USD Inspect Net Income Open source
Share or cite

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

USD 5.11 million
Exact value

Exact value: 5111217 USD

2009-07-01 – 2010-06-30: 5111217 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 1.24 million
Exact value

Exact value: 1239321 USD

2009-07-01 – 2010-06-30: 1239321 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.87 million
Calculation and evidence

5111217 − 1239321 USD

Exact free cash flow: 3871896 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
USD 11.31 million
Exact value

Exact value: 11313713 USD

2010-07-01 – 2011-06-30: 11313713 USD Inspect Net Income Open source
Share or cite

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

USD 11.57 million
Exact value

Exact value: 11567605 USD

2010-07-01 – 2011-06-30: 11567605 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 8.56 million
Exact value

Exact value: 8563598 USD

2010-07-01 – 2011-06-30: 8563598 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 million
Calculation and evidence

11567605 − 8563598 USD

Exact free cash flow: 3004007 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.

10 filings · 224 latest values · 224 originally reported values

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

Identifiers: 0001470701, 1470701, edgar:1470701

Also known as China New Greenfood Co., Ltd, NewEra Technology Development Co., LTD