Tianli Agritech, Inc.

EDGAR

46 filing records in this dataset, filed from 2010-03-17 to 2019-07-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

5.71 million USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-12.85%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -733496 USD Source
  • Revenue: 5707969 USD Source

Operating cash flow

767 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1770142 USD Source
  • Operating Cash Flow: 1003280 USD Source
Cash and cash equivalents
61.4 million USD Source
Exact value

61410223 USD

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

10033745 shares

Reported share-count change

25.68% · 2.05 million 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
  • 7983745 shares · 2017-09-30· Source
  • 10033745 shares · 2018-09-30· 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

26.4 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Revenue: 27003803 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 19693731 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 7229531 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 6178554 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 5707969 USD · 2018-07-01 – 2018-09-30 Source

Net income

1.11 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Net income: 33094 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: 64422 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: 385206 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: 1108798 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: 482722 USD · 2017-01-01 – 2017-09-30 Source

Operating cash flow

3.07 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: 5212475 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: 3915162 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 962653 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 1003280 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 962653 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 1770142 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 1003280 USD · 2018-01-01 – 2018-06-30 Source

Capital expenditure

0 USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 0 USD · 2017-01-01 – 2017-09-30 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: 2019-07-17.

Financial data available through: 2017-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2017-12-31
  • Operating income: 9 of 11 periods available· newest 2017-12-31
  • Net income: 9 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2017-12-31
  • Total assets: 9 of 11 periods available· newest 2017-12-31
  • Total liabilities: 8 of 11 periods available· newest 2017-12-31
  • Current assets: 9 of 11 periods available· newest 2017-12-31
  • Current liabilities: 7 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 8 of 11 periods available· newest 2017-12-31

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

    -19.9%

    Prior period

    USD 33.7 million

    –

    Current period

    USD 27 million

    –

    Exact inputs and evidence

    27003803 − 33697680 = -6693877 USD

    33697680 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    27003803 USD · 2017-01-01 – 2017-12-31

    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 2.87 million

    Prior period

    −USD 1.76 million

    –

    Current period

    USD 1.11 million

    –

    Exact inputs and evidence

    1108798 − -1759721 = 2868519 USD

    -1759721 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    1108798 USD · 2017-01-01 – 2017-12-31

    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

    -48.1%

    Prior period

    USD 10.05 million

    –

    Current period

    USD 5.21 million

    –

    Exact inputs and evidence

    5212475 − 10047286 = -4834811 USD

    10047286 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    5212475 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 2.96 million

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 2960399 = -2960399 USD

    2960399 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    0 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 27 million 100% of revenue
  • Cost of revenue USD 22.76 million 84% of revenue
  • Operating expenses USD 3.19 million 12% of revenue
  • Operating income USD 1.06 million 3.9% of revenue
  • Tax, interest and other Derived −USD 46,138 −0.2% of revenue
  • Net income USD 1.11 million 4.1% of revenue

Cash

  • Operating cash flow USD 5.21 million 19% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived USD 5.21 million 19% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 28%72%
  • 2012 Net loss: net income was −0.8% of revenue.
  • 2013 Operating loss: operating costs were 102% of revenue.
  • 2014 Net income was higher than operating income, so the split is not drawn.
  • 2015 Net income was higher than operating income, so the split is not drawn.
  • 2016 Net loss: net income was −5.2% of revenue.
  • 2017 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3112550533 8178037 Derived 4372496 -153467 Derived 4525963 Unavailable
Source
2010 2010-01-01 – 2010-12-3121279164 13292075 Derived 7987089 -171583 Derived 8158672 1754089 Derived
Source
2011 2011-01-01 – 2011-12-3128638431 20586049 Derived 8052382 157354 Derived 7895028 5748925 Derived
Source
2012 2012-01-01 – 2012-12-3126529423 26495169 Derived 34254 247049 Derived -212795 5394249 Derived
Source
2013 2013-01-01 – 2013-12-3133350942 34129826 Derived -778884 1264886 Derived -2043770 -686144 Derived
Source
2014 2014-01-01 – 2014-12-3138533474 36690554 Derived 1842920 -2840211 Derived 4683131 3477507 Derived
Source
2015 2015-01-01 – 2015-12-3137367956 33733904 Derived 3634052 -855782 Derived 4489834 21243293 Derived
Source
2016 2016-01-01 – 2016-12-3133697680 31249631 Derived 2448049 4207770 Derived -1759721 7086887 Derived
Source
2017 2017-01-01 – 2017-12-3127003803 25941143 Derived 1062660 -46138 Derived 1108798 5212475 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 27M 2017
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.41.6M31.2M20.8M10.4M0.0200920132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue12550533
2010Revenue21279164
2011Revenue28638431
2012Revenue26529423
2013Revenue33350942
2014Revenue38533474
2015Revenue37367956
2016Revenue33697680
2017Revenue27003803

Revenue growth

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

-19.9% 2017
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.77%51%25%-1%-27%200920132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year69.5%
2011Year over year34.6%
2012Year over year-7.4%
2013Year over year25.7%
2014Year over year15.5%
2015Year over year-3%
2016Year over year-9.8%
2017Year over year-19.9%

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 3.9% 2017
Net margin 4.1% 2017
Free cash flow margin 19.3% 2017
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.62%44%25%7%-11%200920132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin34.8%
2010Operating margin37.5%
2011Operating margin28.1%
2012Operating margin0.1%
2013Operating margin-2.3%
2014Operating margin4.8%
2015Operating margin9.7%
2016Operating margin7.3%
2017Operating margin3.9%
2009Net margin36.1%
2010Net margin38.3%
2011Net margin27.6%
2012Net margin-0.8%
2013Net margin-6.1%
2014Net margin12.2%
2015Net margin12%
2016Net margin-5.2%
2017Net margin4.1%
2009Free cash flow marginNot reported
2010Free cash flow margin8.2%
2011Free cash flow margin20.1%
2012Free cash flow margin20.3%
2013Free cash flow margin-2.1%
2014Free cash flow margin9%
2015Free cash flow margin56.8%
2016Free cash flow margin21%
2017Free cash flow margin19.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.2M 2017
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.23.0M16.8M10.6M4.4M-1.8M200920132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow7153139
2011Operating cash flow7580912
2012Operating cash flow5608121
2013Operating cash flow-113010
2014Operating cash flow12002396
2015Operating cash flow21246034
2016Operating cash flow10047286
2017Operating cash flow5212475

Free cash flow

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

USD 5.2M 2017
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.23.0M16.6M10.3M3.9M-2.4M200920132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailableNo source recorded
2010Free cash flow1754089
2011Free cash flow5748925
2012Free cash flow5394249
2013Free cash flow-686144
2014Free cash flow3477507
2015Free cash flow21243293
2016Free cash flow7086887
2017Free cash flow5212475

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.

3.7% 2017
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.21.1%15.8%10.5%5.3%0.0%2009-12-3120132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reported
2010Liabilities / assets5.5%
2011Liabilities / assets14.9%
2012Liabilities / assets19.5%
2013Liabilities / assets18.2%
2014Liabilities / assets7.8%
2015Liabilities / assets16%
2016Liabilities / assets4.6%
2017Liabilities / assets3.7%

Current assets to current liabilities

Current assets divided by current liabilities.

19.52× 2017
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.21.08×15.81×10.54×5.27×0.00×200920132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities1.6×
2010Current assets / current liabilities8.28×
2011Current assets / current liabilitiesNot reported
2012Current assets / current liabilitiesNot reported
2013Current assets / current liabilities2.51×
2014Current assets / current liabilities8.29×
2015Current assets / current liabilities4.61×
2016Current assets / current liabilities15.15×
2017Current assets / current liabilities19.52×

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
2009 2009-01-01 – 2009-12-31
USD 4.53 million
Exact value

Exact value: 4525963 USD

2009-01-01 – 2009-12-31: 4525963 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
USD 8.16 million
Exact value

Exact value: 8158672 USD

2010-01-01 – 2010-12-31: 8158672 USD Inspect Net Income Open source
Share or cite

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

USD 7.15 million
Exact value

Exact value: 7153139 USD

2010-01-01 – 2010-12-31: 7153139 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 5.4 million
Exact value

Exact value: 5399050 USD

2010-01-01 – 2010-12-31: 5399050 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.75 million
Calculation and evidence

7153139 − 5399050 USD

Exact free cash flow: 1754089 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 7.9 million
Exact value

Exact value: 7895028 USD

2011-01-01 – 2011-12-31: 7895028 USD Inspect Net Income Open source
Share or cite

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

USD 7.58 million
Exact value

Exact value: 7580912 USD

2011-01-01 – 2011-12-31: 7580912 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 1.83 million
Exact value

Exact value: 1831987 USD

2011-01-01 – 2011-12-31: 1831987 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.75 million
Calculation and evidence

7580912 − 1831987 USD

Exact free cash flow: 5748925 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 212,795
Exact value

Exact value: -212795 USD

2012-01-01 – 2012-12-31: -212795 USD Inspect Net Income Open source
Share or cite

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

USD 5.61 million
Exact value

Exact value: 5608121 USD

2012-01-01 – 2012-12-31: 5608121 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 213,872
Exact value

Exact value: 213872 USD

2012-01-01 – 2012-12-31: 213872 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.39 million
Calculation and evidence

5608121 − 213872 USD

Exact free cash flow: 5394249 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 2.04 million
Exact value

Exact value: -2043770 USD

2013-01-01 – 2013-12-31: -2043770 USD Inspect Net Income Open source
Share or cite

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

−USD 113,010
Exact value

Exact value: -113010 USD

2013-01-01 – 2013-12-31: -113010 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 573,134
Exact value

Exact value: 573134 USD

2013-01-01 – 2013-12-31: 573134 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 686,144
Calculation and evidence

-113010 − 573134 USD

Exact free cash flow: -686144 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 4.68 million
Exact value

Exact value: 4683131 USD

2014-01-01 – 2014-12-31: 4683131 USD Inspect Net Income Open source
Share or cite

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

USD 12 million
Exact value

Exact value: 12002396 USD

2014-01-01 – 2014-12-31: 12002396 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 8.52 million
Exact value

Exact value: 8524889 USD

2014-01-01 – 2014-12-31: 8524889 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.48 million
Calculation and evidence

12002396 − 8524889 USD

Exact free cash flow: 3477507 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 4.49 million
Exact value

Exact value: 4489834 USD

2015-01-01 – 2015-12-31: 4489834 USD Inspect Net Income Open source
Share or cite

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

USD 21.25 million
Exact value

Exact value: 21246034 USD

2015-01-01 – 2015-12-31: 21246034 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 2,741
Exact value

Exact value: 2741 USD

2015-01-01 – 2015-12-31: 2741 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.24 million
Calculation and evidence

21246034 − 2741 USD

Exact free cash flow: 21243293 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 1.76 million
Exact value

Exact value: -1759721 USD

2016-01-01 – 2016-12-31: -1759721 USD Inspect Net Income Open source
Share or cite

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

USD 10.05 million
Exact value

Exact value: 10047286 USD

2016-01-01 – 2016-12-31: 10047286 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 2.96 million
Exact value

Exact value: 2960399 USD

2016-01-01 – 2016-12-31: 2960399 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.09 million
Calculation and evidence

10047286 − 2960399 USD

Exact free cash flow: 7086887 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 1.11 million
Exact value

Exact value: 1108798 USD

2017-01-01 – 2017-12-31: 1108798 USD Inspect Net Income Open source
Share or cite

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

USD 5.21 million
Exact value

Exact value: 5212475 USD

2017-01-01 – 2017-12-31: 5212475 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

2017-01-01 – 2017-12-31: 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 5.21 million
Calculation and evidence

5212475 − 0 USD

Exact free cash flow: 5212475 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.

46 filings · 2,655 latest values · 2,655 originally reported values

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

Identifiers: 0001486299, 1486299, edgar:1486299

Also known as AOXIN TIANLI GROUP, INC., BIQI INTERNATIONAL HOLDINGS CORP, RENMIN TIANLI GROUP, INC., Tianli Agritech, Inc.