GSP-2, INC.

EDGAR

19 filing records in this dataset, filed from 2010-11-15 to 2013-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Institutional holders (Form 13F) are not yet shown here.

Latest quarter

Revenue

3.39 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-11.94%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -404888 USD Source
  • Revenue: 3389772 USD Source

Operating cash flow

23.7 million USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 26118571 USD Source
  • Operating Cash Flow: 2391784 USD Source
Cash and cash equivalents
13.4 million USD Source
Exact value

13438251 USD

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

14233880 shares

Reported share-count change

0.18% · 25.1 thousand 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
  • 14208800 shares · 2012-09-30· Source
  • 14233880 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.

Revenue

74.2 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 64590491 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 1241306 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 4941909 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 3389772 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

34.5 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: 10525233 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: 2121966 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: 3236841 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 2391784 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 3236841 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: 26118571 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: 2391784 USD · 2013-01-01 – 2013-06-30 Source

Capital expenditure

7.99 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Capital expenditure: 687373 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 504176 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 8413932 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 687373 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 46219 USD · 2013-01-01 – 2013-03-31 Source
  • Capital expenditure: 80621 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 46219 USD · 2013-01-01 – 2013-03-31 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: 2013-11-19.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 3 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 3 of 11 periods available· newest 2012-12-31
  • Current liabilities: 3 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • 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

    -0.9%

    Prior period

    USD 86.87 million

    –

    Current period

    USD 86.12 million

    –

    Exact inputs and evidence

    86122153 − 86870549 = -748396 USD

    86870549 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    86122153 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

    +27.7%

    Prior period

    USD 16.65 million

    –

    Current period

    USD 21.26 million

    –

    Exact inputs and evidence

    21259294 − 16646683 = 4612611 USD

    16646683 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    21259294 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

    +USD 25.46 million

    Prior period

    −USD 14.94 million

    –

    Current period

    USD 10.53 million

    –

    Exact inputs and evidence

    10525233 − -14935103 = 25460336 USD

    -14935103 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    10525233 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

    +101.9%

    Prior period

    USD 4.17 million

    –

    Current period

    USD 8.41 million

    –

    Exact inputs and evidence

    8413932 − 4167354 = 4246578 USD

    4167354 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    8413932 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 86.12 million 100% of revenue
  • Cost of revenue USD 59.11 million 69% of revenue
  • Operating expenses USD 3.82 million 4.4% of revenue
  • Operating income USD 23.2 million 27% of revenue
  • Tax, interest and other Derived USD 1.94 million 2.3% of revenue
  • Net income USD 21.26 million 25% of revenue

Cash

  • Operating cash flow USD 10.53 million 12% of revenue
  • Capital expenditure USD 8.41 million 9.8% of revenue
  • Free cash flow Derived USD 2.11 million 2.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 21%79%
  • 2011 19%80%
  • 2012 25%73%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-3159321013 46832259 Derived 12488754 148729 Derived 12340025 940991 Derived
Source
2011 2011-01-01 – 2011-12-3186870549 69218967 Derived 17651582 1004899 Derived 16646683 -19102457 Derived
Source
2012 2012-01-01 – 2012-12-3186122153 62922881 Derived 23199272 1939978 Derived 21259294 2111301 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 86.1M 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.93.8M70.4M46.9M23.5M0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue59321013
2011Revenue86870549
2012Revenue86122153

Revenue growth

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

-0.9% 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.50%37%23%9%-5%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year46.4%
2012Year over year-0.9%

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 26.9% 2012
Net margin 24.7% 2012
Free cash flow margin 2.5% 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.31%17%2%-12%-26%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin21.1%
2011Operating margin20.3%
2012Operating margin26.9%
2010Net margin20.8%
2011Net margin19.2%
2012Net margin24.7%
2010Free cash flow margin1.6%
2011Free cash flow margin-22%
2012Free cash flow margin2.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.5M 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.12.6M5.2M-2.2M-9.6M-17.0M201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow1295633
2011Operating cash flow-14935103
2012Operating cash flow10525233

Free cash flow

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

USD 2.1M 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.3.8M-2.3M-8.5M-14.6M-20.8M201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow940991
2011Free cash flow-19102457
2012Free cash flow2111301

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.

19.2% 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.54%40%27%13%0%201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets37.4%
2011Liabilities / assets49.6%
2012Liabilities / assets19.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.56× 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.3.85×2.89×1.92×0.96×0.00×201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.94×
2011Current assets / current liabilities1.53×
2012Current assets / current liabilities3.56×

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 2010-01-01 – 2010-12-31
USD 12.34 million
Exact value

Exact value: 12340025 USD

2010-01-01 – 2010-12-31: 12340025 USD Inspect Net Income Open source
Share or cite

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

USD 1.3 million
Exact value

Exact value: 1295633 USD

2010-01-01 – 2010-12-31: 1295633 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 354,642
Exact value

Exact value: 354642 USD

2010-01-01 – 2010-12-31: 354642 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 940,991
Calculation and evidence

1295633 − 354642 USD

Exact free cash flow: 940991 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 16.65 million
Exact value

Exact value: 16646683 USD

2011-01-01 – 2011-12-31: 16646683 USD Inspect Net Income Open source
Share or cite

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

−USD 14.94 million
Exact value

Exact value: -14935103 USD

2011-01-01 – 2011-12-31: -14935103 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 4.17 million
Exact value

Exact value: 4167354 USD

2011-01-01 – 2011-12-31: 4167354 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.1 million
Calculation and evidence

-14935103 − 4167354 USD

Exact free cash flow: -19102457 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 21.26 million
Exact value

Exact value: 21259294 USD

2012-01-01 – 2012-12-31: 21259294 USD Inspect Net Income Open source
Share or cite

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

USD 10.53 million
Exact value

Exact value: 10525233 USD

2012-01-01 – 2012-12-31: 10525233 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 8.41 million
Exact value

Exact value: 8413932 USD

2012-01-01 – 2012-12-31: 8413932 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.11 million
Calculation and evidence

10525233 − 8413932 USD

Exact free cash flow: 2111301 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.

19 filings · 955 latest values · 955 originally reported values

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

Identifiers: 0001497644, 1497644, edgar:1497644

Also known as GSP-2, INC., GSP-2, Inc.