Annec Green Refractories Corp

EDGAR

17 filing records in this dataset, filed from 2010-11-12 to 2014-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

7 million USD

2014 Q2 · USD

Exact inputs and evidence

Operating margin

-27.96%

2014 Q2 · %

Exact inputs and evidence
  • Operating Income: -1957215 USD Source
  • Revenue: 7000772 USD Source

Operating cash flow

775 thousand USD

2014 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -779244 USD Source
  • Operating Cash Flow: -1554737 USD Source

Free cash flow

-1.39 million USD

2014 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -779244 USD Source
  • Operating Cash Flow: -1554737 USD Source
  • Capital Expenditure: 2798742 USD Source
  • Capital Expenditure: 628508 USD Source
Cash and cash equivalents
311 thousand USD Source
Exact value

311182 USD

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

19995701 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
  • 19995701 shares · 2013-06-30· Source
  • 19995701 shares · 2014-06-30· 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

33.5 million USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Revenue: 11026510 USD · 2013-07-01 – 2013-09-30 Source
  • Revenue: 41539221 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 31707484 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 5622958 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 7000772 USD · 2014-04-01 – 2014-06-30 Source

Net income

-31.6 million USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Net income: -3065548 USD · 2013-07-01 – 2013-09-30 Source
  • Net income: -6833543 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -3111448 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -22788871 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -1997660 USD · 2014-04-01 – 2014-06-30 Source

Operating cash flow

4.88 million USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Operating cash flow: 1085928 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -3296662 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 2357882 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: 1085928 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -1554737 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -779244 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -1554737 USD · 2014-01-01 – 2014-03-31 Source

Capital expenditure

3.9 million USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Capital expenditure: 272555 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 230410 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 1330478 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 272555 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 628508 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 2798742 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 628508 USD · 2014-01-01 – 2014-03-31 Source

Free cash flow

976 thousand USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Operating cash flow: 1085928 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -3296662 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: 2357882 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: 1085928 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -1554737 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -779244 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -1554737 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 272555 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 230410 USD · 2013-01-01 – 2013-06-30 Source
  • Capital expenditure: 1330478 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 272555 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 628508 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 2798742 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 628508 USD · 2014-01-01 – 2014-03-31 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: 2014-11-14.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2013-12-31
  • Operating income: 4 of 11 periods available· newest 2013-12-31
  • Net income: 4 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-12-31
  • Total assets: 4 of 11 periods available· newest 2013-12-31
  • Total liabilities: 4 of 11 periods available· newest 2013-12-31
  • Current assets: 4 of 11 periods available· newest 2013-12-31
  • Current liabilities: 4 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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

    -51%

    Prior period

    USD 84.76 million

    –

    Current period

    USD 41.54 million

    –

    Exact inputs and evidence

    41539221 − 84758095 = -43218874 USD

    84758095 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    41539221 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -235.7%

    Prior period

    USD 5.04 million

    –

    Current period

    −USD 6.83 million

    –

    Exact inputs and evidence

    -6833543 − 5035144 = -11868687 USD

    5035144 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -6833543 USD · 2013-01-01 – 2013-12-31

    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 7.13 million

    Prior period

    −USD 4.78 million

    –

    Current period

    USD 2.36 million

    –

    Exact inputs and evidence

    2357882 − -4776401 = 7134283 USD

    -4776401 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    2357882 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.9%

    Prior period

    USD 1.41 million

    –

    Current period

    USD 1.33 million

    –

    Exact inputs and evidence

    1330478 − 1414476 = -83998 USD

    1414476 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    1330478 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 41.54 million 100% of revenue
  • Cost of revenue USD 28.45 million 68% of revenue
  • Operating expenses USD 16.38 million 39% of revenue
  • Operating income −USD 3.29 million −7.9% of revenue
  • Tax, interest and other Derived USD 3.54 million 8.5% of revenue
  • Net income −USD 6.83 million −16% of revenue

Cash

  • Operating cash flow USD 2.36 million 5.7% of revenue
  • Capital expenditure USD 1.33 million 3.2% of revenue
  • Free cash flow Derived USD 1.03 million 2.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 11%85%
  • 2011 12%83%
  • 2012 89%
  • 2013 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-3163413140 53872281 Derived 9540859 2302948 Derived 7237911 1005744 Derived
Source
2011 2011-01-01 – 2011-12-3194380406 78273149 Derived 16107257 4797689 Derived 11309568 -9665334 Derived
Source
2012 2012-01-01 – 2012-12-3184758095 75128252 Derived 9629843 4594699 Derived 5035144 -6190877 Derived
Source
2013 2013-01-01 – 2013-12-3141539221 44833427 Derived -3294206 3539337 Derived -6833543 1027404 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 41.5M 2013
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.101.9M76.4M51.0M25.5M0.02010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue63413140
2011Revenue94380406
2012Revenue84758095
2013Revenue41539221

Revenue growth

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

-51% 2013
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.57%28%-1%-30%-59%2010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year48.8%
2012Year over year-10.2%
2013Year over year-51%

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 -7.9% 2013
Net margin -16.5% 2013
Free cash flow margin 2.5% 2013
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.19.7%10.0%0.3%-9.4%-19.1%2010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin15%
2011Operating margin17.1%
2012Operating margin11.4%
2013Operating margin-7.9%
2010Net margin11.4%
2011Net margin12%
2012Net margin5.9%
2013Net margin-16.5%
2010Free cash flow margin1.6%
2011Free cash flow margin-10.2%
2012Free cash flow margin-7.3%
2013Free cash flow margin2.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.4M 2013
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.4.3M1.1M-2.1M-5.2M-8.4M2010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow3421709
2011Operating cash flow-7530794
2012Operating cash flow-4776401
2013Operating cash flow2357882

Free cash flow

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

USD 1M 2013
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.1.9M-1.2M-4.3M-7.4M-10.5M2010201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow1005744
2011Free cash flow-9665334
2012Free cash flow-6190877
2013Free cash flow1027404

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.

68.2% 2013
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.77%58%38%19%0%2010201120122013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets71.1%
2011Liabilities / assets69.9%
2012Liabilities / assets65.3%
2013Liabilities / assets68.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.23× 2013
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.1.41×1.06×0.71×0.35×0.00×2010201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.11×
2011Current assets / current liabilities1.2×
2012Current assets / current liabilities1.31×
2013Current assets / current liabilities1.23×

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 7.24 million
Exact value

Exact value: 7237911 USD

2010-01-01 – 2010-12-31: 7237911 USD Inspect Net Income Open source
Share or cite

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

USD 3.42 million
Exact value

Exact value: 3421709 USD

2010-01-01 – 2010-12-31: 3421709 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 2.42 million
Exact value

Exact value: 2415965 USD

2010-01-01 – 2010-12-31: 2415965 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

3421709 − 2415965 USD

Exact free cash flow: 1005744 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 11.31 million
Exact value

Exact value: 11309568 USD

2011-01-01 – 2011-12-31: 11309568 USD Inspect Net Income Open source
Share or cite

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

−USD 7.53 million
Exact value

Exact value: -7530794 USD

2011-01-01 – 2011-12-31: -7530794 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 2.13 million
Exact value

Exact value: 2134540 USD

2011-01-01 – 2011-12-31: 2134540 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.67 million
Calculation and evidence

-7530794 − 2134540 USD

Exact free cash flow: -9665334 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 5.04 million
Exact value

Exact value: 5035144 USD

2012-01-01 – 2012-12-31: 5035144 USD Inspect Net Income Open source
Share or cite

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

−USD 4.78 million
Exact value

Exact value: -4776401 USD

2012-01-01 – 2012-12-31: -4776401 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 1.41 million
Exact value

Exact value: 1414476 USD

2012-01-01 – 2012-12-31: 1414476 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.19 million
Calculation and evidence

-4776401 − 1414476 USD

Exact free cash flow: -6190877 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 6.83 million
Exact value

Exact value: -6833543 USD

2013-01-01 – 2013-12-31: -6833543 USD Inspect Net Income Open source
Share or cite

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

USD 2.36 million
Exact value

Exact value: 2357882 USD

2013-01-01 – 2013-12-31: 2357882 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 1.33 million
Exact value

Exact value: 1330478 USD

2013-01-01 – 2013-12-31: 1330478 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.03 million
Calculation and evidence

2357882 − 1330478 USD

Exact free cash flow: 1027404 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 · 1,349 latest values · 1,349 originally reported values

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

Identifiers: 0001501162, 1501162, ANNC, edgar:1501162

Also known as ANNEC GREEN REFRACTORIES CORP, Annec Green Refractories Corp, E-Band Media, Inc.