China Liaoning Dingxu Ecological Agriculture Development, Inc.

EDGAR

31 filing records in this dataset, filed from 2010-11-09 to 2023-05-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2022 Q3 · USD

Exact inputs and evidence
Cash and cash equivalents
760 thousand USD Source
Exact value

760179 USD

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

14845619 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-05-15.

Financial data available through: 2014-12-31.

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: 4 of 11 periods available· newest 2014-12-31
  • Operating income: 4 of 11 periods available· newest 2014-12-31
  • Net income: 5 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2014-12-31
  • Total assets: 4 of 11 periods available· newest 2014-12-31
  • Total liabilities: 4 of 11 periods available· newest 2014-12-31
  • Current assets: 4 of 11 periods available· newest 2014-12-31
  • Current liabilities: 4 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2014-12-31

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

    +5.3%

    Prior period

    USD 12.62 million

    –

    Current period

    USD 13.29 million

    –

    Exact inputs and evidence

    13292053 − 12617992 = 674061 USD

    12617992 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    13292053 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -206.6%

    Prior period

    USD 5.69 million

    –

    Current period

    −USD 6.07 million

    –

    Exact inputs and evidence

    -6067088 − 5693481 = -11760569 USD

    5693481 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -6067088 USD · 2014-01-01 – 2014-12-31

    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

    +42.5%

    Prior period

    USD 5.35 million

    –

    Current period

    USD 7.62 million

    –

    Exact inputs and evidence

    7617094 − 5346056 = 2271038 USD

    5346056 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    7617094 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -62.4%

    Prior period

    USD 2.39 million

    –

    Current period

    USD 896,677

    –

    Exact inputs and evidence

    896677 − 2386445 = -1489768 USD

    2386445 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    896677 USD · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 13.29 million 100% of revenue
  • Cost of revenue USD 5.41 million 41% of revenue
  • Operating expenses USD 7.97 million 60% of revenue
  • Operating income −USD 82,768 −0.6% of revenue
  • Tax, interest and other Derived USD 5.98 million 45% of revenue
  • Net income −USD 6.07 million −46% of revenue

Cash

  • Operating cash flow USD 7.62 million 57% of revenue
  • Capital expenditure USD 896,677 6.7% of revenue
  • Free cash flow Derived USD 6.72 million 51% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Net loss: net income was −3.9% of revenue.
  • 2012 16%83%
  • 2013 45%52%
  • 2014 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-314429847 4131054 Derived 298793 470099 Derived -171306 -8162660 Derived
Source
2012 2012-01-01 – 2012-12-318617176 7160543 Derived 1456633 47077 Derived 1409556 753795 Derived
Source
2013 2013-01-01 – 2013-12-3112617992 6583477 Derived 6034515 341034 Derived 5693481 2959611 Derived
Source
2014 2014-01-01 – 2014-12-3113292053 13374821 Derived -82768 5984320 Derived -6067088 6720417 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 13.3M 2014
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.14.4M10.8M7.2M3.6M0.02011201220132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue4429847
2012Revenue8617176
2013Revenue12617992
2014Revenue13292053

Revenue growth

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

5.3% 2014
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.102%77%51%26%0%2011201220132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year94.5%
2013Year over year46.4%
2014Year over year5.3%

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 -0.6% 2014
Net margin -45.6% 2014
Free cash flow margin 50.6% 2014
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.69%1%-67%-135%-203%2011201220132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin6.7%
2012Operating margin16.9%
2013Operating margin47.8%
2014Operating margin-0.6%
2011Net margin-3.9%
2012Net margin16.4%
2013Net margin45.1%
2014Net margin-45.6%
2011Free cash flow margin-184.3%
2012Free cash flow margin8.7%
2013Free cash flow margin23.5%
2014Free cash flow margin50.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.6M 2014
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.8.3M5.7M3.1M505.7K-2.1M2011201220132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-1384615
2012Operating cash flow2403001
2013Operating cash flow5346056
2014Operating cash flow7617094

Free cash flow

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

USD 6.7M 2014
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.7.9M3.6M-721.1K-5.0M-9.4M2011201220132014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-8162660
2012Free cash flow753795
2013Free cash flow2959611
2014Free cash flow6720417

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.

20.6% 2014
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.55%41%27%14%0%2011201220132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets41.3%
2012Liabilities / assets50.7%
2013Liabilities / assets18.8%
2014Liabilities / assets20.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.9× 2014
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.0.97×0.73×0.49×0.24×0.00×2011201220132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.14×
2012Current assets / current liabilities0.05×
2013Current assets / current liabilities0.21×
2014Current assets / current liabilities0.9×

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
2011 2010-10-01 – 2011-09-30
−USD 37,573
Exact value

Exact value: -37573 USD

2010-10-01 – 2011-09-30: -37573 USD Inspect Net Income Open source
Share or cite

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

−USD 37,373
Exact value

Exact value: -37373 USD

2010-10-01 – 2011-09-30: -37373 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.

2011 2011-01-01 – 2011-12-31
−USD 171,306
Exact value

Exact value: -171306 USD

2011-01-01 – 2011-12-31: -171306 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1384615 USD

2011-01-01 – 2011-12-31: -1384615 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 6.78 million
Exact value

Exact value: 6778045 USD

2011-01-01 – 2011-12-31: 6778045 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.16 million
Calculation and evidence

-1384615 − 6778045 USD

Exact free cash flow: -8162660 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 1.41 million
Exact value

Exact value: 1409556 USD

2012-01-01 – 2012-12-31: 1409556 USD Inspect Net Income Open source
Share or cite

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

USD 2.4 million
Exact value

Exact value: 2403001 USD

2012-01-01 – 2012-12-31: 2403001 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 1.65 million
Exact value

Exact value: 1649206 USD

2012-01-01 – 2012-12-31: 1649206 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 753,795
Calculation and evidence

2403001 − 1649206 USD

Exact free cash flow: 753795 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 5.69 million
Exact value

Exact value: 5693481 USD

2013-01-01 – 2013-12-31: 5693481 USD Inspect Net Income Open source
Share or cite

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

USD 5.35 million
Exact value

Exact value: 5346056 USD

2013-01-01 – 2013-12-31: 5346056 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 2.39 million
Exact value

Exact value: 2386445 USD

2013-01-01 – 2013-12-31: 2386445 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.96 million
Calculation and evidence

5346056 − 2386445 USD

Exact free cash flow: 2959611 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 6.07 million
Exact value

Exact value: -6067088 USD

2014-01-01 – 2014-12-31: -6067088 USD Inspect Net Income Open source
Share or cite

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

USD 7.62 million
Exact value

Exact value: 7617094 USD

2014-01-01 – 2014-12-31: 7617094 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 896,677
Exact value

Exact value: 896677 USD

2014-01-01 – 2014-12-31: 896677 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.72 million
Calculation and evidence

7617094 − 896677 USD

Exact free cash flow: 6720417 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.

31 filings · 1,506 latest values · 1,506 originally reported values

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

Identifiers: 0001501958, 1501958, edgar:1501958

Also known as CHINA LIAONING DINGXU ECOLOGICAL AGRICULTURE DEVELOPMENT, INC., China Liaoning Dingxu Ecological Agriculture Development, In, China Liaoning Dingxu Ecological Agriculture Development, Inc., Hazlo! Technologies, Inc.