MULIANG AGRITECH, INC.

EDGAR

40 filing records in this dataset, filed from 2015-01-05 to 2024-11-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.95 million USD

2023 Q4 · USD

Exact inputs and evidence

Operating margin

-81.6%

2023 Q4 · %

Exact inputs and evidence
  • Operating Income: 467301 USD Source
  • Operating Income: 2061195 USD Source
  • Revenue: 8656862 USD Source
  • Revenue: 6703445 USD Source

Operating cash flow

-619 thousand USD

2023 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -934408 USD Source
  • Operating Cash Flow: -315552 USD Source
Cash and cash equivalents
1.39 thousand USD Source
Exact value

1389 USD

Long-term debt including current maturities
1.04 million USD Source
Exact value

1039243 USD

Shares outstanding
19.3 million shares Source
Exact value

19251657 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
  • 19251657 shares · 2022-12-31· Source
  • 19251657 shares · 2023-12-31· 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

8.67 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Revenue: 1389397 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 1488487 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 3836522 USD · 2023-07-01 – 2023-09-30 Source
  • Revenue: 8656862 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 6703445 USD · 2023-01-01 – 2023-09-30 Source

Net income

1.59 million USD

2021-07-01 – 2022-06-30

Exact inputs and evidence
  • Net income: 726602 USD · 2021-07-01 – 2021-09-30 Source
  • Net income: 1731177 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: 1525631 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: 357649 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: 300614 USD · 2022-04-01 – 2022-06-30 Source

Operating cash flow

-934 thousand USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Operating cash flow: -126821 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -250067 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -126821 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -315552 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -250067 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -934408 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -315552 USD · 2023-01-01 – 2023-09-30 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: 2024-11-20.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2023-12-31
  • Operating income: 9 of 11 periods available· newest 2023-12-31
  • Net income: 9 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2023-12-31
  • Total assets: 9 of 11 periods available· newest 2023-12-31
  • Total liabilities: 9 of 11 periods available· newest 2023-12-31
  • Current assets: 9 of 11 periods available· newest 2023-12-31
  • Current liabilities: 9 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2023-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2022-12-31
  • Shares outstanding: 9 of 11 periods available· newest 2023-12-31

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

    -21.7%

    Prior period

    USD 11.05 million

    –

    Current period

    USD 8.66 million

    –

    Exact inputs and evidence

    8656862 − 11049883 = -2393021 USD

    11049883 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    8656862 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -36.8%

    Prior period

    USD 2.91 million

    –

    Current period

    USD 1.84 million

    –

    Exact inputs and evidence

    1839042 − 2911091 = -1072049 USD

    2911091 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    1839042 USD · 2023-01-01 – 2023-12-31

    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 367,614

    Prior period

    −USD 1.3 million

    –

    Current period

    −USD 934,408

    –

    Exact inputs and evidence

    -934408 − -1302022 = 367614 USD

    -1302022 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -934408 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 8.66 million 100% of revenue
  • Cost of revenue USD 5.35 million 62% of revenue
  • Operating expenses USD 2.84 million 33% of revenue
  • Operating income USD 467,301 5.4% of revenue
  • Tax, interest and other Derived −USD 1.37 million −16% of revenue
  • Net income USD 1.84 million 21% of revenue

Cash

  • Operating cash flow −USD 934,408 −11% of revenue
  • Capital expenditure USD 178,527 2.1% of revenue
  • Free cash flow Derived −USD 1.11 million −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 189% of revenue.
  • 2016 Operating loss: operating costs were 146% of revenue.
  • 2017 Operating loss: operating costs were 307% of revenue.
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 17%76%
  • 2020 85%
  • 2021 16%84%
  • 2022 26%66%
  • 2023 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
2015 2015-01-01 – 2015-12-311120999 2121018 Derived -1000019 2011524 Derived -3011543 -3833218 Derived
Source
2016 2016-01-01 – 2016-12-313055882 4454545 Derived -1398663 -1961309 Derived 562646 4056175 Derived
Source
2017 2017-01-01 – 2017-12-31737563 2265297 Derived -1527734 507124 Derived -2034858 Unavailable
Source
2018 2018-01-01 – 2018-12-3113205024 9292068 Derived 3912956 -560863 Derived 4473819 Unavailable
Source
2019 2019-01-01 – 2019-12-3112882250 9802157 Derived 3080093 874714 Derived 2205379 Unavailable
Source
2020 2020-01-01 – 2020-12-3111008532 9390753 Derived 1617779 637872 Derived 979907 Unavailable
Source
2021 2021-01-01 – 2021-12-3110635402 8889864 Derived 1745538 14361 Derived 1731177 3771463 Derived
Source
2022 2022-01-01 – 2022-12-3111049883 7312864 Derived 3737019 825928 Derived 2911091 Unavailable
Source
2023 2023-01-01 – 2023-12-318656862 8189561 Derived 467301 -1371741 Derived 1839042 -1112935 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 8.7M 2023
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.14.3M10.7M7.1M3.6M0.0201520192023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue1120999
2016Revenue3055882
2017Revenue737563
2018Revenue13205024
2019Revenue12882250
2020Revenue11008532
2021Revenue10635402
2022Revenue11049883
2023Revenue8656862

Revenue growth

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

-21.7% 2023
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.1,832%1,319%807%295%-217%201520192023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year172.6%
2017Year over year-75.9%
2018Year over year1,690.4%
2019Year over year-2.4%
2020Year over year-14.5%
2021Year over year-3.4%
2022Year over year3.9%
2023Year over year-21.7%

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 5.4% 2023
Net margin 21.2% 2023
Free cash flow margin -12.9% 2023
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.171%33%-105%-242%-380%201520192023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-89.2%
2016Operating margin-45.8%
2017Operating margin-207.1%
2018Operating margin29.6%
2019Operating margin23.9%
2020Operating margin14.7%
2021Operating margin16.4%
2022Operating margin33.8%
2023Operating margin5.4%
2015Net margin-268.6%
2016Net margin18.4%
2017Net margin-275.9%
2018Net margin33.9%
2019Net margin17.1%
2020Net margin8.9%
2021Net margin16.3%
2022Net margin26.3%
2023Net margin21.2%
2015Free cash flow margin-341.9%
2016Free cash flow margin132.7%
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow margin35.5%
2022Free cash flow marginNot reported
2023Free cash flow margin-12.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -934.4K 2023
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.6.0M3.4M763.7K-1.9M-4.5M201520192023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-3746217
2016Operating cash flow5273598
2017Operating cash flow-1715588
2018Operating cash flow1823544
2019Operating cash flow3759100
2020Operating cash flow1807790
2021Operating cash flow4930236
2022Operating cash flow-1302022
2023Operating cash flow-934408

Free cash flow

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

USD -1.1M 2023
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.4.7M2.4M111.5K-2.2M-4.5M201520192023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-3833218
2016Free cash flow4056175
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flow3771463
2022Free cash flowUnavailable
2023Free cash flow-1112935

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.

22% 2023
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.103%77%51%26%0%201520192023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets81.9%
2016Liabilities / assets86.5%
2017Liabilities / assets95.4%
2018Liabilities / assets67.4%
2019Liabilities / assets61.9%
2020Liabilities / assets64.2%
2021Liabilities / assets49.1%
2022Liabilities / assets37.1%
2023Liabilities / assets22%

Current assets to current liabilities

Current assets divided by current liabilities.

3× 2023
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.3.24×2.43×1.62×0.81×0.00×201520192023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0.19×
2016Current assets / current liabilities0.2×
2017Current assets / current liabilities0.08×
2018Current assets / current liabilities0.46×
2019Current assets / current liabilities0.58×
2020Current assets / current liabilities1.24×
2021Current assets / current liabilities1.39×
2022Current assets / current liabilities1.88×
2023Current assets / current liabilities3×

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
2015 2015-01-01 – 2015-12-31
−USD 3.01 million
Exact value

Exact value: -3011543 USD

2015-01-01 – 2015-12-31: -3011543 USD Inspect Net Income Open source
Share or cite

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

−USD 3.75 million
Exact value

Exact value: -3746217 USD

2015-01-01 – 2015-12-31: -3746217 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 87,001
Exact value

Exact value: 87001 USD

2015-01-01 – 2015-12-31: 87001 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.83 million
Calculation and evidence

-3746217 − 87001 USD

Exact free cash flow: -3833218 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 562,646
Exact value

Exact value: 562646 USD

2016-01-01 – 2016-12-31: 562646 USD Inspect Net Income Open source
Share or cite

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

USD 5.27 million
Exact value

Exact value: 5273598 USD

2016-01-01 – 2016-12-31: 5273598 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 1.22 million
Exact value

Exact value: 1217423 USD

2016-01-01 – 2016-12-31: 1217423 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.06 million
Calculation and evidence

5273598 − 1217423 USD

Exact free cash flow: 4056175 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 2.03 million
Exact value

Exact value: -2034858 USD

2017-01-01 – 2017-12-31: -2034858 USD Inspect Net Income Open source
Share or cite

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

−USD 1.72 million
Exact value

Exact value: -1715588 USD

2017-01-01 – 2017-12-31: -1715588 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.

2018 2018-01-01 – 2018-12-31
USD 4.47 million
Exact value

Exact value: 4473819 USD

2018-01-01 – 2018-12-31: 4473819 USD Inspect Net Income Open source
Share or cite

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

USD 1.82 million
Exact value

Exact value: 1823544 USD

2018-01-01 – 2018-12-31: 1823544 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.

2019 2019-01-01 – 2019-12-31
USD 2.21 million
Exact value

Exact value: 2205379 USD

2019-01-01 – 2019-12-31: 2205379 USD Inspect Net Income Open source
Share or cite

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

USD 3.76 million
Exact value

Exact value: 3759100 USD

2019-01-01 – 2019-12-31: 3759100 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.

2020 2020-01-01 – 2020-12-31
USD 979,907
Exact value

Exact value: 979907 USD

2020-01-01 – 2020-12-31: 979907 USD Inspect Net Income Open source
Share or cite

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

USD 1.81 million
Exact value

Exact value: 1807790 USD

2020-01-01 – 2020-12-31: 1807790 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.

2021 2021-01-01 – 2021-12-31
USD 1.73 million
Exact value

Exact value: 1731177 USD

2021-01-01 – 2021-12-31: 1731177 USD Inspect Net Income Open source
Share or cite

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

USD 4.93 million
Exact value

Exact value: 4930236 USD

2021-01-01 – 2021-12-31: 4930236 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 1.16 million
Exact value

Exact value: 1158773 USD

2021-01-01 – 2021-12-31: 1158773 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.77 million
Calculation and evidence

4930236 − 1158773 USD

Exact free cash flow: 3771463 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
USD 2.91 million
Exact value

Exact value: 2911091 USD

2022-01-01 – 2022-12-31: 2911091 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: -1302022 USD

2022-01-01 – 2022-12-31: -1302022 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.

2023 2023-01-01 – 2023-12-31
USD 1.84 million
Exact value

Exact value: 1839042 USD

2023-01-01 – 2023-12-31: 1839042 USD Inspect Net Income Open source
Share or cite

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

−USD 934,408
Exact value

Exact value: -934408 USD

2023-01-01 – 2023-12-31: -934408 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 178,527
Exact value

Exact value: 178527 USD

2023-01-01 – 2023-12-31: 178527 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.11 million
Calculation and evidence

-934408 − 178527 USD

Exact free cash flow: -1112935 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.

40 filings · 2,888 latest values · 2,879 originally reported values

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

Identifiers: 0001629665, 1629665, MHDG, edgar:1629665

Also known as M & A Holding Corp., MULIANG AGRITECH, INC., MULIANG VIAGOO TECHNOLOGY INC., MULIANG VIAGOO TECHNOLOGY, INC., MULLAN AGRITECH, INC., MULLAN AGRITECH, INC. AND SUBSIDIARIES