APOLLO SOLAR ENERGY, INC.

EDGAR

110 filing records in this dataset, filed from 1995-12-18 to 2015-12-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

727 thousand USD

2014 Q4 · USD

Exact inputs and evidence

Operating margin

-366.02%

2014 Q4 · %

Exact inputs and evidence
  • Operating Income: -3539163 USD Source
  • Operating Income: -878863 USD Source
  • Revenue: 4276255 USD Source
  • Revenue: 3549434 USD Source

Operating cash flow

90.7 thousand USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -342393 USD Source
  • Operating Cash Flow: -433064 USD Source
Cash and cash equivalents
96.3 thousand USD Source
Exact value

96258 USD

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

50387038 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
  • 50387038 shares · 2013-12-31· Source
  • 50387038 shares · 2014-12-31· 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

4.28 million USD

2014-01-01 – 2014-12-31

Exact inputs and evidence
  • Revenue: 986916 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 1934173 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 628345 USD · 2014-07-01 – 2014-09-30 Source
  • Revenue: 4276255 USD · 2014-01-01 – 2014-12-31 Source
  • Revenue: 3549434 USD · 2014-01-01 – 2014-09-30 Source

Net income

-4.04 million USD

2014-01-01 – 2014-12-31

Exact inputs and evidence
  • Net income: -540548 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -472686 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -391935 USD · 2014-07-01 – 2014-09-30 Source
  • Net income: -4037269 USD · 2014-01-01 – 2014-12-31 Source
  • Net income: -1405169 USD · 2014-01-01 – 2014-09-30 Source

Operating cash flow

-342 thousand USD

2014-01-01 – 2014-12-31

Exact inputs and evidence
  • Operating cash flow: -400725 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -120749 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -400725 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -433064 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -120749 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -342393 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -433064 USD · 2014-01-01 – 2014-09-30 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: 2015-12-09.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2014-12-31
  • Operating income: 11 of 11 periods available· newest 2014-12-31
  • Net income: 11 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2014-12-31
  • Total assets: 10 of 11 periods available· newest 2014-12-31
  • Total liabilities: 4 of 11 periods available· newest 2014-12-31
  • Current assets: 10 of 11 periods available· newest 2014-12-31
  • Current liabilities: 10 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 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

    -74.6%

    Prior period

    USD 16.84 million

    –

    Current period

    USD 4.28 million

    –

    Exact inputs and evidence

    4276255 − 16838764 = -12562509 USD

    16838764 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    4276255 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

    −USD 1.52 million

    Prior period

    −USD 2.52 million

    –

    Current period

    −USD 4.04 million

    –

    Exact inputs and evidence

    -4037269 − -2518130 = -1519139 USD

    -2518130 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -4037269 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

    +USD 1.55 million

    Prior period

    −USD 1.89 million

    –

    Current period

    −USD 342,393

    –

    Exact inputs and evidence

    -342393 − -1893536 = 1551143 USD

    -1893536 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -342393 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

    −USD 236,817

    Prior period

    −USD 41,387

    –

    Current period

    −USD 278,204

    –

    Exact inputs and evidence

    -278204 − -41387 = -236817 USD

    -41387 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -278204 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 4.28 million 100% of revenue
  • Cost of revenue USD 3.91 million 91% of revenue
  • Operating expenses USD 3.91 million 91% of revenue
  • Operating income −USD 3.54 million −83% of revenue
  • Tax, interest and other Derived USD 498,106 12% of revenue
  • Net income −USD 4.04 million −94% of revenue

Cash

  • Operating cash flow −USD 342,393 −8% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 152% of revenue.
  • 2010 Operating loss: operating costs were 167% of revenue.
  • 2011 Operating loss: operating costs were 152% of revenue.
  • 2011 Operating loss: operating costs were 152% of revenue.
  • 2011 Operating loss: operating costs were 167% of revenue.
  • 2011 Operating loss: operating costs were 167% of revenue.
  • 2011 Operating loss: operating costs were 141% of revenue.
  • 2012 Operating loss: operating costs were 238% of revenue.
  • 2013 Operating loss: operating costs were 115% of revenue.
  • 2014 Operating loss: operating costs were 183% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-11-30 – 2010-11-297813605 11852332 Derived -4038727 -3123156 Derived -915571 -1353131 Derived
Source
2010 2010-01-01 – 2010-12-319594382 15978512 Derived -6384130 -554085 Derived -5830045 -1297457 Derived
Source
2011 2010-03-01 – 2011-02-287813605 11852332 Derived -4038727 -3123156 Derived -915571 -1353131 Derived
Source
2011 2010-04-01 – 2011-03-317813605 11852332 Derived -4038727 -3123156 Derived -915571 -1353131 Derived
Source
2011 2010-04-09 – 2011-04-089594382 15978512 Derived -6384130 -554085 Derived -5830045 Unavailable
Source
2011 2010-05-03 – 2011-05-029594382 15978512 Derived -6384130 -554085 Derived -5830045 Unavailable
Source
2011 2011-01-01 – 2011-12-3110369260 14622680 Derived -4253420 -484682 Derived -3768738 -368116 Derived
Source
2012 2012-01-01 – 2012-12-314082303 9710223 Derived -5627920 -400170 Derived -5227750 Unavailable
Source
2013 2013-01-01 – 2013-12-3116838764 19292453 Derived -2453689 64441 Derived -2518130 Unavailable
Source
2014 2014-01-01 – 2014-12-314276255 7815418 Derived -3539163 498106 Derived -4037269 Unavailable
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 4.3M 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.18.2M13.6M9.1M4.5M0.0201020112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue7813605
2010Revenue9594382
2011Revenue7813605
2011Revenue7813605
2011Revenue9594382
2011Revenue9594382
2011Revenue10369260
2012Revenue4082303
2013Revenue16838764
2014Revenue4276255

Revenue growth

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

-74.6% 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.343%231%119%7%-106%201020112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2011Year over year22.8%
2011Year over year8.1%
2012Year over year-60.6%
2013Year over year312.5%
2014Year over year-74.6%

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 -82.8% 2014
Net margin -94.4% 2014
Free cash flow margin -3.6% 2011
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.11%-29%-69%-109%-149%201020112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-51.7%
2010Operating margin-66.5%
2011Operating margin-51.7%
2011Operating margin-51.7%
2011Operating margin-66.5%
2011Operating margin-66.5%
2011Operating margin-41%
2012Operating margin-137.9%
2013Operating margin-14.6%
2014Operating margin-82.8%
2010Net margin-11.7%
2010Net margin-60.8%
2011Net margin-11.7%
2011Net margin-11.7%
2011Net margin-60.8%
2011Net margin-60.8%
2011Net margin-36.3%
2012Net margin-128.1%
2013Net margin-15%
2014Net margin-94.4%
2010Free cash flow margin-17.3%
2010Free cash flow margin-13.5%
2011Free cash flow margin-17.3%
2011Free cash flow margin-17.3%
2011Free cash flow marginNot reported
2011Free cash flow marginNot reported
2011Free cash flow margin-3.6%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -342.4K 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.258.3K-678.0K-1.6M-2.6M-3.5M201020112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-915385
2010Operating cash flow-1034816
2011Operating cash flow-915385
2011Operating cash flow-915385
2011Operating cash flowNot reportedNo source recorded
2011Operating cash flowNot reportedNo source recorded
2011Operating cash flow-112367
2012Operating cash flow-3228441
2013Operating cash flow-1893536
2014Operating cash flow-342393

Free cash flow

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

USD -368.1K 2011
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.108.3K-284.2K-676.6K-1.1M-1.5M201020112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow-1353131
2010Free cash flow-1297457
2011Free cash flow-1353131
2011Free cash flow-1353131
2011Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailableNo source recorded
2011Free cash flow-368116
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable

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.

57.1% 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.62%46%31%15%0%2010-11-292011-05-022014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-11-29Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-02-28Liabilities / assetsNot reported
2011-03-31Liabilities / assetsNot reported
2011-04-08Liabilities / assetsNot reported
2011-05-02Liabilities / assetsNot reported
2011Liabilities / assets30.7%
2012Liabilities / assets45.7%
2013Liabilities / assets51.6%
2014Liabilities / assets57.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.23× 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.1.45×1.09×0.73×0.36×0.00×201020112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.86×
2010Current assets / current liabilities1.34×
2011Current assets / current liabilities0.86×
2011Current assets / current liabilities0.86×
2011Current assets / current liabilities1.34×
2011Current assets / current liabilities0.91×
2011Current assets / current liabilities0.72×
2012Current assets / current liabilities0.39×
2013Current assets / current liabilities0.43×
2014Current assets / current liabilities0.23×

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 2009-11-30 – 2010-11-29
−USD 915,571
Exact value

Exact value: -915571 USD

2009-11-30 – 2010-11-29: -915571 USD Inspect Net Income Open source
Share or cite

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

−USD 915,385
Exact value

Exact value: -915385 USD

2009-11-30 – 2010-11-29: -915385 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 437,746
Exact value

Exact value: 437746 USD

2009-11-30 – 2010-11-29: 437746 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-915385 − 437746 USD

Exact free cash flow: -1353131 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 5.83 million
Exact value

Exact value: -5830045 USD

2010-01-01 – 2010-12-31: -5830045 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1034816 USD

2010-01-01 – 2010-12-31: -1034816 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 262,641
Exact value

Exact value: 262641 USD

2010-01-01 – 2010-12-31: 262641 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.3 million
Calculation and evidence

-1034816 − 262641 USD

Exact free cash flow: -1297457 USD

Share or cite

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

2011 2010-03-01 – 2011-02-28
−USD 915,571
Exact value

Exact value: -915571 USD

2010-03-01 – 2011-02-28: -915571 USD Inspect Net Income Open source
Share or cite

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

−USD 915,385
Exact value

Exact value: -915385 USD

2010-03-01 – 2011-02-28: -915385 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 437,746
Exact value

Exact value: 437746 USD

2010-03-01 – 2011-02-28: 437746 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-915385 − 437746 USD

Exact free cash flow: -1353131 USD

Share or cite

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

2011 2010-04-01 – 2011-03-31
−USD 915,571
Exact value

Exact value: -915571 USD

2010-04-01 – 2011-03-31: -915571 USD Inspect Net Income Open source
Share or cite

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

−USD 915,385
Exact value

Exact value: -915385 USD

2010-04-01 – 2011-03-31: -915385 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 437,746
Exact value

Exact value: 437746 USD

2010-04-01 – 2011-03-31: 437746 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-915385 − 437746 USD

Exact free cash flow: -1353131 USD

Share or cite

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

2011 2010-04-09 – 2011-04-08
−USD 5.83 million
Exact value

Exact value: -5830045 USD

2010-04-09 – 2011-04-08: -5830045 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.

2011 2010-05-03 – 2011-05-02
−USD 5.83 million
Exact value

Exact value: -5830045 USD

2010-05-03 – 2011-05-02: -5830045 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.

2011 2011-01-01 – 2011-12-31
−USD 3.77 million
Exact value

Exact value: -3768738 USD

2011-01-01 – 2011-12-31: -3768738 USD Inspect Net Income Open source
Share or cite

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

−USD 112,367
Exact value

Exact value: -112367 USD

2011-01-01 – 2011-12-31: -112367 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 255,749
Exact value

Exact value: 255749 USD

2011-01-01 – 2011-12-31: 255749 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 368,116
Calculation and evidence

-112367 − 255749 USD

Exact free cash flow: -368116 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 5.23 million
Exact value

Exact value: -5227750 USD

2012-01-01 – 2012-12-31: -5227750 USD Inspect Net Income Open source
Share or cite

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

−USD 3.23 million
Exact value

Exact value: -3228441 USD

2012-01-01 – 2012-12-31: -3228441 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
−USD 2.52 million
Exact value

Exact value: -2518130 USD

2013-01-01 – 2013-12-31: -2518130 USD Inspect Net Income Open source
Share or cite

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

−USD 1.89 million
Exact value

Exact value: -1893536 USD

2013-01-01 – 2013-12-31: -1893536 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2014 2014-01-01 – 2014-12-31
−USD 4.04 million
Exact value

Exact value: -4037269 USD

2014-01-01 – 2014-12-31: -4037269 USD Inspect Net Income Open source
Share or cite

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

−USD 342,393
Exact value

Exact value: -342393 USD

2014-01-01 – 2014-12-31: -342393 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

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.

110 filings · 1,707 latest values · 1,704 originally reported values

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

Identifiers: 0000726435, 726435, asoe, edgar:726435

Also known as ALEXANDER MARK INVESTMENTS USA INC, APOLLO SOLAR ENERGY, INC., DANZAR INVESTMENT GROUP INC, WINCROFT INC