Revenue
14.9 million USD
2011-06-30 · USD
Exact inputs and evidence
- Revenue: 14939762 USD Source
71 filing records in this dataset, filed from 1996-06-24 to 2011-08-22. Explore the available filing history and original sources.
14.9 million USD
2011-06-30 · USD
1.63%
2011-06-30 · %
1.69 million USD
2011-06-30 · USD
1.66 million USD
2011-06-30 · USD
2395556 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
78.2 billion USD
2010-07-01 – 2011-06-30
653 thousand USD
2008-04-01 – 2009-03-31
-2.8 billion USD
2010-07-01 – 2011-06-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-08-22.
Financial data available through: 2010-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 45.63 billion
–
Current period
USD 78.19 billion
–
78187546000 − 45628397000 = 32559149000 USD
45628397000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source78187546000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.43 billion
–
Current period
−USD 2.8 billion
–
-2797926000 − -1427122000 = -1370804000 USD
-1427122000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-2797926000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income, Capital expenditure.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2003 2002-10-01 – 2003-09-30 | 0 | 254011 Derived | -254011 | -39508 Derived | -214503 | -120563 Derived | Source
|
| 2004 2003-10-01 – 2004-09-30 | 599520 | 2625518 Derived | -2025998 | -364713 Derived | -1661285 | -1401966 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 0 | 89479 Derived | -89479 | 11629 Derived | -101108 | Unavailable | Source
|
| 2006 2006-01-01 – 2006-12-31 | 29509968 | 28980217 Derived | 529751 | 284822 Derived | 244929 | Unavailable | Source
|
| 2007 2007-01-01 – 2007-12-31 | 40007006 | 39335949 Derived | 671057 | 233233 Derived | 437824 | 823809 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 41877584 | 40619331 Derived | 1258253 | 619934 Derived | 638319 | -729881 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 45628397000 | 42738611000 Derived | 2889786000 | Unavailable | Unavailable | Unavailable | Source
|
| 2010 2010-01-01 – 2010-12-31 | 78187546000 | 73688992000 Derived | 4498554000 | Unavailable | Unavailable | Unavailable | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Revenue | 0 |
|
| 2004 | Revenue | 599520 |
|
| 2005 | Revenue | 0 |
|
| 2006 | Revenue | 29509968 |
|
| 2007 | Revenue | 40007006 |
|
| 2008 | Revenue | 41877584 |
|
| 2009 | Revenue | 45628397000 |
|
| 2010 | Revenue | 78187546000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Year over year | No prior comparable period |
|
| 2004 | Year over year | No prior comparable period |
|
| 2005 | Year over year | No prior comparable period |
|
| 2006 | Year over year | No prior comparable period |
|
| 2007 | Year over year | 35.6% |
|
| 2008 | Year over year | 4.7% |
|
| 2009 | Year over year | 108,856.6% |
|
| 2010 | Year over year | 71.4% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Operating margin | Not reported |
|
| 2004 | Operating margin | -337.9% |
|
| 2005 | Operating margin | Not reported |
|
| 2006 | Operating margin | 1.8% |
|
| 2007 | Operating margin | 1.7% |
|
| 2008 | Operating margin | 3% |
|
| 2009 | Operating margin | 6.3% |
|
| 2010 | Operating margin | 5.8% |
|
| 2003 | Net margin | Not reported |
|
| 2004 | Net margin | -277.1% |
|
| 2005 | Net margin | Not reported |
|
| 2006 | Net margin | 0.8% |
|
| 2007 | Net margin | 1.1% |
|
| 2008 | Net margin | 1.5% |
|
| 2009-12-31 | Net margin | Not reported |
|
| 2010-12-31 | Net margin | Not reported |
|
| 2003 | Free cash flow margin | Not reported |
|
| 2004 | Free cash flow margin | -233.8% |
|
| 2005 | Free cash flow margin | Not reported |
|
| 2006 | Free cash flow margin | Not reported |
|
| 2007 | Free cash flow margin | 2.1% |
|
| 2008 | Free cash flow margin | -1.7% |
|
| 2009 | Free cash flow margin | Not reported |
|
| 2010 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Operating cash flow | -120563 |
|
| 2004 | Operating cash flow | -1375189 |
|
| 2005 | Operating cash flow | Not reported | No source recorded |
| 2006 | Operating cash flow | Not reported | No source recorded |
| 2007 | Operating cash flow | 840425 |
|
| 2008 | Operating cash flow | -729881 |
|
| 2009 | Operating cash flow | -1427122000 |
|
| 2010 | Operating cash flow | -2797926000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2003 | Free cash flow | -120563 |
|
| 2004 | Free cash flow | -1401966 |
|
| 2005 | Free cash flow | Unavailable | No source recorded |
| 2006 | Free cash flow | Unavailable | No source recorded |
| 2007 | Free cash flow | 823809 |
|
| 2008 | Free cash flow | -729881 |
|
| 2009 | Free cash flow | Unavailable |
|
| 2010 | Free cash flow | Unavailable |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003 | Liabilities / assets | 85% |
|
| 2004 | Liabilities / assets | 134.7% |
|
| 2005 | Liabilities / assets | 453.6% |
|
| 2006 | Liabilities / assets | 52.8% |
|
| 2007 | Liabilities / assets | 50.6% |
|
| 2008 | Liabilities / assets | 41.3% |
|
| 2009 | Liabilities / assets | 25.1% |
|
| 2010 | Liabilities / assets | 22.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2003-09-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2004 | Current assets / current liabilities | Not reported |
|
| 2005 | Current assets / current liabilities | 3.42× |
|
| 2006 | Current assets / current liabilities | 1.73× |
|
| 2007 | Current assets / current liabilities | 1.95× |
|
| 2008 | Current assets / current liabilities | 2.48× |
|
| 2009 | Current assets / current liabilities | 4.44× |
|
| 2010 | Current assets / current liabilities | 4.44× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2003 2002-10-01 – 2003-09-30 | −USD 214,503 Exact valueExact value: -214503 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 120,563 Exact valueExact value: -120563 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 120,563 Calculation and evidence-120563 − 0 USD Exact free cash flow: -120563 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2003-10-01 – 2004-09-30 | −USD 1.66 million Exact valueExact value: -1661285 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Exact valueExact value: -1375189 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 26,777 Exact valueExact value: 26777 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.4 million Calculation and evidence-1375189 − 26777 USD Exact free cash flow: -1401966 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2004-10-01 – 2005-09-30 | −USD 283,530 Exact valueExact value: -283530 USD Share or citeThe 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. |
| 2005 2005-01-01 – 2005-12-31 | −USD 101,108 Exact valueExact value: -101108 USD Share or citeThe 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. |
| 2006 2005-10-01 – 2006-09-30 | −USD 10,437 Exact valueExact value: -10437 USD Share or citeThe 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. |
| 2006 2006-01-01 – 2006-12-31 | USD 244,929 Exact valueExact value: 244929 USD Share or citeThe 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. |
| 2007 2007-01-01 – 2007-12-31 | USD 437,824 Exact valueExact value: 437824 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 840,425 Exact valueExact value: 840425 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,616 Exact valueExact value: 16616 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 823,809 Calculation and evidence840425 − 16616 USD Exact free cash flow: 823809 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | USD 638,319 Exact valueExact value: 638319 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 729,881 Exact valueExact value: -729881 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 729,881 Calculation and evidence-729881 − 0 USD Exact free cash flow: -729881 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | Unavailable Not reported for this period. | −USD 1.43 billion Exact valueExact value: -1427122000 USD Share or citeThe 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. |
| 2010 2010-01-01 – 2010-12-31 | Unavailable Not reported for this period. | −USD 2.8 billion Exact valueExact value: -2797926000 USD Share or citeThe 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. |
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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
71 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000745655, 745655, edgar:745655
Also known as INTERCELL CORP, INTERCELL INTERNATIONAL CORP, NewMarket China, Inc.