HUTECH21 CO. LTD.

EDGAR

92 filing records in this dataset, filed from 1995-05-15 to 2012-03-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.15 million USD

2010-12-31 · USD

Exact inputs and evidence

Operating margin

-0.34%

2010-12-31 · %

Exact inputs and evidence
  • Operating Income: -70289 USD Source
  • Operating Income: -66395 USD Source
  • Revenue: 8139485 USD Source
  • Revenue: 6987150 USD Source

Operating cash flow

-1.08 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -72817 USD Source
  • Operating Cash Flow: 1006706 USD Source

Free cash flow

-1.08 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -72817 USD Source
  • Operating Cash Flow: 1006706 USD Source
  • Capital Expenditure: 29983 USD Source
  • Capital Expenditure: 29821 USD Source
Cash and cash equivalents
1.14 million USD Source
Exact value

1137529 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

8.14 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Revenue: 4274119 USD · 2010-01-01 – 2010-03-31 Source
  • Revenue: 1508561 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 1204470 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 8139485 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 6987150 USD · 2010-01-01 – 2010-09-30 Source

Net income

-46.6 thousand USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Net income: -42032 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: -14522 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: -17672 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -46649 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -74226 USD · 2010-01-01 – 2010-09-30 Source

Operating cash flow

-72.8 thousand USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Operating cash flow: -354049 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -54630 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -354049 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 1006706 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -54630 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -72817 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 1006706 USD · 2010-01-01 – 2010-09-30 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: 2012-03-06.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2010-12-31
  • Operating income: 10 of 11 periods available· newest 2010-12-31
  • Net income: 10 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2010-12-31
  • Total assets: 9 of 11 periods available· newest 2010-12-31
  • Total liabilities: 6 of 11 periods available· newest 2010-12-31
  • Current assets: 7 of 11 periods available· newest 2008-12-31
  • Current liabilities: 9 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -32.1%

    Prior period

    USD 11.99 million

    –

    Current period

    USD 8.14 million

    –

    Exact inputs and evidence

    8139485 − 11992260 = -3852775 USD

    11992260 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8139485 USD · 2010-01-01 – 2010-12-31

    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 1.01 million

    Prior period

    −USD 1.06 million

    –

    Current period

    −USD 46,649

    –

    Exact inputs and evidence

    -46649 − -1061366 = 1014717 USD

    -1061366 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -46649 USD · 2010-01-01 – 2010-12-31

    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

    -105.9%

    Prior period

    USD 1.24 million

    –

    Current period

    −USD 72,817

    –

    Exact inputs and evidence

    -72817 − 1235684 = -1308501 USD

    1235684 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -72817 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +18%

    Prior period

    USD 25,399

    –

    Current period

    USD 29,983

    –

    Exact inputs and evidence

    29983 − 25399 = 4584 USD

    25399 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    29983 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 8.14 million 100% of revenue
  • Operating costs Derived USD 8.21 million 101% of revenue
  • Operating income −USD 70,289 −0.9% of revenue
  • Tax, interest and other Derived −USD 23,640 −0.3% of revenue
  • Net income −USD 46,649 −0.6% of revenue

Cash

  • Operating cash flow −USD 72,817 −0.9% of revenue
  • Capital expenditure USD 29,983 0.4% of revenue
  • Free cash flow Derived −USD 102,800 −1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 101% of revenue.
  • 2001 Operating loss: operating costs were 192% of revenue.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Operating loss: operating costs were 5,042% of revenue.
  • 2006 Operating loss: operating costs were 142% of revenue.
  • 2007 Operating loss: operating costs were 165% of revenue.
  • 2008 Net loss: net income was −0% of revenue.
  • 2009 Operating loss: operating costs were 107% of revenue.
  • 2010 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
2000 2000-01-01 – 2000-12-31689537 697840 Derived -8303 12385 Derived -20688 -371 Derived
Source
2001 2001-01-01 – 2001-12-31533269 1025267 Derived -491998 -20100 Derived -471898 -84 Derived
Source
2003 2003-01-01 – 2003-12-310 526494 Derived -526494 0 Derived -526494 Unavailable
Source
2004 2004-01-01 – 2004-12-3119523 984329 Derived -964806 41489 Derived -1006295 Unavailable
Source
2006 2006-01-01 – 2006-12-31834554 1183369 Derived -348815 -20089 Derived -328726 -65456 Derived
Source
2007 2007-01-01 – 2007-12-31516218 853357 Derived -337139 -4263 Derived -332876 -49540 Derived
Source
2008 2008-01-01 – 2008-12-3113918164 13886469 Derived 31695 32336 Derived -641 -2405817 Derived
Source
2009 2009-01-01 – 2009-12-3111992260 12885041 Derived -892781 168585 Derived -1061366 1210285 Derived
Source
2010 2010-01-01 – 2010-12-318139485 8209774 Derived -70289 -23640 Derived -46649 -102800 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 8.1M 2010
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.15.0M11.3M7.5M3.8M0.0200020062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue689537
2001Revenue533269
2003Revenue0
2004Revenue19523
2006Revenue834554
2007Revenue516218
2008Revenue13918164
2009Revenue11992260
2010Revenue8139485

Revenue growth

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

-32.1% 2010
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.2,807%2,043%1,279%515%-249%200020062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-22.7%
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year-38.1%
2008Year over year2,596.2%
2009Year over year-13.8%
2010Year over year-32.1%

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 -0.9% 2010
Net margin -0.6% 2010
Free cash flow margin -1.3% 2010
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.423%-1,074%-2,572%-4,070%-5,568%200020062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-1.2%
2001Operating margin-92.3%
2003Operating marginNot reported
2004Operating margin-4,941.9%
2006Operating margin-41.8%
2007Operating margin-65.3%
2008Operating margin0.2%
2009Operating margin-7.4%
2010Operating margin-0.9%
2000Net margin-3%
2001Net margin-88.5%
2003Net marginNot reported
2004Net margin-5,154.4%
2006Net margin-39.4%
2007Net margin-64.5%
2008Net margin-0%
2009Net margin-8.9%
2010Net margin-0.6%
2000Free cash flow margin-0.1%
2001Free cash flow margin-0%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2006Free cash flow margin-7.8%
2007Free cash flow margin-9.6%
2008Free cash flow margin-17.3%
2009Free cash flow margin10.1%
2010Free cash flow margin-1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -72.8K 2010
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.1.5M471.3K-584.3K-1.6M-2.7M200020062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow347
2001Operating cash flow-84
2003Operating cash flow-116849
2004Operating cash flow-59018
2006Operating cash flow-46446
2007Operating cash flow-2821
2008Operating cash flow-2404371
2009Operating cash flow1235684
2010Operating cash flow-72817

Free cash flow

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

USD -102.8K 2010
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.1.5M450.9K-597.8K-1.6M-2.7M200020062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-371
2001Free cash flow-84
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2006Free cash flow-65456
2007Free cash flow-49540
2008Free cash flow-2405817
2009Free cash flow1210285
2010Free cash flow-102800

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.

66.4% 2010
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.595%447%298%149%0%200020062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets551.2%
2001-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2006Liabilities / assets36%
2007Liabilities / assets81.6%
2008Liabilities / assets88.6%
2009Liabilities / assets88%
2010Liabilities / assets66.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.01× 2008
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.0.86×0.65×0.43×0.22×0.00×200020062010-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.8×
2001Current assets / current liabilities0.3×
2003Current assets / current liabilities0×
2004Current assets / current liabilities0.32×
2006Current assets / current liabilities0.55×
2007Current assets / current liabilities0.13×
2008Current assets / current liabilities0.01×
2009-12-31Current assets / current liabilitiesNot reported
2010-12-31Current assets / current liabilitiesNot reported

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
2000 2000-01-01 – 2000-12-31
−USD 20,688
Exact value

Exact value: -20688 USD

2000-01-01 – 2000-12-31: -20688 USD Inspect Net Income Open source
Share or cite

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

USD 347
Exact value

Exact value: 347 USD

2000-01-01 – 2000-12-31: 347 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 718
Exact value

Exact value: 718 USD

2000-01-01 – 2000-12-31: 718 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 371
Calculation and evidence

347 − 718 USD

Exact free cash flow: -371 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 471,898
Exact value

Exact value: -471898 USD

2001-01-01 – 2001-12-31: -471898 USD Inspect Net Income Open source
Share or cite

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

−USD 84
Exact value

Exact value: -84 USD

2001-01-01 – 2001-12-31: -84 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 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 84
Calculation and evidence

-84 − 0 USD

Exact free cash flow: -84 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 7.72 million
Exact value

Exact value: -7718948 USD

2002-01-01 – 2002-12-31: -7718948 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

2002-01-01 – 2002-12-31: 0 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.

2003 2003-01-01 – 2003-12-31
−USD 526,494
Exact value

Exact value: -526494 USD

2003-01-01 – 2003-12-31: -526494 USD Inspect Net Income Open source
Share or cite

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

−USD 116,849
Exact value

Exact value: -116849 USD

2003-01-01 – 2003-12-31: -116849 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.

2004 2004-01-01 – 2004-12-31
−USD 1.01 million
Exact value

Exact value: -1006295 USD

2004-01-01 – 2004-12-31: -1006295 USD Inspect Net Income Open source
Share or cite

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

−USD 59,018
Exact value

Exact value: -59018 USD

2004-01-01 – 2004-12-31: -59018 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.

2006 2006-01-01 – 2006-12-31
−USD 328,726
Exact value

Exact value: -328726 USD

2006-01-01 – 2006-12-31: -328726 USD Inspect Net Income Open source
Share or cite

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

−USD 46,446
Exact value

Exact value: -46446 USD

2006-01-01 – 2006-12-31: -46446 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 19,010
Exact value

Exact value: 19010 USD

2006-01-01 – 2006-12-31: 19010 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 65,456
Calculation and evidence

-46446 − 19010 USD

Exact free cash flow: -65456 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 332,876
Exact value

Exact value: -332876 USD

2007-01-01 – 2007-12-31: -332876 USD Inspect Net Income Open source
Share or cite

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

−USD 2,821
Exact value

Exact value: -2821 USD

2007-01-01 – 2007-12-31: -2821 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 46,719
Exact value

Exact value: 46719 USD

2007-01-01 – 2007-12-31: 46719 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 49,540
Calculation and evidence

-2821 − 46719 USD

Exact free cash flow: -49540 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 641
Exact value

Exact value: -641 USD

2008-01-01 – 2008-12-31: -641 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: -2404371 USD

2008-01-01 – 2008-12-31: -2404371 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 1,446
Exact value

Exact value: 1446 USD

2008-01-01 – 2008-12-31: 1446 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.41 million
Calculation and evidence

-2404371 − 1446 USD

Exact free cash flow: -2405817 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 1.06 million
Exact value

Exact value: -1061366 USD

2009-01-01 – 2009-12-31: -1061366 USD Inspect Net Income Open source
Share or cite

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

USD 1.24 million
Exact value

Exact value: 1235684 USD

2009-01-01 – 2009-12-31: 1235684 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 25,399
Exact value

Exact value: 25399 USD

2009-01-01 – 2009-12-31: 25399 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.21 million
Calculation and evidence

1235684 − 25399 USD

Exact free cash flow: 1210285 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 46,649
Exact value

Exact value: -46649 USD

2010-01-01 – 2010-12-31: -46649 USD Inspect Net Income Open source
Share or cite

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

−USD 72,817
Exact value

Exact value: -72817 USD

2010-01-01 – 2010-12-31: -72817 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 29,983
Exact value

Exact value: 29983 USD

2010-01-01 – 2010-12-31: 29983 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 102,800
Calculation and evidence

-72817 − 29983 USD

Exact free cash flow: -102800 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.

92 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000830664, 830664, edgar:830664

Also known as CHINA LOGISTICS INC, China International Tourism Holdings, Inc., China International Tourism Holdings, Ltd., DARK DYNAMITE, INC, NCI HOLDINGS INC, VECTOR AEROMOTIVE CORP, VECTOR HOLDINGS CORP