CEATECH USA INC

EDGAR

35 filing records in this dataset, filed from 1996-09-23 to 2003-09-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

513 thousand USD

2003-07-31 · USD

Exact inputs and evidence

Operating margin

-201.41%

2003-07-31 · %

Exact inputs and evidence
  • Operating Income: -1032884 USD Source
  • Revenue: 512816 USD Source

Operating cash flow

-494 thousand USD

2003-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -969325 USD Source
  • Operating Cash Flow: -475748 USD Source

Free cash flow

-495 thousand USD

2003-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -969325 USD Source
  • Operating Cash Flow: -475748 USD Source
  • Capital Expenditure: 4145 USD Source
  • Capital Expenditure: 2677 USD Source
Cash and cash equivalents
143 thousand USD Source
Exact value

143464 USD

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

2940342 USD

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

1.73 million USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Revenue: 537293 USD · 2002-08-01 – 2002-10-31 Source
  • Revenue: 2810337 USD · 2002-02-01 – 2003-01-31 Source
  • Revenue: 2540494 USD · 2002-02-01 – 2002-10-31 Source
  • Revenue: 406781 USD · 2003-02-01 – 2003-04-30 Source
  • Revenue: 512816 USD · 2003-05-01 – 2003-07-31 Source

Net income

-2.94 million USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Net income: -933033 USD · 2002-08-01 – 2002-10-31 Source
  • Net income: -3233933 USD · 2002-02-01 – 2003-01-31 Source
  • Net income: -2582577 USD · 2002-02-01 – 2002-10-31 Source
  • Net income: -623077 USD · 2003-02-01 – 2003-04-30 Source
  • Net income: -737419 USD · 2003-05-01 – 2003-07-31 Source

Operating cash flow

-1.99 million USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Operating cash flow: -282238 USD · 2002-02-01 – 2002-10-31 Source
  • Operating cash flow: -162748 USD · 2002-02-01 – 2002-07-31 Source
  • Operating cash flow: -1180681 USD · 2002-02-01 – 2003-01-31 Source
  • Operating cash flow: -282238 USD · 2002-02-01 – 2002-10-31 Source
  • Operating cash flow: -475748 USD · 2003-02-01 – 2003-04-30 Source
  • Operating cash flow: -969325 USD · 2003-02-01 – 2003-07-31 Source
  • Operating cash flow: -475748 USD · 2003-02-01 – 2003-04-30 Source

Capital expenditure

148 thousand USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Capital expenditure: 309023 USD · 2002-02-01 – 2002-10-31 Source
  • Capital expenditure: 165643 USD · 2002-02-01 – 2002-07-31 Source
  • Capital expenditure: 309571 USD · 2002-02-01 – 2003-01-31 Source
  • Capital expenditure: 309023 USD · 2002-02-01 – 2002-10-31 Source
  • Capital expenditure: 2677 USD · 2003-02-01 – 2003-04-30 Source
  • Capital expenditure: 4145 USD · 2003-02-01 – 2003-07-31 Source
  • Capital expenditure: 2677 USD · 2003-02-01 – 2003-04-30 Source

Free cash flow

-2.14 million USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Operating cash flow: -282238 USD · 2002-02-01 – 2002-10-31 Source
  • Operating cash flow: -162748 USD · 2002-02-01 – 2002-07-31 Source
  • Operating cash flow: -1180681 USD · 2002-02-01 – 2003-01-31 Source
  • Operating cash flow: -282238 USD · 2002-02-01 – 2002-10-31 Source
  • Operating cash flow: -475748 USD · 2003-02-01 – 2003-04-30 Source
  • Operating cash flow: -969325 USD · 2003-02-01 – 2003-07-31 Source
  • Operating cash flow: -475748 USD · 2003-02-01 – 2003-04-30 Source
  • Capital expenditure: 309023 USD · 2002-02-01 – 2002-10-31 Source
  • Capital expenditure: 165643 USD · 2002-02-01 – 2002-07-31 Source
  • Capital expenditure: 309571 USD · 2002-02-01 – 2003-01-31 Source
  • Capital expenditure: 309023 USD · 2002-02-01 – 2002-10-31 Source
  • Capital expenditure: 2677 USD · 2003-02-01 – 2003-04-30 Source
  • Capital expenditure: 4145 USD · 2003-02-01 – 2003-07-31 Source
  • Capital expenditure: 2677 USD · 2003-02-01 – 2003-04-30 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: 2003-09-19.

Financial data available through: 2003-01-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2003-01-31
  • Operating income: 7 of 11 periods available· newest 2003-01-31
  • Net income: 9 of 11 periods available· newest 2003-01-31
  • Operating cash flow: 8 of 11 periods available· newest 2003-01-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-01-31
  • Total assets: 7 of 11 periods available· newest 2003-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2003-01-31
  • Current liabilities: 7 of 11 periods available· newest 2003-01-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2003-01-31
  • 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

    +9.5%

    Prior period

    USD 2.57 million

    –

    Current period

    USD 2.81 million

    –

    Exact inputs and evidence

    2810337 − 2567172 = 243165 USD

    2567172 USD · 2001-02-01 – 2002-01-31

    Inspect prior input Prior source

    2810337 USD · 2002-02-01 – 2003-01-31

    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 1.59 million

    Prior period

    −USD 1.65 million

    –

    Current period

    −USD 3.23 million

    –

    Exact inputs and evidence

    -3233933 − -1645280 = -1588653 USD

    -1645280 USD · 2001-02-01 – 2002-01-31

    Inspect prior input Prior source

    -3233933 USD · 2002-02-01 – 2003-01-31

    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 903,555

    Prior period

    −USD 2.08 million

    –

    Current period

    −USD 1.18 million

    –

    Exact inputs and evidence

    -1180681 − -2084236 = 903555 USD

    -2084236 USD · 2001-02-01 – 2002-01-31

    Inspect prior input Prior source

    -1180681 USD · 2002-02-01 – 2003-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -87.7%

    Prior period

    USD 2.51 million

    –

    Current period

    USD 309,571

    –

    Exact inputs and evidence

    309571 − 2507777 = -2198206 USD

    2507777 USD · 2001-02-01 – 2002-01-31

    Inspect prior input Prior source

    309571 USD · 2002-02-01 – 2003-01-31

    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.

2003 2002-02-01 – 2003-01-31

  • Revenue USD 2.81 million 100% of revenue
  • Operating costs Derived USD 5.55 million 197% of revenue
  • Operating income −USD 2.74 million −97% of revenue
  • Tax, interest and other Derived USD 496,446 18% of revenue
  • Net income −USD 3.23 million −115% of revenue

Cash

  • Operating cash flow −USD 1.18 million −42% of revenue
  • Capital expenditure USD 309,571 11% of revenue
  • Free cash flow Derived −USD 1.49 million −53% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Operating loss: operating costs were 1,401% of revenue.
  • 1999 Operating loss: operating costs were 442% of revenue.
  • 2000 Operating loss: operating costs were 169% of revenue.
  • 2001 Operating loss: operating costs were 170% of revenue.
  • 2002 Operating loss: operating costs were 143% of revenue.
  • 2003 Operating loss: operating costs were 197% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-02-01 – 1995-01-310 UnavailableUnavailableUnavailable-65340 Unavailable
Source
1996 1995-02-01 – 1996-01-310 UnavailableUnavailableUnavailable-7272 Unavailable
Source
1997 1996-02-01 – 1997-01-310 65340 Derived -65340 0 Derived -65340 Unavailable
Source
1998 1997-02-01 – 1998-01-3160658 849903 Derived -789245 -12748 Derived -776497 Unavailable
Source
1999 1998-02-01 – 1999-01-31372529 1647939 Derived -1275410 73308 Derived -1348718 -4414990 Derived
Source
2000 1999-02-01 – 2000-01-312096372 3538936 Derived -1442564 138214 Derived -1580778 -1731431 Derived
Source
2001 2000-02-01 – 2001-01-312240880 3811208 Derived -1570328 407503 Derived -1977831 -2435967 Derived
Source
2002 2001-02-01 – 2002-01-312567172 3680994 Derived -1113822 531458 Derived -1645280 -4592013 Derived
Source
2003 2002-02-01 – 2003-01-312810337 5547824 Derived -2737487 496446 Derived -3233933 -1490252 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 2.8M 2003
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.3.0M2.3M1.5M758.8K0.0199519992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue0
1996Revenue0
1997Revenue0
1998Revenue60658
1999Revenue372529
2000Revenue2096372
2001Revenue2240880
2002Revenue2567172
2003Revenue2810337

Revenue growth

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

9.5% 2003
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.555%416%278%139%0%199519992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over yearNo prior comparable period
1999Year over year514.1%
2000Year over year462.7%
2001Year over year6.9%
2002Year over year14.6%
2003Year over year9.5%

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 -97.4% 2003
Net margin -115.1% 2003
Free cash flow margin -53% 2003
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.104%-273%-651%-1,028%-1,405%1995-01-3119992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Operating marginNot reported
1996-01-31Operating marginNot reported
1997Operating marginNot reported
1998Operating margin-1,301.1%
1999Operating margin-342.4%
2000Operating margin-68.8%
2001Operating margin-70.1%
2002Operating margin-43.4%
2003Operating margin-97.4%
1995Net marginNot reported
1996Net marginNot reported
1997Net marginNot reported
1998Net margin-1,280.1%
1999Net margin-362%
2000Net margin-75.4%
2001Net margin-88.3%
2002Net margin-64.1%
2003Net margin-115.1%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-1,185.1%
2000Free cash flow margin-82.6%
2001Free cash flow margin-108.7%
2002Free cash flow margin-178.9%
2003Free cash flow margin-53%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 2003
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.166.7K-437.7K-1.0M-1.6M-2.3M199519992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow-5362
1997Operating cash flow-35142
1998Operating cash flow-995792
1999Operating cash flow-1236656
2000Operating cash flow-1161773
2001Operating cash flow-1305379
2002Operating cash flow-2084236
2003Operating cash flow-1180681

Free cash flow

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

USD -1.5M 2003
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.367.4K-964.3K-2.3M-3.6M-5.0M199519992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow-4414990
2000Free cash flow-1731431
2001Free cash flow-2435967
2002Free cash flow-4592013
2003Free cash flow-1490252

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Liabilities / assetsNot reportedNo source recorded
1996-01-31Liabilities / assetsNot reportedNo source recorded
1997-01-31Liabilities / assetsNot reported
1998-01-31Liabilities / assetsNot reported
1999-01-31Liabilities / assetsNot reported
2000-01-31Liabilities / assetsNot reported
2001-01-31Liabilities / assetsNot reported
2002-01-31Liabilities / assetsNot reported
2003-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.48× 2003
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.16.38×12.29×8.19×4.10×0.00×1995-01-3119992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Current assets / current liabilitiesNot reportedNo source recorded
1996-01-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities3.38×
1998Current assets / current liabilities15.17×
1999Current assets / current liabilities1.94×
2000Current assets / current liabilities1.12×
2001Current assets / current liabilities0.9×
2002Current assets / current liabilities0.77×
2003Current assets / current liabilities0.48×

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
1995 1994-02-01 – 1995-01-31
−USD 65,340
Exact value

Exact value: -65340 USD

1994-02-01 – 1995-01-31: -65340 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.

1996 1995-02-01 – 1996-01-31
−USD 7,272
Exact value

Exact value: -7272 USD

1995-02-01 – 1996-01-31: -7272 USD Inspect Net Income Open source
Share or cite

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

−USD 5,362
Exact value

Exact value: -5362 USD

1995-02-01 – 1996-01-31: -5362 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.

1997 1996-02-01 – 1997-01-31
−USD 65,340
Exact value

Exact value: -65340 USD

1996-02-01 – 1997-01-31: -65340 USD Inspect Net Income Open source
Share or cite

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

−USD 35,142
Exact value

Exact value: -35142 USD

1996-02-01 – 1997-01-31: -35142 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.

1998 1997-02-01 – 1998-01-31
−USD 776,497
Exact value

Exact value: -776497 USD

1997-02-01 – 1998-01-31: -776497 USD Inspect Net Income Open source
Share or cite

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

−USD 995,792
Exact value

Exact value: -995792 USD

1997-02-01 – 1998-01-31: -995792 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.

1999 1998-02-01 – 1999-01-31
−USD 1.35 million
Exact value

Exact value: -1348718 USD

1998-02-01 – 1999-01-31: -1348718 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: -1236656 USD

1998-02-01 – 1999-01-31: -1236656 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 3.18 million
Exact value

Exact value: 3178334 USD

1998-02-01 – 1999-01-31: 3178334 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.41 million
Calculation and evidence

-1236656 − 3178334 USD

Exact free cash flow: -4414990 USD

Share or cite

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

2000 1999-02-01 – 2000-01-31
−USD 1.58 million
Exact value

Exact value: -1580778 USD

1999-02-01 – 2000-01-31: -1580778 USD Inspect Net Income Open source
Share or cite

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

−USD 1.16 million
Exact value

Exact value: -1161773 USD

1999-02-01 – 2000-01-31: -1161773 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 569,658
Exact value

Exact value: 569658 USD

1999-02-01 – 2000-01-31: 569658 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.73 million
Calculation and evidence

-1161773 − 569658 USD

Exact free cash flow: -1731431 USD

Share or cite

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

2001 2000-02-01 – 2001-01-31
−USD 1.98 million
Exact value

Exact value: -1977831 USD

2000-02-01 – 2001-01-31: -1977831 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1305379 USD

2000-02-01 – 2001-01-31: -1305379 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 1.13 million
Exact value

Exact value: 1130588 USD

2000-02-01 – 2001-01-31: 1130588 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.44 million
Calculation and evidence

-1305379 − 1130588 USD

Exact free cash flow: -2435967 USD

Share or cite

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

2002 2001-02-01 – 2002-01-31
−USD 1.65 million
Exact value

Exact value: -1645280 USD

2001-02-01 – 2002-01-31: -1645280 USD Inspect Net Income Open source
Share or cite

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

−USD 2.08 million
Exact value

Exact value: -2084236 USD

2001-02-01 – 2002-01-31: -2084236 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 2.51 million
Exact value

Exact value: 2507777 USD

2001-02-01 – 2002-01-31: 2507777 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.59 million
Calculation and evidence

-2084236 − 2507777 USD

Exact free cash flow: -4592013 USD

Share or cite

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

2003 2002-02-01 – 2003-01-31
−USD 3.23 million
Exact value

Exact value: -3233933 USD

2002-02-01 – 2003-01-31: -3233933 USD Inspect Net Income Open source
Share or cite

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

−USD 1.18 million
Exact value

Exact value: -1180681 USD

2002-02-01 – 2003-01-31: -1180681 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 309,571
Exact value

Exact value: 309571 USD

2002-02-01 – 2003-01-31: 309571 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.49 million
Calculation and evidence

-1180681 − 309571 USD

Exact free cash flow: -1490252 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000943941, 943941, edgar:943941

Also known as CONTROLLED ENVIRONMENTAL AQUACULTURE TECHNOLOGY INC