CYBERNET INTERNET SERVICES INTERNATIONAL INC

EDGAR

21 filing records in this dataset, filed from 1999-03-31 to 2003-10-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

46 thousand USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-4,102.17%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -1887000 USD Source
  • Revenue: 46000 USD Source

Operating cash flow

151 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3137000 USD Source
  • Operating Cash Flow: -3288000 USD Source

Free cash flow

151 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3137000 USD Source
  • Operating Cash Flow: -3288000 USD Source
  • Capital Expenditure: 1000 USD Source
  • Capital Expenditure: 1000 USD Source
Cash and cash equivalents
22.8 million USD Source
Exact value

22816000 USD

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

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2003-10-02.

Financial data available through: 2001-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 6 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2001-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 1 of 11 periods available· newest 2001-12-31
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-12-31
  • 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

    +9.1%

    Prior period

    USD 35.83 million

    –

    Current period

    USD 39.08 million

    –

    Exact inputs and evidence

    39077000 − 35831000 = 3246000 USD

    35831000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    39077000 USD · 2001-01-01 – 2001-12-31

    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 73.69 million

    Prior period

    −USD 60.95 million

    –

    Current period

    −USD 134.64 million

    –

    Exact inputs and evidence

    -134640000 − -60948000 = -73692000 USD

    -60948000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -134640000 USD · 2001-01-01 – 2001-12-31

    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 34.42 million

    Prior period

    −USD 58.68 million

    –

    Current period

    −USD 24.26 million

    –

    Exact inputs and evidence

    -24259000 − -58675000 = 34416000 USD

    -58675000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -24259000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -75.3%

    Prior period

    USD 23.89 million

    –

    Current period

    USD 5.91 million

    –

    Exact inputs and evidence

    5905000 − 23888000 = -17983000 USD

    23888000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    5905000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 39.08 million 100% of revenue
  • Cost of revenue USD 25.11 million 64% of revenue
  • Operating expenses USD 94.16 million 241% of revenue
  • Operating income −USD 80.18 million −205% of revenue
  • Tax, interest and other Derived USD 54.46 million 139% of revenue
  • Net income −USD 134.64 million −345% of revenue

Cash

  • Operating cash flow −USD 24.26 million −62% of revenue
  • Capital expenditure USD 5.91 million 15% of revenue
  • Free cash flow Derived −USD 30.16 million −77% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Operating loss: operating costs were 199% of revenue.
  • 1998 Operating loss: operating costs were 228% of revenue.
  • 1999 Operating loss: operating costs were 313% of revenue.
  • 2000 Operating loss: operating costs were 246% of revenue.
  • 2001 Operating loss: operating costs were 305% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31307673 UnavailableUnavailableUnavailable-283778 Unavailable
Source
1997 1997-01-01 – 1997-12-312314000 4598000 Derived -2284000 -1300000 Derived -984000 -3140000 Derived
Source
1998 1998-01-01 – 1998-12-317768000 17707000 Derived -9939000 -5166000 Derived -4773000 -14375000 Derived
Source
1999 1999-01-01 – 1999-12-3120928000 65484000 Derived -44556000 3815000 Derived -48371000 -53199000 Derived
Source
2000 2000-01-01 – 2000-12-3135831000 88117000 Derived -52286000 8662000 Derived -60948000 -82563000 Derived
Source
2001 2001-01-01 – 2001-12-3139077000 119260000 Derived -80183000 54457000 Derived -134640000 -30164000 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 39.1M 2001
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.42.2M31.7M21.1M10.6M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue307673
1997Revenue2314000
1998Revenue7768000
1999Revenue20928000
2000Revenue35831000
2001Revenue39077000

Revenue growth

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

9.1% 2001
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.704%528%352%176%0%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year652.1%
1998Year over year235.7%
1999Year over year169.4%
2000Year over year71.2%
2001Year over year9.1%

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 -205.2% 2001
Net margin -344.6% 2001
Free cash flow margin -77.2% 2001
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.28%-72%-172%-272%-372%1996-12-3119992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Operating marginNot reported
1997Operating margin-98.7%
1998Operating margin-127.9%
1999Operating margin-212.9%
2000Operating margin-145.9%
2001Operating margin-205.2%
1996Net margin-92.2%
1997Net margin-42.5%
1998Net margin-61.4%
1999Net margin-231.1%
2000Net margin-170.1%
2001Net margin-344.6%
1996Free cash flow marginNot reported
1997Free cash flow margin-135.7%
1998Free cash flow margin-185.1%
1999Free cash flow margin-254.2%
2000Free cash flow margin-230.4%
2001Free cash flow margin-77.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -24.3M 2001
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.4.7M-12.3M-29.3M-46.4M-63.4M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flow-1432000
1998Operating cash flow-9214000
1999Operating cash flow-29299000
2000Operating cash flow-58675000
2001Operating cash flow-24259000

Free cash flow

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

USD -30.2M 2001
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.6.6M-17.3M-41.3M-65.2M-89.2M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flow-3140000
1998Free cash flow-14375000
1999Free cash flow-53199000
2000Free cash flow-82563000
2001Free cash flow-30164000

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.

268.3% 2001
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.290%217%145%72%0%1996-12-311999-12-312001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets268.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.06× 2001
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.4.89×3.67×2.44×1.22×0.00×199619992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.81×
1997Current assets / current liabilities1.24×
1998Current assets / current liabilities4.53×
1999Current assets / current liabilities3.97×
2000Current assets / current liabilities2.18×
2001Current assets / current liabilities1.06×

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
1996 1996-01-01 – 1996-12-31
−USD 283,778
Exact value

Exact value: -283778 USD

1996-01-01 – 1996-12-31: -283778 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.

1997 1997-01-01 – 1997-12-31
−USD 984,000
Exact value

Exact value: -984000 USD

1997-01-01 – 1997-12-31: -984000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.43 million
Exact value

Exact value: -1432000 USD

1997-01-01 – 1997-12-31: -1432000 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 1.71 million
Exact value

Exact value: 1708000 USD

1997-01-01 – 1997-12-31: 1708000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.14 million
Calculation and evidence

-1432000 − 1708000 USD

Exact free cash flow: -3140000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 4.77 million
Exact value

Exact value: -4773000 USD

1998-01-01 – 1998-12-31: -4773000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.21 million
Exact value

Exact value: -9214000 USD

1998-01-01 – 1998-12-31: -9214000 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 5.16 million
Exact value

Exact value: 5161000 USD

1998-01-01 – 1998-12-31: 5161000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.38 million
Calculation and evidence

-9214000 − 5161000 USD

Exact free cash flow: -14375000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 48.37 million
Exact value

Exact value: -48371000 USD

1999-01-01 – 1999-12-31: -48371000 USD Inspect Net Income Open source
Share or cite

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

−USD 29.3 million
Exact value

Exact value: -29299000 USD

1999-01-01 – 1999-12-31: -29299000 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 23.9 million
Exact value

Exact value: 23900000 USD

1999-01-01 – 1999-12-31: 23900000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53.2 million
Calculation and evidence

-29299000 − 23900000 USD

Exact free cash flow: -53199000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 60.95 million
Exact value

Exact value: -60948000 USD

2000-01-01 – 2000-12-31: -60948000 USD Inspect Net Income Open source
Share or cite

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

−USD 58.68 million
Exact value

Exact value: -58675000 USD

2000-01-01 – 2000-12-31: -58675000 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 23.89 million
Exact value

Exact value: 23888000 USD

2000-01-01 – 2000-12-31: 23888000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82.56 million
Calculation and evidence

-58675000 − 23888000 USD

Exact free cash flow: -82563000 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 134.64 million
Exact value

Exact value: -134640000 USD

2001-01-01 – 2001-12-31: -134640000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.26 million
Exact value

Exact value: -24259000 USD

2001-01-01 – 2001-12-31: -24259000 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 5.91 million
Exact value

Exact value: 5905000 USD

2001-01-01 – 2001-12-31: 5905000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 30.16 million
Calculation and evidence

-24259000 − 5905000 USD

Exact free cash flow: -30164000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001070658, 1070658, edgar:1070658