Cyberspace Vita, Inc.

EDGAR

71 filing records in this dataset, filed from 2007-05-15 to 2021-02-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.75 million USD

2020 Q3 · USD

Exact inputs and evidence

Operating margin

-82.53%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: -2266187 USD Source
  • Revenue: 2745958 USD Source

Operating cash flow

609 thousand USD

2020 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 555973 USD Source
  • Operating Cash Flow: -52955 USD Source
Cash and cash equivalents
49.5 thousand USD Source
Exact value

49523 USD

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

81799286 shares

Reported share-count change

1.17% · 946 thousand 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
  • 80853142 shares · 2019-09-30· Source
  • 81799286 shares · 2020-09-30· 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

10.1 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Revenue: 11004406 USD · 2019-01-01 – 2019-12-31 Source
  • Revenue: 9062462 USD · 2019-01-01 – 2019-09-30 Source
  • Revenue: 2839287 USD · 2020-01-01 – 2020-03-31 Source
  • Revenue: 2601662 USD · 2020-04-01 – 2020-06-30 Source
  • Revenue: 2745958 USD · 2020-07-01 – 2020-09-30 Source

Net income

-8.65 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Net income: -36257003 USD · 2019-01-01 – 2019-12-31 Source
  • Net income: -29296396 USD · 2019-01-01 – 2019-09-30 Source
  • Net income: 248228 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: 303925 USD · 2020-04-01 – 2020-06-30 Source
  • Net income: -2238780 USD · 2020-07-01 – 2020-09-30 Source

Operating cash flow

318 thousand USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Operating cash flow: -2210602 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: -1972458 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 104210 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: -52955 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 104210 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 555973 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: -52955 USD · 2020-01-01 – 2020-06-30 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: 2021-02-16.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2019-12-31
  • Operating income: 3 of 11 periods available· newest 2019-12-31
  • Net income: 11 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2019-12-31
  • Total assets: 4 of 11 periods available· newest 2019-12-31
  • Total liabilities: 4 of 11 periods available· newest 2019-12-31
  • Current assets: 4 of 11 periods available· newest 2019-12-31
  • Current liabilities: 4 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2019-12-31

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

    +310.4%

    Prior period

    USD 2.68 million

    –

    Current period

    USD 11 million

    –

    Exact inputs and evidence

    11004406 − 2681530 = 8322876 USD

    2681530 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    11004406 USD · 2019-01-01 – 2019-12-31

    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 20.02 million

    Prior period

    −USD 16.24 million

    –

    Current period

    −USD 36.26 million

    –

    Exact inputs and evidence

    -36257003 − -16239276 = -20017727 USD

    -16239276 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -36257003 USD · 2019-01-01 – 2019-12-31

    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 3.65 million

    Prior period

    −USD 5.86 million

    –

    Current period

    −USD 2.21 million

    –

    Exact inputs and evidence

    -2210602 − -5857508 = 3646906 USD

    -5857508 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -2210602 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -91.9%

    Prior period

    USD 2.66 million

    –

    Current period

    USD 215,101

    –

    Exact inputs and evidence

    215101 − 2662023 = -2446922 USD

    2662023 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    215101 USD · 2019-01-01 – 2019-12-31

    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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 11 million 100% of revenue
  • Cost of revenue USD 6.07 million 55% of revenue
  • Operating expenses USD 30.31 million 275% of revenue
  • Operating income −USD 25.37 million −231% of revenue
  • Tax, interest and other Derived USD 10.88 million 99% of revenue
  • Net income −USD 36.26 million −329% of revenue

Cash

  • Operating cash flow −USD 2.21 million −20% of revenue
  • Capital expenditure USD 215,101 2% of revenue
  • Free cash flow Derived −USD 2.43 million −22% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Not shown: operating income or net income is not reported.
  • 2018 Operating loss: operating costs were 731% of revenue.
  • 2019 Operating loss: operating costs were 331% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-310 UnavailableUnavailableUnavailable-63319 Unavailable
Source
2018 2018-01-01 – 2018-12-312681530 19594824 Derived -16913294 -674018 Derived -16239276 -8519531 Derived
Source
2019 2019-01-01 – 2019-12-3111004406 36379055 Derived -25374649 10882354 Derived -36257003 -2425703 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 11M 2019
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.11.9M8.9M5.9M3.0M0.02009201020182019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue0
2018Revenue2681530
2019Revenue11004406

Revenue growth

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

310.4% 2019
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.335%251%168%84%0%2009201020182019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2018Year over yearNo prior comparable period
2019Year over year310.4%

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 -230.6% 2019
Net margin -329.5% 2019
Free cash flow margin -22% 2019
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.50%-132%-315%-498%-681%2009-12-312010-12-3120182019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Operating marginNot reported
2010-12-31Operating marginNot reported
2018Operating margin-630.7%
2019Operating margin-230.6%
2009Net marginNot reported
2010Net marginNot reported
2018Net margin-605.6%
2019Net margin-329.5%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2018Free cash flow margin-317.7%
2019Free cash flow margin-22%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.2M 2019
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.468.6K-1.2M-2.9M-4.6M-6.3M2009201020182019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow-56331
2018Operating cash flow-5857508
2019Operating cash flow-2210602

Free cash flow

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

USD -2.4M 2019
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.681.6K-1.8M-4.3M-6.7M-9.2M2009201020182019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailable
2018Free cash flow-8519531
2019Free cash flow-2425703

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.

44.6% 2019
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.48%36%24%12%0%2009201020182019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assetsNot reported
2010Liabilities / assetsNot reported
2018Liabilities / assets8.4%
2019Liabilities / assets44.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.59× 2019
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.3.35×2.51×1.68×0.84×0.00×2009201020182019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0×
2010Current assets / current liabilities0×
2018Current assets / current liabilities3.1×
2019Current assets / current liabilities0.59×

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 2010-01-01 – 2010-12-31
−USD 63,319
Exact value

Exact value: -63319 USD

2010-01-01 – 2010-12-31: -63319 USD Inspect Net Income Open source
Share or cite

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

−USD 56,331
Exact value

Exact value: -56331 USD

2010-01-01 – 2010-12-31: -56331 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.

2011 2011-01-01 – 2011-12-31
−USD 68,327
Exact value

Exact value: -68327 USD

2011-01-01 – 2011-12-31: -68327 USD Inspect Net Income Open source
Share or cite

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

−USD 53,961
Exact value

Exact value: -53961 USD

2011-01-01 – 2011-12-31: -53961 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.

2012 2012-01-01 – 2012-12-31
−USD 69,929
Exact value

Exact value: -69929 USD

2012-01-01 – 2012-12-31: -69929 USD Inspect Net Income Open source
Share or cite

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

−USD 61,214
Exact value

Exact value: -61214 USD

2012-01-01 – 2012-12-31: -61214 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.

2013 2013-01-01 – 2013-12-31
−USD 75,457
Exact value

Exact value: -75457 USD

2013-01-01 – 2013-12-31: -75457 USD Inspect Net Income Open source
Share or cite

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

−USD 56,659
Exact value

Exact value: -56659 USD

2013-01-01 – 2013-12-31: -56659 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.

2014 2014-01-01 – 2014-12-31
−USD 79,585
Exact value

Exact value: -79585 USD

2014-01-01 – 2014-12-31: -79585 USD Inspect Net Income Open source
Share or cite

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

−USD 59,289
Exact value

Exact value: -59289 USD

2014-01-01 – 2014-12-31: -59289 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.

2015 2015-01-01 – 2015-12-31
−USD 83,177
Exact value

Exact value: -83177 USD

2015-01-01 – 2015-12-31: -83177 USD Inspect Net Income Open source
Share or cite

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

−USD 56,464
Exact value

Exact value: -56464 USD

2015-01-01 – 2015-12-31: -56464 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.

2016 2016-01-01 – 2016-12-31
−USD 88,038
Exact value

Exact value: -88038 USD

2016-01-01 – 2016-12-31: -88038 USD Inspect Net Income Open source
Share or cite

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

−USD 62,242
Exact value

Exact value: -62242 USD

2016-01-01 – 2016-12-31: -62242 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.

2017 2017-01-01 – 2017-12-31
−USD 26.08 million
Exact value

Exact value: -26082960 USD

2017-01-01 – 2017-12-31: -26082960 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: -1030855 USD

2017-01-01 – 2017-12-31: -1030855 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.

2018 2018-01-01 – 2018-12-31
−USD 16.24 million
Exact value

Exact value: -16239276 USD

2018-01-01 – 2018-12-31: -16239276 USD Inspect Net Income Open source
Share or cite

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

−USD 5.86 million
Exact value

Exact value: -5857508 USD

2018-01-01 – 2018-12-31: -5857508 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 2.66 million
Exact value

Exact value: 2662023 USD

2018-01-01 – 2018-12-31: 2662023 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.52 million
Calculation and evidence

-5857508 − 2662023 USD

Exact free cash flow: -8519531 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 36.26 million
Exact value

Exact value: -36257003 USD

2019-01-01 – 2019-12-31: -36257003 USD Inspect Net Income Open source
Share or cite

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

−USD 2.21 million
Exact value

Exact value: -2210602 USD

2019-01-01 – 2019-12-31: -2210602 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 215,101
Exact value

Exact value: 215101 USD

2019-01-01 – 2019-12-31: 215101 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.43 million
Calculation and evidence

-2210602 − 215101 USD

Exact free cash flow: -2425703 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.

71 filings · 1,607 latest values · 1,607 originally reported values

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

Identifiers: 0001381240, 1381240, CYVA, GSRX, cyba, cyva, edgar:1381240

Also known as CYBERSPACE VITA, INC., Cyberspace Vita, Inc., GREEN SPIRIT INDUSTRIES INC., GSRX INDUSTRIES INC.