CAMBRIDGE PROJECTS INC.

EDGAR

52 filing records in this dataset, filed from 2011-11-18 to 2022-05-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.06 million USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-15.02%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -309065 USD Source
  • Revenue: 2058179 USD Source

Operating cash flow

17.6 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1218987 USD Source
  • Operating Cash Flow: -1236614 USD Source

Free cash flow

-40 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1218987 USD Source
  • Operating Cash Flow: -1236614 USD Source
  • Capital Expenditure: 153659 USD Source
  • Capital Expenditure: 96074 USD Source
Cash and cash equivalents
1.14 million USD Source
Exact value

1141244 USD

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

176989156 shares

Reported share-count change

7.89% · 12.9 million 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
  • 164041058 shares · 2021-03-31· Source
  • 176989156 shares · 2022-03-31· 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: 2022-05-23.

Financial data available through: 2021-06-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-06-30
  • Operating income: 6 of 11 periods available· newest 2021-06-30
  • Net income: 10 of 11 periods available· newest 2021-06-30
  • Operating cash flow: 10 of 11 periods available· newest 2021-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2021-06-30
  • Total assets: 9 of 11 periods available· newest 2021-06-30
  • Total liabilities: 5 of 11 periods available· newest 2021-06-30
  • Current assets: 9 of 11 periods available· newest 2021-06-30
  • Current liabilities: 9 of 11 periods available· newest 2021-06-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2021-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 9 of 11 periods available· newest 2021-06-30

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

    -30.4%

    Prior period

    USD 20.6 million

    –

    Current period

    USD 14.33 million

    –

    Exact inputs and evidence

    14328326 − 20599228 = -6270902 USD

    20599228 USD · 2019-07-01 – 2020-06-30

    Inspect prior input Prior source

    14328326 USD · 2020-07-01 – 2021-06-30

    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 128,939

    Prior period

    −USD 277,668

    –

    Current period

    −USD 406,607

    –

    Exact inputs and evidence

    -406607 − -277668 = -128939 USD

    -277668 USD · 2019-07-01 – 2020-06-30

    Inspect prior input Prior source

    -406607 USD · 2020-07-01 – 2021-06-30

    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

    -161.7%

    Prior period

    USD 936,479

    –

    Current period

    −USD 578,073

    –

    Exact inputs and evidence

    -578073 − 936479 = -1514552 USD

    936479 USD · 2019-07-01 – 2020-06-30

    Inspect prior input Prior source

    -578073 USD · 2020-07-01 – 2021-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +5%

    Prior period

    USD 193,697

    –

    Current period

    USD 203,308

    –

    Exact inputs and evidence

    203308 − 193697 = 9611 USD

    193697 USD · 2019-07-01 – 2020-06-30

    Inspect prior input Prior source

    203308 USD · 2020-07-01 – 2021-06-30

    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.

2021 2020-07-01 – 2021-06-30

  • Revenue USD 14.33 million 100% of revenue
  • Cost of revenue USD 12.05 million 84% of revenue
  • Operating expenses USD 1.97 million 14% of revenue
  • Operating income USD 306,997 2.1% of revenue
  • Tax, interest and other Derived USD 713,604 5% of revenue
  • Net income −USD 406,607 −2.8% of revenue

Cash

  • Operating cash flow −USD 578,073 −4% of revenue
  • Capital expenditure USD 203,308 1.4% of revenue
  • Free cash flow Derived −USD 781,381 −5.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2016 Operating loss: operating costs were 103% of revenue.
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 93%
  • 2019 95%
  • 2020 Net loss: net income was −1.3% of revenue.
  • 2021 Net loss: net income was −2.8% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2011-07-01 – 2012-06-3020000 UnavailableUnavailableUnavailable7218 Unavailable
Source
2013 2012-07-01 – 2013-06-3056250 UnavailableUnavailableUnavailable-21219 Unavailable
Source
2014 2013-07-01 – 2014-06-3018750 UnavailableUnavailableUnavailable-58029 Unavailable
Source
2016 2015-07-01 – 2016-06-301970345 2023709 Derived -53364 -8933 Derived -44431 Unavailable
Source
2017 2016-07-01 – 2017-06-306816908 6795637 Derived 21271 -30191 Derived 51462 Unavailable
Source
2018 2017-07-01 – 2018-06-306422807 5951986 Derived 470821 144561 Derived 326260 Unavailable
Source
2019 2018-07-01 – 2019-06-3012348492 11732049 Derived 616443 219396 Derived 397047 -1587663 Derived
Source
2020 2019-07-01 – 2020-06-3020599228 20249057 Derived 350171 627839 Derived -277668 742782 Derived
Source
2021 2020-07-01 – 2021-06-3014328326 14021329 Derived 306997 713604 Derived -406607 -781381 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 14.3M 2021
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.22.2M16.7M11.1M5.6M0.0201220172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue20000
2013Revenue56250
2014Revenue18750
2016Revenue1970345
2017Revenue6816908
2018Revenue6422807
2019Revenue12348492
2020Revenue20599228
2021Revenue14328326

Revenue growth

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

-30.4% 2021
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.271%180%90%-1%-92%201220172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year181.3%
2014Year over year-66.7%
2016Year over yearNo prior comparable period
2017Year over year246%
2018Year over year-5.8%
2019Year over year92.3%
2020Year over year66.8%
2021Year over year-30.4%

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 2.1% 2021
Net margin -2.8% 2021
Free cash flow margin -5.5% 2021
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.64%-36%-137%-237%-337%2012-06-3020172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-06-30Operating marginNot reported
2013-06-30Operating marginNot reported
2014-06-30Operating marginNot reported
2016Operating margin-2.7%
2017Operating margin0.3%
2018Operating margin7.3%
2019Operating margin5%
2020Operating margin1.7%
2021Operating margin2.1%
2012Net margin36.1%
2013Net margin-37.7%
2014Net margin-309.5%
2016Net margin-2.3%
2017Net margin0.8%
2018Net margin5.1%
2019Net margin3.2%
2020Net margin-1.3%
2021Net margin-2.8%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow margin-12.9%
2020Free cash flow margin3.6%
2021Free cash flow margin-5.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -578.1K 2021
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.1.1M415.0K-305.2K-1.0M-1.7M201220172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow4250
2013Operating cash flow974
2014Operating cash flow-15525
2016Operating cash flow-985191
2017Operating cash flow445
2018Operating cash flow-114613
2019Operating cash flow-1546825
2020Operating cash flow936479
2021Operating cash flow-578073

Free cash flow

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

USD -781.4K 2021
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.929.2K253.4K-422.4K-1.1M-1.8M201220172021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flow-1587663
2020Free cash flow742782
2021Free cash flow-781381

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.

45.5% 2021
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.100%75%50%25%0%2012-06-3020172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-06-30Liabilities / assetsNot reported
2013-06-30Liabilities / assetsNot reported
2014-06-30Liabilities / assetsNot reported
2016-06-30Liabilities / assetsNot reported
2017Liabilities / assets92.3%
2018Liabilities / assets69.9%
2019Liabilities / assets44.8%
2020Liabilities / assets44.1%
2021Liabilities / assets45.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.3× 2021
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.1.57×1.18×0.79×0.39×0.00×201220172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.44×
2013Current assets / current liabilities0.38×
2014Current assets / current liabilities0.17×
2016Current assets / current liabilities1.01×
2017Current assets / current liabilities1.08×
2018Current assets / current liabilities1.45×
2019Current assets / current liabilities1.09×
2020Current assets / current liabilities1.21×
2021Current assets / current liabilities1.3×

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
2012 2011-07-01 – 2012-06-30
USD 7,218
Exact value

Exact value: 7218 USD

2011-07-01 – 2012-06-30: 7218 USD Inspect Net Income Open source
Share or cite

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

USD 4,250
Exact value

Exact value: 4250 USD

2011-07-01 – 2012-06-30: 4250 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 2012-07-01 – 2013-06-30
−USD 21,219
Exact value

Exact value: -21219 USD

2012-07-01 – 2013-06-30: -21219 USD Inspect Net Income Open source
Share or cite

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

USD 974
Exact value

Exact value: 974 USD

2012-07-01 – 2013-06-30: 974 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 2013-07-01 – 2014-06-30
−USD 58,029
Exact value

Exact value: -58029 USD

2013-07-01 – 2014-06-30: -58029 USD Inspect Net Income Open source
Share or cite

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

−USD 15,525
Exact value

Exact value: -15525 USD

2013-07-01 – 2014-06-30: -15525 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 2014-07-01 – 2015-06-30
−USD 116,282
Exact value

Exact value: -116282 USD

2014-07-01 – 2015-06-30: -116282 USD Inspect Net Income Open source
Share or cite

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

−USD 23,726
Exact value

Exact value: -23726 USD

2014-07-01 – 2015-06-30: -23726 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 2015-07-01 – 2016-06-30
−USD 44,431
Exact value

Exact value: -44431 USD

2015-07-01 – 2016-06-30: -44431 USD Inspect Net Income Open source
Share or cite

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

−USD 985,191
Exact value

Exact value: -985191 USD

2015-07-01 – 2016-06-30: -985191 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 2016-07-01 – 2017-06-30
USD 51,462
Exact value

Exact value: 51462 USD

2016-07-01 – 2017-06-30: 51462 USD Inspect Net Income Open source
Share or cite

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

USD 445
Exact value

Exact value: 445 USD

2016-07-01 – 2017-06-30: 445 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 2017-07-01 – 2018-06-30
USD 326,260
Exact value

Exact value: 326260 USD

2017-07-01 – 2018-06-30: 326260 USD Inspect Net Income Open source
Share or cite

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

−USD 114,613
Exact value

Exact value: -114613 USD

2017-07-01 – 2018-06-30: -114613 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.

2019 2018-07-01 – 2019-06-30
USD 397,047
Exact value

Exact value: 397047 USD

2018-07-01 – 2019-06-30: 397047 USD Inspect Net Income Open source
Share or cite

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

−USD 1.55 million
Exact value

Exact value: -1546825 USD

2018-07-01 – 2019-06-30: -1546825 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 40,838
Exact value

Exact value: 40838 USD

2018-07-01 – 2019-06-30: 40838 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.59 million
Calculation and evidence

-1546825 − 40838 USD

Exact free cash flow: -1587663 USD

Share or cite

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

2020 2019-07-01 – 2020-06-30
−USD 277,668
Exact value

Exact value: -277668 USD

2019-07-01 – 2020-06-30: -277668 USD Inspect Net Income Open source
Share or cite

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

USD 936,479
Exact value

Exact value: 936479 USD

2019-07-01 – 2020-06-30: 936479 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 193,697
Exact value

Exact value: 193697 USD

2019-07-01 – 2020-06-30: 193697 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 742,782
Calculation and evidence

936479 − 193697 USD

Exact free cash flow: 742782 USD

Share or cite

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

2021 2020-07-01 – 2021-06-30
−USD 406,607
Exact value

Exact value: -406607 USD

2020-07-01 – 2021-06-30: -406607 USD Inspect Net Income Open source
Share or cite

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

−USD 578,073
Exact value

Exact value: -578073 USD

2020-07-01 – 2021-06-30: -578073 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 203,308
Exact value

Exact value: 203308 USD

2020-07-01 – 2021-06-30: 203308 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 781,381
Calculation and evidence

-578073 − 203308 USD

Exact free cash flow: -781381 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.

52 filings · 2,913 latest values · 2,913 originally reported values

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

Identifiers: 0001528308, 1528308, IINX, edgar:1528308

Also known as CAMBRIDGE PROJECTS INC., Cambridge Projects Inc., IONIX TECHNOLOGY, INC., IONIX TECHNOLOGY, INC.