Resort Savers, Inc.

EDGAR

41 filing records in this dataset, filed from 2013-03-22 to 2023-02-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.28 million USD

2022-09-30 · USD

Exact inputs and evidence

Operating margin

-5.59%

2022-09-30 · %

Exact inputs and evidence
  • Operating Income: -239042 USD Source
  • Revenue: 4275246 USD Source

Operating cash flow

-166 thousand USD

2022-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -459775 USD Source
  • Operating Cash Flow: -293753 USD Source
Cash and cash equivalents
28 thousand USD Source
Exact value

28003 USD

Long-term debt including current maturities
Not available
Shares outstanding
1.05 billion shares Source
Exact value

1049877433 shares

Reported share-count change

639.30% · 908 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
  • 142010189 shares · 2021-09-30· Source
  • 1049877433 shares · 2022-09-30· 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

17.3 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 13430991 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 11573705 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 7759922 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 3379992 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 4275246 USD · 2022-07-01 – 2022-09-30 Source

Net income

-8.64 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: 10350864 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: 254179 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: 891483 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -28466467 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: 8838588 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-674 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -676568 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -462202 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -95454 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -293753 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -95454 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -459775 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -293753 USD · 2022-01-01 – 2022-06-30 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: 2023-02-06.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2021-12-31
  • Operating income: 9 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2020-12-31
  • Total assets: 7 of 11 periods available· newest 2021-12-31
  • Total liabilities: 7 of 11 periods available· newest 2021-12-31
  • Current assets: 7 of 11 periods available· newest 2021-12-31
  • Current liabilities: 7 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 of 11 periods available· newest 2021-12-31

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

    -6.4%

    Prior period

    USD 14.36 million

    –

    Current period

    USD 13.43 million

    –

    Exact inputs and evidence

    13430991 − 14355341 = -924350 USD

    14355341 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    13430991 USD · 2021-01-01 – 2021-12-31

    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 36.15 million

    Prior period

    −USD 25.8 million

    –

    Current period

    USD 10.35 million

    –

    Exact inputs and evidence

    10350864 − -25801332 = 36152196 USD

    -25801332 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    10350864 USD · 2021-01-01 – 2021-12-31

    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 226,692

    Prior period

    −USD 903,260

    –

    Current period

    −USD 676,568

    –

    Exact inputs and evidence

    -676568 − -903260 = 226692 USD

    -903260 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -676568 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2022 2021-01-01 – 2021-12-31

  • Revenue USD 13.43 million 100% of revenue
  • Cost of revenue USD 13.36 million 99% of revenue
  • Operating expenses USD 799,370 6% of revenue
  • Operating income −USD 730,993 −5.4% of revenue
  • Tax, interest and other Derived −USD 11.08 million −83% of revenue
  • Net income USD 10.35 million 77% of revenue

Cash

  • Operating cash flow −USD 676,568 −5% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2017 Operating loss: operating costs were 100% of revenue.
  • 2018 Operating loss: operating costs were 118% of revenue.
  • 2018 Operating loss: operating costs were 101% of revenue.
  • 2019 Net income was higher than operating income, so the split is not drawn.
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 Operating loss: operating costs were 121% of revenue.
  • 2022 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2016-02-01 – 2017-01-3194798849 94997133 Derived -198284 1859609 Derived -2057893 Unavailable
Source
2018 2017-01-01 – 2017-12-31891875 1049233 Derived -157358 -158498 Derived 1140 -59751 Derived
Source
2018 2017-02-01 – 2018-01-3139612503 39925914 Derived -313411 7577 Derived -320988 Unavailable
Source
2019 2018-01-01 – 2018-12-3137070832 35942763 Derived 1128069 -327799 Derived 1455868 611909 Derived
Source
2020 2019-01-01 – 2019-12-3129787188 29129147 Derived 658041 -5381 Derived 663422 491530 Derived
Source
2021 2020-01-01 – 2020-12-3114355341 17368162 Derived -3012821 22788511 Derived -25801332 -903260 Derived
Source
2022 2021-01-01 – 2021-12-3113430991 14161984 Derived -730993 -11081857 Derived 10350864 Unavailable
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 13.4M 2022
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.102.4M76.8M51.2M25.6M0.0201720192022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue94798849
2018Revenue891875
2018Revenue39612503
2019Revenue37070832
2020Revenue29787188
2021Revenue14355341
2022Revenue13430991

Revenue growth

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

-6.4% 2022
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.4,386%3,192%1,999%806%-387%201720192022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over yearNo prior comparable period
2018Year over year-58.2%
2019Year over year4,056.5%
2020Year over year-19.6%
2021Year over year-51.8%
2022Year over year-6.4%

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 -5.4% 2022
Net margin 77.1% 2022
Free cash flow margin -6.3% 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.98%23%-51%-126%-200%201720192022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin-0.2%
2018Operating margin-17.6%
2018Operating margin-0.8%
2019Operating margin3%
2020Operating margin2.2%
2021Operating margin-21%
2022Operating margin-5.4%
2017Net margin-2.2%
2018Net margin0.1%
2018Net margin-0.8%
2019Net margin3.9%
2020Net margin2.2%
2021Net margin-179.7%
2022Net margin77.1%
2017Free cash flow marginNot reported
2018Free cash flow margin-6.7%
2018Free cash flow marginNot reported
2019Free cash flow margin1.7%
2020Free cash flow margin1.7%
2021Free cash flow margin-6.3%
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -676.6K 2022
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.2.2M1.1M-104.3K-1.3M-2.4M201720192022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow1910556
2018Operating cash flow-58165
2018Operating cash flow-2119196
2019Operating cash flow612496
2020Operating cash flow492144
2021Operating cash flow-903260
2022Operating cash flow-676568

Free cash flow

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

USD -903.3K 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.733.1K293.7K-145.7K-585.1K-1.0M201720192022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Free cash flowUnavailable
2018Free cash flow-59751
2018Free cash flowUnavailable
2019Free cash flow611909
2020Free cash flow491530
2021Free cash flow-903260
2022Free cash flowUnavailable

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.

73.5% 2022
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.182%137%91%46%0%201720192022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017Liabilities / assets91.3%
2018Liabilities / assets39.4%
2018Liabilities / assets75.8%
2019Liabilities / assets78.3%
2020Liabilities / assets20%
2021Liabilities / assets168.7%
2022Liabilities / assets73.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.24× 2022
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.4.12×3.09×2.06×1.03×0.00×201720192022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017Current assets / current liabilities1.06×
2018Current assets / current liabilities1.18×
2018Current assets / current liabilities1.22×
2019Current assets / current liabilities1.17×
2020Current assets / current liabilities3.82×
2021Current assets / current liabilities0.5×
2022Current assets / current liabilities1.24×

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
2016 2015-01-01 – 2015-12-31
−USD 4.28 million
Exact value

Exact value: -4280613 USD

2015-01-01 – 2015-12-31: -4280613 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.

2016 2015-02-01 – 2016-01-31
−USD 2.67 million
Exact value

Exact value: -2672412 USD

2015-02-01 – 2016-01-31: -2672412 USD Inspect Net Income Open source
Share or cite

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

−USD 238,692
Exact value

Exact value: -238692 USD

2015-02-01 – 2016-01-31: -238692 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 2016-01-01 – 2016-12-31
−USD 2.13 million
Exact value

Exact value: -2132435 USD

2016-01-01 – 2016-12-31: -2132435 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.

2017 2016-02-01 – 2017-01-31
−USD 2.06 million
Exact value

Exact value: -2057893 USD

2016-02-01 – 2017-01-31: -2057893 USD Inspect Net Income Open source
Share or cite

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

USD 1.91 million
Exact value

Exact value: 1910556 USD

2016-02-01 – 2017-01-31: 1910556 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 2017-01-01 – 2017-12-31
USD 1,140
Exact value

Exact value: 1140 USD

2017-01-01 – 2017-12-31: 1140 USD Inspect Net Income Open source
Share or cite

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

−USD 58,165
Exact value

Exact value: -58165 USD

2017-01-01 – 2017-12-31: -58165 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 1,586
Exact value

Exact value: 1586 USD

2017-01-01 – 2017-12-31: 1586 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 59,751
Calculation and evidence

-58165 − 1586 USD

Exact free cash flow: -59751 USD

Share or cite

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

2018 2017-02-01 – 2018-01-31
−USD 320,988
Exact value

Exact value: -320988 USD

2017-02-01 – 2018-01-31: -320988 USD Inspect Net Income Open source
Share or cite

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

−USD 2.12 million
Exact value

Exact value: -2119196 USD

2017-02-01 – 2018-01-31: -2119196 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 2018-01-01 – 2018-12-31
USD 1.46 million
Exact value

Exact value: 1455868 USD

2018-01-01 – 2018-12-31: 1455868 USD Inspect Net Income Open source
Share or cite

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

USD 612,496
Exact value

Exact value: 612496 USD

2018-01-01 – 2018-12-31: 612496 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 587
Exact value

Exact value: 587 USD

2018-01-01 – 2018-12-31: 587 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 611,909
Calculation and evidence

612496 − 587 USD

Exact free cash flow: 611909 USD

Share or cite

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

2020 2019-01-01 – 2019-12-31
USD 663,422
Exact value

Exact value: 663422 USD

2019-01-01 – 2019-12-31: 663422 USD Inspect Net Income Open source
Share or cite

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

USD 492,144
Exact value

Exact value: 492144 USD

2019-01-01 – 2019-12-31: 492144 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 614
Exact value

Exact value: 614 USD

2019-01-01 – 2019-12-31: 614 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 491,530
Calculation and evidence

492144 − 614 USD

Exact free cash flow: 491530 USD

Share or cite

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

2021 2020-01-01 – 2020-12-31
−USD 25.8 million
Exact value

Exact value: -25801332 USD

2020-01-01 – 2020-12-31: -25801332 USD Inspect Net Income Open source
Share or cite

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

−USD 903,260
Exact value

Exact value: -903260 USD

2020-01-01 – 2020-12-31: -903260 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

2020-01-01 – 2020-12-31: 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 903,260
Calculation and evidence

-903260 − 0 USD

Exact free cash flow: -903260 USD

Share or cite

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

2022 2021-01-01 – 2021-12-31
USD 10.35 million
Exact value

Exact value: 10350864 USD

2021-01-01 – 2021-12-31: 10350864 USD Inspect Net Income Open source
Share or cite

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

−USD 676,568
Exact value

Exact value: -676568 USD

2021-01-01 – 2021-12-31: -676568 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.

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.

41 filings · 2,736 latest values · 2,736 originally reported values

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

Identifiers: 0001572384, 1572384, edgar:1572384, rssv, rsts

Also known as PHOENIX RISING COMPANIES, Phoenix Rising Companies, Phoenix Rising Companies, Inc, Phoenix Rising Companies, Inc., Resort Savers, Inc., Resort Savers, Inc.