VEMANTI GROUP, INC.

EDGAR

20 filing records in this dataset, filed from 2021-08-12 to 2024-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

274 thousand USD

2024 Q3 · USD

Exact inputs and evidence

Operating margin

27.55%

2024 Q3 · %

Exact inputs and evidence
  • Operating Income: 75379 USD Source
  • Revenue: 273597 USD Source

Operating cash flow

184 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 309879 USD Source
  • Operating Cash Flow: 125558 USD Source
Cash and cash equivalents
231 thousand USD Source
Exact value

230893 USD

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

73435503 shares

Reported share-count change

2.18% · 1.57 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
  • 71865503 shares · 2023-09-30· Source
  • 73435503 shares · 2024-09-30· 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

871 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Revenue: 123056 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 105417 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 0 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 579463 USD · 2024-04-01 – 2024-06-30 Source
  • Revenue: 273597 USD · 2024-07-01 – 2024-09-30 Source

Net income

-983 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Net income: -1498878 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -913584 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -97189 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: -172113 USD · 2024-04-01 – 2024-06-30 Source
  • Net income: -128036 USD · 2024-07-01 – 2024-09-30 Source

Operating cash flow

265 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: -371105 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -326703 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -2251 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: 125558 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -2251 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: 309879 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: 125558 USD · 2024-01-01 – 2024-06-30 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: 2024-12-31.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2023-12-31
  • Operating income: 4 of 11 periods available· newest 2023-12-31
  • Net income: 4 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2023-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2023-12-31
  • Total liabilities: 4 of 11 periods available· newest 2023-12-31
  • Current assets: 4 of 11 periods available· newest 2023-12-31
  • Current liabilities: 4 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2023-12-31

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

    -11.3%

    Prior period

    USD 138,731

    –

    Current period

    USD 123,056

    –

    Exact inputs and evidence

    123056 − 138731 = -15675 USD

    138731 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    123056 USD · 2023-01-01 – 2023-12-31

    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 460,657

    Prior period

    −USD 1.04 million

    –

    Current period

    −USD 1.5 million

    –

    Exact inputs and evidence

    -1498878 − -1038221 = -460657 USD

    -1038221 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -1498878 USD · 2023-01-01 – 2023-12-31

    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 10,706

    Prior period

    −USD 381,811

    –

    Current period

    −USD 371,105

    –

    Exact inputs and evidence

    -371105 − -381811 = 10706 USD

    -381811 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -371105 USD · 2023-01-01 – 2023-12-31

    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.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 123,056 100% of revenue
  • Cost of revenue USD 22,883 19% of revenue
  • Operating expenses USD 1.57 million 1,276% of revenue
  • Operating income −USD 1.47 million −1,195% of revenue
  • Tax, interest and other Derived USD 28,788 23% of revenue
  • Net income −USD 1.5 million −1,218% of revenue

Cash

  • Operating cash flow −USD 371,105 −302% 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
  • 2020 Operating loss: operating costs were 152% of revenue.
  • 2021 Operating loss: operating costs were 1,192% of revenue.
  • 2022 Operating loss: operating costs were 848% of revenue.
  • 2023 Operating loss: operating costs were 1,295% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31162292 246707 Derived -84415 -7539 Derived -76876 Unavailable
Source
2021 2021-01-01 – 2021-12-31147950 1764126 Derived -1616176 8948 Derived -1625124 Unavailable
Source
2022 2022-01-01 – 2022-12-31138731 1176001 Derived -1037270 951 Derived -1038221 Unavailable
Source
2023 2023-01-01 – 2023-12-31123056 1593146 Derived -1470090 28788 Derived -1498878 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 123.1K 2023
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.175.3K131.5K87.6K43.8K0.02020202120222023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue162292
2021Revenue147950
2022Revenue138731
2023Revenue123056

Revenue growth

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

-11.3% 2023
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.0.9%-2.4%-5.6%-8.9%-12.2%2020202120222023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-8.8%
2022Year over year-6.2%
2023Year over year-11.3%

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 -1,194.7% 2023
Net margin -1,218% 2023
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.97%-256%-609%-962%-1,315%2020202120222023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-52%
2021Operating margin-1,092.4%
2022Operating margin-747.7%
2023Operating margin-1,194.7%
2020Net margin-47.4%
2021Net margin-1,098.4%
2022Net margin-748.4%
2023Net margin-1,218%
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -371.1K 2023
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.38.2K-100.3K-238.8K-377.3K-515.8K2020202120222023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-75312
2021Operating cash flow-477557
2022Operating cash flow-381811
2023Operating cash flow-371105

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable
2023Free 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.

23.7% 2023
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.96%72%48%24%0%2020202120222023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets0.3%
2021Liabilities / assets88.6%
2022Liabilities / assets40.2%
2023Liabilities / assets23.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.23× 2023
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.172.04×129.03×86.02×43.01×0.00×2020202120222023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities159.3×
2021Current assets / current liabilities0.6×
2022Current assets / current liabilities1.55×
2023Current assets / current liabilities4.23×

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
2020 2020-01-01 – 2020-12-31
−USD 76,876
Exact value

Exact value: -76876 USD

2020-01-01 – 2020-12-31: -76876 USD Inspect Net Income Open source
Share or cite

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

−USD 75,312
Exact value

Exact value: -75312 USD

2020-01-01 – 2020-12-31: -75312 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.

2021 2021-01-01 – 2021-12-31
−USD 1.63 million
Exact value

Exact value: -1625124 USD

2021-01-01 – 2021-12-31: -1625124 USD Inspect Net Income Open source
Share or cite

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

−USD 477,557
Exact value

Exact value: -477557 USD

2021-01-01 – 2021-12-31: -477557 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.

2022 2022-01-01 – 2022-12-31
−USD 1.04 million
Exact value

Exact value: -1038221 USD

2022-01-01 – 2022-12-31: -1038221 USD Inspect Net Income Open source
Share or cite

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

−USD 381,811
Exact value

Exact value: -381811 USD

2022-01-01 – 2022-12-31: -381811 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.

2023 2023-01-01 – 2023-12-31
−USD 1.5 million
Exact value

Exact value: -1498878 USD

2023-01-01 – 2023-12-31: -1498878 USD Inspect Net Income Open source
Share or cite

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

−USD 371,105
Exact value

Exact value: -371105 USD

2023-01-01 – 2023-12-31: -371105 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.

20 filings · 1,079 latest values · 1,087 originally reported values

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

Identifiers: 0001605057, 1605057, edgar:1605057

Also known as VEMANTI GROUP, INC, VEMANTI GROUP, INC., Vemanti Group, Inc.