Helix TCS, Inc.

EDGAR

97 filing records in this dataset, filed from 2016-04-19 to 2020-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.9 million USD

2019 Q2 · USD

Exact inputs and evidence

Operating margin

-63.24%

2019 Q2 · %

Exact inputs and evidence
  • Operating Income: -2465723 USD Source
  • Revenue: 3898873 USD Source

Operating cash flow

-714 thousand USD

2019 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1889854 USD Source
  • Operating Cash Flow: -1175875 USD Source

Free cash flow

-1.21 million USD

2019 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1889854 USD Source
  • Operating Cash Flow: -1175875 USD Source
  • Capital Expenditure: 505904 USD Source
  • Capital Expenditure: 9195 USD Source
Cash and cash equivalents
1.68 million USD Source
Exact value

1677041 USD

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

116413095 shares

Reported share-count change

25.81% · 23.9 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
  • 92530013 shares · 2019-09-30· Source
  • 116413095 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

13.8 million USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Revenue: 3113721 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 9563573 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 6116101 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 3371107 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 3898873 USD · 2019-04-01 – 2019-06-30 Source

Net income

-50.7 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Net income: -9580169 USD · 2019-01-01 – 2019-12-31 Source
  • Net income: -7284962 USD · 2019-01-01 – 2019-09-30 Source
  • Net income: -3066224 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: -3125145 USD · 2020-04-01 – 2020-06-30 Source
  • Net income: -42188801 USD · 2020-07-01 – 2020-09-30 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: 2020-11-13.

Financial data available through: 2018-12-31.

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: 4 of 11 periods available· newest 2018-12-31
  • Operating income: 4 of 11 periods available· newest 2018-12-31
  • Net income: 4 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2018-12-31
  • Total assets: 4 of 11 periods available· newest 2018-12-31
  • Total liabilities: 4 of 11 periods available· newest 2018-12-31
  • Current assets: 4 of 11 periods available· newest 2018-12-31
  • Current liabilities: 4 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2018-12-31

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

    +137.3%

    Prior period

    USD 4.03 million

    –

    Current period

    USD 9.56 million

    –

    Exact inputs and evidence

    9563573 − 4029800 = 5533773 USD

    4029800 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    9563573 USD · 2018-01-01 – 2018-12-31

    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 2.7 million

    Prior period

    −USD 10.67 million

    –

    Current period

    −USD 7.97 million

    –

    Exact inputs and evidence

    -7965802 − -10665987 = 2700185 USD

    -10665987 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -7965802 USD · 2018-01-01 – 2018-12-31

    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 2.12 million

    Prior period

    −USD 1.69 million

    –

    Current period

    −USD 3.81 million

    –

    Exact inputs and evidence

    -3806285 − -1690075 = -2116210 USD

    -1690075 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -3806285 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +410.4%

    Prior period

    USD 30,478

    –

    Current period

    USD 155,559

    –

    Exact inputs and evidence

    155559 − 30478 = 125081 USD

    30478 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    155559 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 9.56 million 100% of revenue
  • Cost of revenue USD 5.97 million 62% of revenue
  • Operating expenses USD 14.32 million 150% of revenue
  • Operating income −USD 10.72 million −112% of revenue
  • Tax, interest and other Derived −USD 2.76 million −29% of revenue
  • Net income −USD 7.97 million −83% of revenue

Cash

  • Operating cash flow −USD 3.81 million −40% of revenue
  • Capital expenditure USD 155,559 1.6% of revenue
  • Free cash flow Derived −USD 3.96 million −41% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 233% of revenue.
  • 2016 Operating loss: operating costs were 222% of revenue.
  • 2017 Operating loss: operating costs were 194% of revenue.
  • 2018 Operating loss: operating costs were 212% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31244898 570417 Derived -325519 -9564 Derived -315955 -510176 Derived
Source
2016 2016-01-01 – 2016-12-312121600 4704278 Derived -2582678 4677088 Derived -7259766 -1361174 Derived
Source
2017 2017-01-01 – 2017-12-314029800 7813082 Derived -3783282 6882705 Derived -10665987 -1720553 Derived
Source
2018 2018-01-01 – 2018-12-319563573 20285223 Derived -10721650 -2755848 Derived -7965802 -3961844 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 9.6M 2018
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.10.3M7.7M5.2M2.6M0.02015201620172018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue244898
2016Revenue2121600
2017Revenue4029800
2018Revenue9563573

Revenue growth

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

137.3% 2018
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.828%621%414%207%0%2015201620172018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year766.3%
2017Year over year89.9%
2018Year over year137.3%

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 -112.1% 2018
Net margin -83.3% 2018
Free cash flow margin -41.4% 2018
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.27%-72%-171%-270%-370%2015201620172018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-132.9%
2016Operating margin-121.7%
2017Operating margin-93.9%
2018Operating margin-112.1%
2015Net margin-129%
2016Net margin-342.2%
2017Net margin-264.7%
2018Net margin-83.3%
2015Free cash flow margin-208.3%
2016Free cash flow margin-64.2%
2017Free cash flow margin-42.7%
2018Free cash flow margin-41.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 2018
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.304.5K-799.3K-1.9M-3.0M-4.1M2015201620172018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-475927
2016Operating cash flow-1338125
2017Operating cash flow-1690075
2018Operating cash flow-3806285

Free cash flow

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

USD -4M 2018
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.316.9K-832.0K-2.0M-3.1M-4.3M2015201620172018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-510176
2016Free cash flow-1361174
2017Free cash flow-1720553
2018Free cash flow-3961844

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.

6.9% 2018
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.179%134%89%45%0%2015201620172018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets27.3%
2016Liabilities / assets165.3%
2017Liabilities / assets90%
2018Liabilities / assets6.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 2018
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.127.20×95.40×63.60×31.80×0.00×2015201620172018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities117.78×
2016Current assets / current liabilities0.28×
2017Current assets / current liabilities0.32×
2018Current assets / current liabilities0.46×

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
2015 2015-01-01 – 2015-12-31
−USD 315,955
Exact value

Exact value: -315955 USD

2015-01-01 – 2015-12-31: -315955 USD Inspect Net Income Open source
Share or cite

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

−USD 475,927
Exact value

Exact value: -475927 USD

2015-01-01 – 2015-12-31: -475927 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 34,249
Exact value

Exact value: 34249 USD

2015-01-01 – 2015-12-31: 34249 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 510,176
Calculation and evidence

-475927 − 34249 USD

Exact free cash flow: -510176 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 7.26 million
Exact value

Exact value: -7259766 USD

2016-01-01 – 2016-12-31: -7259766 USD Inspect Net Income Open source
Share or cite

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

−USD 1.34 million
Exact value

Exact value: -1338125 USD

2016-01-01 – 2016-12-31: -1338125 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 23,049
Exact value

Exact value: 23049 USD

2016-01-01 – 2016-12-31: 23049 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-1338125 − 23049 USD

Exact free cash flow: -1361174 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 10.67 million
Exact value

Exact value: -10665987 USD

2017-01-01 – 2017-12-31: -10665987 USD Inspect Net Income Open source
Share or cite

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

−USD 1.69 million
Exact value

Exact value: -1690075 USD

2017-01-01 – 2017-12-31: -1690075 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 30,478
Exact value

Exact value: 30478 USD

2017-01-01 – 2017-12-31: 30478 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.72 million
Calculation and evidence

-1690075 − 30478 USD

Exact free cash flow: -1720553 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 7.97 million
Exact value

Exact value: -7965802 USD

2018-01-01 – 2018-12-31: -7965802 USD Inspect Net Income Open source
Share or cite

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

−USD 3.81 million
Exact value

Exact value: -3806285 USD

2018-01-01 – 2018-12-31: -3806285 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 155,559
Exact value

Exact value: 155559 USD

2018-01-01 – 2018-12-31: 155559 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.96 million
Calculation and evidence

-3806285 − 155559 USD

Exact free cash flow: -3961844 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.

97 filings · 1,502 latest values · 1,502 originally reported values

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

Identifiers: 0001611277, 1611277, HLIX, edgar:1611277

Also known as Helix TCS, Inc., Helix Technologies, Inc., JUBILEE4 GOLD, INC.