XSport Global, Inc.

EDGAR

23 filing records in this dataset, filed from 2015-01-08 to 2019-09-25. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

646 thousand USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-123.99%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -800820 USD Source
  • Revenue: 645850 USD Source
Cash and cash equivalents
148 thousand USD Source
Exact value

147702 USD

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

52432303 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-09-25.

Financial data available through: 2018-09-30.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2018-09-30
  • Operating income: 2 of 11 periods available· newest 2018-09-30
  • Net income: 2 of 11 periods available· newest 2018-09-30
  • Operating cash flow: 2 of 11 periods available· newest 2018-09-30
  • capital expenditure: No compatible figures in this window
  • Total assets: Multiple units; comparison withheld· newest 2018-09-30
  • Total liabilities: Multiple units; comparison withheld· newest 2018-09-30
  • Current assets: Multiple units; comparison withheld· newest 2018-09-30
  • Current liabilities: Multiple units; comparison withheld· newest 2018-09-30
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2018-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: Multiple units; comparison withheld· newest 2018-09-30

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

    +U001 195,074

    Prior period

    U001 0

    –

    Current period

    U001 195,074

    –

    Exact inputs and evidence

    195074 − 0 = 195074 U001

    0 U001 · 2016-10-01 – 2017-09-30

    Inspect prior input Prior source

    195074 U001 · 2017-10-01 – 2018-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +U001 603,540

    Prior period

    −U001 1.76 million

    –

    Current period

    −U001 1.15 million

    –

    Exact inputs and evidence

    -1152327 − -1755867 = 603540 U001

    -1755867 U001 · 2016-10-01 – 2017-09-30

    Inspect prior input Prior source

    -1152327 U001 · 2017-10-01 – 2018-09-30

    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

    −U001 358,987

    Prior period

    −U001 342,050

    –

    Current period

    −U001 701,037

    –

    Exact inputs and evidence

    -701037 − -342050 = -358987 U001

    -342050 U001 · 2016-10-01 – 2017-09-30

    Inspect prior input Prior source

    -701037 U001 · 2017-10-01 – 2018-09-30

    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.

2018 2017-10-01 – 2018-09-30

  • Revenue U001 195,074 100% of revenue
  • Cost of revenue U001 117,753 60% of revenue
  • Operating expenses U001 1.19 million 612% of revenue
  • Operating income −U001 1.12 million −572% of revenue
  • Tax, interest and other Derived U001 35,541 18% of revenue
  • Net income −U001 1.15 million −591% of revenue

Cash

  • Operating cash flow −U001 701,037 −359% 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 Not shown: operating income or net income is not reported.
  • 2018 Operating loss: operating costs were 672% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2016-10-01 – 2017-09-300 1721666 Derived -1721666 34201 Derived -1755867 Unavailable
Source
2018 2017-10-01 – 2018-09-30195074 1311860 Derived -1116786 35541 Derived -1152327 Unavailable
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 195.1K 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.210.7K158.0K105.3K52.7K0.020172018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2017Revenue0
2018Revenue195074

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over yearNo prior comparable period

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 -572.5% 2018
Net margin -590.7% 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.47%-124%-295%-467%-638%20172018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating marginNot reported
2018Operating margin-572.5%
2017Net marginNot reported
2018Net margin-590.7%
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

U001 -701K 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.56.1K-147.2K-350.5K-553.8K-757.1K20172018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2017Operating cash flow-342050
2018Operating cash flow-701037

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(U001)Source evidence
2017Free cash flowUnavailable
2018Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017-09-30Liabilities / assetsNot reportedNo source recorded
2018-09-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017-09-30Current assets / current liabilitiesNot reportedNo source recorded
2018-09-30Current assets / current liabilitiesNot reportedNo source recorded

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
2017 2016-10-01 – 2017-09-30
−U001 1.76 million
Exact value

Exact value: -1755867 U001

2016-10-01 – 2017-09-30: -1755867 U001 Inspect Net Income Open source
Share or cite

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

−U001 342,050
Exact value

Exact value: -342050 U001

2016-10-01 – 2017-09-30: -342050 U001 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 2017-10-01 – 2018-09-30
−U001 1.15 million
Exact value

Exact value: -1152327 U001

2017-10-01 – 2018-09-30: -1152327 U001 Inspect Net Income Open source
Share or cite

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

−U001 701,037
Exact value

Exact value: -701037 U001

2017-10-01 – 2018-09-30: -701037 U001 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.

23 filings · 1,146 latest values · 1,146 originally reported values

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

Identifiers: 0001628104, 1628104, edgar:1628104

Also known as TeleHealthCare, Inc., XSport Global, Inc.