Reebonz Holding Ltd

EDGAR

23 filing records in this dataset, filed from 2018-09-17 to 2020-04-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

88.4 million USD

2018 · USD

Exact inputs and evidence

Operating margin

-18.94%

2018 · %

Exact inputs and evidence
  • Operating Income: -16741000 USD Source
  • Revenue: 88379000 USD Source

Operating cash flow

-6.47 million USD

2018 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6470000 USD Source

Free cash flow

-6.61 million USD

2018 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6470000 USD Source
  • Capital Expenditure: 138000 USD Source
Cash and cash equivalents
2.6 million USD Source
Exact value

2604000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2020-04-30.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2018-12-31
  • Operating income: 3 of 11 periods available· newest 2018-12-31
  • Net income: 3 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2018-12-31
  • Total assets: 3 of 11 periods available· newest 2018-12-31
  • Total liabilities: 3 of 11 periods available· newest 2018-12-31
  • Current assets: 3 of 11 periods available· newest 2018-12-31
  • Current liabilities: 3 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -18%

    Prior period

    USD 107.74 million

    –

    Current period

    USD 88.38 million

    –

    Exact inputs and evidence

    88379000 − 107739000 = -19360000 USD

    107739000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    88379000 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

    -163.6%

    Prior period

    USD 55.37 million

    –

    Current period

    −USD 35.24 million

    –

    Exact inputs and evidence

    -35239000 − 55365000 = -90604000 USD

    55365000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -35239000 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 1.64 million

    Prior period

    −USD 8.11 million

    –

    Current period

    −USD 6.47 million

    –

    Exact inputs and evidence

    -6470000 − -8108000 = 1638000 USD

    -8108000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -6470000 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

    -94%

    Prior period

    USD 2.3 million

    –

    Current period

    USD 138,000

    –

    Exact inputs and evidence

    138000 − 2298000 = -2160000 USD

    2298000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    138000 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 88.38 million 100% of revenue
  • Operating costs Derived USD 105.12 million 119% of revenue
  • Operating income −USD 16.74 million −19% of revenue
  • Tax, interest and other Derived USD 18.5 million 21% of revenue
  • Net income −USD 35.24 million −40% of revenue

Cash

  • Operating cash flow −USD 6.47 million −7.3% of revenue
  • Capital expenditure USD 138,000 0.2% of revenue
  • Free cash flow Derived −USD 6.61 million −7.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 Operating loss: operating costs were 115% of revenue.
  • 2017 Operating loss: operating costs were 114% of revenue.
  • 2018 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-31128003000 147156000 Derived -19153000 -59807000 Derived 40654000 -18605000 Derived
Source
2017 2017-01-01 – 2017-12-31107739000 122819000 Derived -15080000 -70445000 Derived 55365000 -10406000 Derived
Source
2018 2018-01-01 – 2018-12-3188379000 105120000 Derived -16741000 18498000 Derived -35239000 -6608000 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 88.4M 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.138.2M103.7M69.1M34.6M0.0201620172018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Revenue128003000
2017Revenue107739000
2018Revenue88379000

Revenue growth

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

-18% 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.1.4%-3.8%-9.0%-14.2%-19.4%201620172018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year-15.8%
2018Year over year-18%

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 -18.9% 2018
Net margin -39.9% 2018
Free cash flow margin -7.5% 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.59%32%6%-21%-47%201620172018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin-15%
2017Operating margin-14%
2018Operating margin-18.9%
2016Net margin31.8%
2017Net margin51.4%
2018Net margin-39.9%
2016Free cash flow margin-14.5%
2017Free cash flow margin-9.7%
2018Free cash flow margin-7.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 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.1.1M-3.0M-7.1M-11.2M-15.3M201620172018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Operating cash flow-14187000
2017Operating cash flow-8108000
2018Operating cash flow-6470000

Free cash flow

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

USD -6.6M 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.1.5M-3.9M-9.3M-14.7M-20.1M201620172018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Free cash flow-18605000
2017Free cash flow-10406000
2018Free cash flow-6608000

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.

127.2% 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.282%211%141%70%0%201620172018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016Liabilities / assets260.8%
2017Liabilities / assets177%
2018Liabilities / assets127.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.55× 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.1.26×0.94×0.63×0.31×0.00×201620172018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities1.16×
2017Current assets / current liabilities0.84×
2018Current assets / current liabilities0.55×

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 2016-01-01 – 2016-12-31
USD 40.65 million
Exact value

Exact value: 40654000 USD

2016-01-01 – 2016-12-31: 40654000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.19 million
Exact value

Exact value: -14187000 USD

2016-01-01 – 2016-12-31: -14187000 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 4.42 million
Exact value

Exact value: 4418000 USD

2016-01-01 – 2016-12-31: 4418000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.61 million
Calculation and evidence

-14187000 − 4418000 USD

Exact free cash flow: -18605000 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 55.37 million
Exact value

Exact value: 55365000 USD

2017-01-01 – 2017-12-31: 55365000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.11 million
Exact value

Exact value: -8108000 USD

2017-01-01 – 2017-12-31: -8108000 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 2.3 million
Exact value

Exact value: 2298000 USD

2017-01-01 – 2017-12-31: 2298000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.41 million
Calculation and evidence

-8108000 − 2298000 USD

Exact free cash flow: -10406000 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 35.24 million
Exact value

Exact value: -35239000 USD

2018-01-01 – 2018-12-31: -35239000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.47 million
Exact value

Exact value: -6470000 USD

2018-01-01 – 2018-12-31: -6470000 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 138,000
Exact value

Exact value: 138000 USD

2018-01-01 – 2018-12-31: 138000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.61 million
Calculation and evidence

-6470000 − 138000 USD

Exact free cash flow: -6608000 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.

23 filings · 346 latest values · 346 originally reported values

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

Identifiers: 0001752108, 1752108, RBZ, edgar:1752108

Also known as DOTA Holdings Ltd, Reebonz Holding Ltd