TEGO CYBER INC.

EDGAR

26 filing records in this dataset, filed from 2020-09-21 to 2024-05-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2024 Q3 · USD

Exact inputs and evidence

Operating cash flow

-264 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -673962 USD Source
  • Operating Cash Flow: -410426 USD Source
Cash and cash equivalents
583 thousand USD Source
Exact value

583015 USD

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

71068356 shares

Reported share-count change

72.23% · 29.8 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
  • 41264710 shares · 2023-03-31· Source
  • 71068356 shares · 2024-03-31· 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

10.7 thousand USD

2023-04-01 – 2024-03-31

Exact inputs and evidence
  • Revenue: 0 USD · 2022-07-01 – 2023-06-30 Source
  • Revenue: 0 USD · 2022-07-01 – 2023-03-31 Source
  • Revenue: 0 USD · 2023-07-01 – 2023-09-30 Source
  • Revenue: 10731 USD · 2023-10-01 – 2023-12-31 Source
  • Revenue: 0 USD · 2024-01-01 – 2024-03-31 Source

Net income

-10.6 million USD

2023-04-01 – 2024-03-31

Exact inputs and evidence
  • Net income: -10738393 USD · 2022-07-01 – 2023-06-30 Source
  • Net income: -7499635 USD · 2022-07-01 – 2023-03-31 Source
  • Net income: -4110014 USD · 2023-07-01 – 2023-09-30 Source
  • Net income: -2217137 USD · 2023-10-01 – 2023-12-31 Source
  • Net income: -1062163 USD · 2024-01-01 – 2024-03-31 Source

Operating cash flow

-1.13 million USD

2023-04-01 – 2024-03-31

Exact inputs and evidence
  • Operating cash flow: -1645851 USD · 2022-07-01 – 2023-06-30 Source
  • Operating cash flow: -1189218 USD · 2022-07-01 – 2023-03-31 Source
  • Operating cash flow: -281246 USD · 2023-07-01 – 2023-09-30 Source
  • Operating cash flow: -410426 USD · 2023-07-01 – 2023-12-31 Source
  • Operating cash flow: -281246 USD · 2023-07-01 – 2023-09-30 Source
  • Operating cash flow: -673962 USD · 2023-07-01 – 2024-03-31 Source
  • Operating cash flow: -410426 USD · 2023-07-01 – 2023-12-31 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: 2024-05-17.

Financial data available through: 2023-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2023-06-30
  • Operating income: 3 of 11 periods available· newest 2023-06-30
  • Net income: 4 of 11 periods available· newest 2023-06-30
  • Operating cash flow: 4 of 11 periods available· newest 2023-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2023-06-30
  • Total assets: 4 of 11 periods available· newest 2023-06-30
  • Total liabilities: 4 of 11 periods available· newest 2023-06-30
  • Current assets: 4 of 11 periods available· newest 2023-06-30
  • Current liabilities: 3 of 11 periods available· newest 2022-06-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2021-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2023-06-30

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

    -100%

    Prior period

    USD 3,550

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 3550 = -3550 USD

    3550 USD · 2021-07-01 – 2022-06-30

    Inspect prior input Prior source

    0 USD · 2022-07-01 – 2023-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 7.59 million

    Prior period

    −USD 3.15 million

    –

    Current period

    −USD 10.74 million

    –

    Exact inputs and evidence

    -10738393 − -3147901 = -7590492 USD

    -3147901 USD · 2021-07-01 – 2022-06-30

    Inspect prior input Prior source

    -10738393 USD · 2022-07-01 – 2023-06-30

    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

    −USD 27,325

    Prior period

    −USD 1.62 million

    –

    Current period

    −USD 1.65 million

    –

    Exact inputs and evidence

    -1645851 − -1618526 = -27325 USD

    -1618526 USD · 2021-07-01 – 2022-06-30

    Inspect prior input Prior source

    -1645851 USD · 2022-07-01 – 2023-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 6,577

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 6577 = -6577 USD

    6577 USD · 2021-07-01 – 2022-06-30

    Inspect prior input Prior source

    0 USD · 2022-07-01 – 2023-06-30

    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.

2023 2022-07-01 – 2023-06-30

  • Revenue USD 0
  • Cost of revenue USD 0
  • Operating expenses USD 5.83 million
  • Other operating costs Derived USD 0
  • Operating income −USD 5.83 million
  • Tax, interest and other Derived USD 4.91 million
  • Net income −USD 10.74 million

Cash

  • Operating cash flow −USD 1.65 million
  • Capital expenditure USD 0
  • Free cash flow Derived −USD 1.65 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Operating loss: operating costs were 8,332% of revenue.
  • 2022 Operating loss: operating costs were 86,910% of revenue.
  • 2023 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2019-07-01 – 2020-06-302325 UnavailableUnavailableUnavailable-77202 Unavailable
Source
2021 2020-07-01 – 2021-06-308100 674918 Derived -666818 256362 Derived -923180 -578415 Derived
Source
2022 2021-07-01 – 2022-06-303550 3085319 Derived -3081769 66132 Derived -3147901 -1625103 Derived
Source
2023 2022-07-01 – 2023-06-300 5830693 Derived -5830693 4907700 Derived -10738393 -1645851 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 0 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.8.7K6.6K4.4K2.2K0.02020202120222023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue2325
2021Revenue8100
2022Revenue3550
2023Revenue0

Revenue growth

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

-100% 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.276%175%74%-27%-128%2020202120222023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year248.4%
2022Year over year-56.2%
2023Year over year-100%

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 -86,810.4% 2022
Net margin -88,673.3% 2022
Free cash flow margin -45,777.5% 2022
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.7,094%-18,621%-44,337%-70,052%-95,767%2020-06-30202120222023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020-06-30Operating marginNot reported
2021Operating margin-8,232.3%
2022Operating margin-86,810.4%
2023Operating marginNot reported
2020Net margin-3,320.5%
2021Net margin-11,397.3%
2022Net margin-88,673.3%
2023Net marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow margin-7,140.9%
2022Free cash flow margin-45,777.5%
2023Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.6M 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.131.7K-345.6K-822.9K-1.3M-1.8M2020202120222023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-45690
2021Operating cash flow-578415
2022Operating cash flow-1618526
2023Operating cash flow-1645851

Free cash flow

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

USD -1.6M 2023
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.131.7K-345.6K-822.9K-1.3M-1.8M2020202120222023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flowUnavailable
2021Free cash flow-578415
2022Free cash flow-1625103
2023Free cash flow-1645851

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.

431.6% 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.466%350%233%117%0%2020202120222023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets16.3%
2021Liabilities / assets5.9%
2022Liabilities / assets12.5%
2023Liabilities / assets431.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.36× 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.16.52×12.39×8.26×4.13×0.00×2020202120222023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities4.85×
2021Current assets / current liabilities15.3×
2022Current assets / current liabilities1.36×
2023Current assets / current liabilitiesNot reported

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 2019-07-01 – 2020-06-30
−USD 77,202
Exact value

Exact value: -77202 USD

2019-07-01 – 2020-06-30: -77202 USD Inspect Net Income Open source
Share or cite

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

−USD 45,690
Exact value

Exact value: -45690 USD

2019-07-01 – 2020-06-30: -45690 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 2020-07-01 – 2021-06-30
−USD 923,180
Exact value

Exact value: -923180 USD

2020-07-01 – 2021-06-30: -923180 USD Inspect Net Income Open source
Share or cite

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

−USD 578,415
Exact value

Exact value: -578415 USD

2020-07-01 – 2021-06-30: -578415 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

2020-07-01 – 2021-06-30: 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 578,415
Calculation and evidence

-578415 − 0 USD

Exact free cash flow: -578415 USD

Share or cite

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

2022 2021-07-01 – 2022-06-30
−USD 3.15 million
Exact value

Exact value: -3147901 USD

2021-07-01 – 2022-06-30: -3147901 USD Inspect Net Income Open source
Share or cite

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

−USD 1.62 million
Exact value

Exact value: -1618526 USD

2021-07-01 – 2022-06-30: -1618526 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 6,577
Exact value

Exact value: 6577 USD

2021-07-01 – 2022-06-30: 6577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.63 million
Calculation and evidence

-1618526 − 6577 USD

Exact free cash flow: -1625103 USD

Share or cite

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

2023 2022-07-01 – 2023-06-30
−USD 10.74 million
Exact value

Exact value: -10738393 USD

2022-07-01 – 2023-06-30: -10738393 USD Inspect Net Income Open source
Share or cite

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

−USD 1.65 million
Exact value

Exact value: -1645851 USD

2022-07-01 – 2023-06-30: -1645851 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

2022-07-01 – 2023-06-30: 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 1.65 million
Calculation and evidence

-1645851 − 0 USD

Exact free cash flow: -1645851 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.

26 filings · 747 latest values · 747 originally reported values

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

Identifiers: 0001815632, 1815632, edgar:1815632

Also known as TEGO CYBER INC., Tego Cyber, Inc.