Cybrdi, Inc.

EDGAR

90 filing records in this dataset, filed from 1995-03-06 to 2014-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

112 thousand USD

2014 Q3 · USD

Exact inputs and evidence

Operating margin

-84.6%

2014 Q3 · %

Exact inputs and evidence
  • Operating Income: -94693 USD Source
  • Revenue: 111929 USD Source

Operating cash flow

-58.1 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 425545 USD Source
  • Operating Cash Flow: 483692 USD Source

Free cash flow

-59.6 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 425545 USD Source
  • Operating Cash Flow: 483692 USD Source
  • Capital Expenditure: 9133 USD Source
  • Capital Expenditure: 7702 USD Source
Cash and cash equivalents
68.2 thousand USD Source
Exact value

68244 USD

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

120225323 shares

Reported share-count change

0.00% · 0 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
  • 120225323 shares · 2013-09-30· Source
  • 120225323 shares · 2014-09-30· 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

498 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 574261 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 422820 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 148786 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 85519 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 111929 USD · 2014-07-01 – 2014-09-30 Source

Net income

-591 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -548366 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -394923 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -233133 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -125967 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -78226 USD · 2014-07-01 – 2014-09-30 Source

Capital expenditure

11.7 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Capital expenditure: 12722 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 10185 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 7702 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 7702 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 7702 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 9133 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 7702 USD · 2014-01-01 – 2014-06-30 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: 2014-11-19.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2013-12-31
  • Operating income: 11 of 11 periods available· newest 2013-12-31
  • Net income: 11 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-12-31
  • Total assets: 11 of 11 periods available· newest 2013-12-31
  • Total liabilities: 10 of 11 periods available· newest 2013-12-31
  • Current assets: 11 of 11 periods available· newest 2013-12-31
  • Current liabilities: 10 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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

    -26.7%

    Prior period

    USD 783,175

    –

    Current period

    USD 574,261

    –

    Exact inputs and evidence

    574261 − 783175 = -208914 USD

    783175 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    574261 USD · 2013-01-01 – 2013-12-31

    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 18,566

    Prior period

    −USD 529,800

    –

    Current period

    −USD 548,366

    –

    Exact inputs and evidence

    -548366 − -529800 = -18566 USD

    -529800 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -548366 USD · 2013-01-01 – 2013-12-31

    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 1.09 million

    Prior period

    −USD 49,765

    –

    Current period

    −USD 1.14 million

    –

    Exact inputs and evidence

    -1136646 − -49765 = -1086881 USD

    -49765 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -1136646 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +9.9%

    Prior period

    USD 11,573

    –

    Current period

    USD 12,722

    –

    Exact inputs and evidence

    12722 − 11573 = 1149 USD

    11573 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    12722 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 574,261 100% of revenue
  • Cost of revenue USD 390,410 68% of revenue
  • Operating expenses USD 726,176 126% of revenue
  • Operating income −USD 542,325 −94% of revenue
  • Tax, interest and other Derived USD 6,041 1.1% of revenue
  • Net income −USD 548,366 −95% of revenue

Cash

  • Operating cash flow −USD 1.14 million −198% of revenue
  • Capital expenditure USD 12,722 2.2% of revenue
  • Free cash flow Derived −USD 1.15 million −200% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 32%65%
  • 2005 32%67%
  • 2006 Operating loss: operating costs were 179% of revenue.
  • 2007 Operating loss: operating costs were 167% of revenue.
  • 2008 Operating loss: operating costs were 179% of revenue.
  • 2009 Operating loss: operating costs were 138% of revenue.
  • 2010 Operating loss: operating costs were 207% of revenue.
  • 2011 Operating loss: operating costs were 234% of revenue.
  • 2012 Operating loss: operating costs were 155% of revenue.
  • 2013 Operating loss: operating costs were 194% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-311533043 994383 Derived 538660 49827 Derived 488833 Unavailable
Source
2005 2005-01-01 – 2005-12-311427799 961846 Derived 465953 460825 Derived 5128 Unavailable
Source
2006 2006-01-01 – 2006-12-31542286 968284 Derived -425998 -238943 Derived -187055 Unavailable
Source
2007 2007-01-01 – 2007-12-31670616 1120289 Derived -449673 -160989 Derived -288684 Unavailable
Source
2008 2008-01-01 – 2008-12-31505565 904846 Derived -399281 -200408 Derived -198873 Unavailable
Source
2009 2009-01-01 – 2009-12-311473621 2035973 Derived -562352 34594 Derived -596946 Unavailable
Source
2010 2010-01-01 – 2010-12-31819733 1692987 Derived -873254 -122514 Derived -750740 9017 Derived
Source
2011 2011-01-01 – 2011-12-31546258 1276278 Derived -730020 -130259 Derived -599761 306185 Derived
Source
2012 2012-01-01 – 2012-12-31783175 1214925 Derived -431750 98050 Derived -529800 -61338 Derived
Source
2013 2013-01-01 – 2013-12-31574261 1116586 Derived -542325 6041 Derived -548366 -1149368 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 574.3K 2013
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.1.7M1.2M827.8K413.9K0.0200420092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue1533043
2005Revenue1427799
2006Revenue542286
2007Revenue670616
2008Revenue505565
2009Revenue1473621
2010Revenue819733
2011Revenue546258
2012Revenue783175
2013Revenue574261

Revenue growth

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

-26.7% 2013
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.212%138%65%-9%-82%200420092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year-6.9%
2006Year over year-62%
2007Year over year23.7%
2008Year over year-24.6%
2009Year over year191.5%
2010Year over year-44.4%
2011Year over year-33.4%
2012Year over year43.4%
2013Year over year-26.7%

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 -94.4% 2013
Net margin -95.5% 2013
Free cash flow margin -200.1% 2013
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.77%2%-72%-146%-221%200420092013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin35.1%
2005Operating margin32.6%
2006Operating margin-78.6%
2007Operating margin-67.1%
2008Operating margin-79%
2009Operating margin-38.2%
2010Operating margin-106.5%
2011Operating margin-133.6%
2012Operating margin-55.1%
2013Operating margin-94.4%
2004Net margin31.9%
2005Net margin0.4%
2006Net margin-34.5%
2007Net margin-43%
2008Net margin-39.3%
2009Net margin-40.5%
2010Net margin-91.6%
2011Net margin-109.8%
2012Net margin-67.6%
2013Net margin-95.5%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin1.1%
2011Free cash flow margin56.1%
2012Free cash flow margin-7.8%
2013Free cash flow margin-200.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2013
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.513.2K70.2K-372.8K-815.8K-1.3M200420092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow81148
2011Operating cash flow391012
2012Operating cash flow-49765
2013Operating cash flow-1136646

Free cash flow

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

USD -1.1M 2013
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.422.6K518.9-421.6K-843.7K-1.3M200420092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flow9017
2011Free cash flow306185
2012Free cash flow-61338
2013Free cash flow-1149368

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.

61.5% 2013
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.66%50%33%17%0%200420092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets28.5%
2005Liabilities / assets30.8%
2006Liabilities / assets26.4%
2007Liabilities / assets48.6%
2008Liabilities / assets45%
2009Liabilities / assets48.2%
2010Liabilities / assets51.1%
2011Liabilities / assets53.3%
2012Liabilities / assets58%
2013Liabilities / assets61.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.33× 2013
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.13.50×10.13×6.75×3.38×0.00×200420092013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilities6.75×
2006Current assets / current liabilities12.5×
2007Current assets / current liabilities0.86×
2008Current assets / current liabilities0.6×
2009Current assets / current liabilities0.68×
2010Current assets / current liabilities0.47×
2011Current assets / current liabilities0.4×
2012Current assets / current liabilities0.35×
2013Current assets / current liabilities0.33×

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
2004 2004-01-01 – 2004-12-31
USD 488,833
Exact value

Exact value: 488833 USD

2004-01-01 – 2004-12-31: 488833 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
USD 5,128
Exact value

Exact value: 5128 USD

2005-01-01 – 2005-12-31: 5128 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
−USD 187,055
Exact value

Exact value: -187055 USD

2006-01-01 – 2006-12-31: -187055 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
−USD 288,684
Exact value

Exact value: -288684 USD

2007-01-01 – 2007-12-31: -288684 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 198,873
Exact value

Exact value: -198873 USD

2008-01-01 – 2008-12-31: -198873 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 596,946
Exact value

Exact value: -596946 USD

2009-01-01 – 2009-12-31: -596946 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 750,740
Exact value

Exact value: -750740 USD

2010-01-01 – 2010-12-31: -750740 USD Inspect Net Income Open source
Share or cite

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

USD 81,148
Exact value

Exact value: 81148 USD

2010-01-01 – 2010-12-31: 81148 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 72,131
Exact value

Exact value: 72131 USD

2010-01-01 – 2010-12-31: 72131 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9,017
Calculation and evidence

81148 − 72131 USD

Exact free cash flow: 9017 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 599,761
Exact value

Exact value: -599761 USD

2011-01-01 – 2011-12-31: -599761 USD Inspect Net Income Open source
Share or cite

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

USD 391,012
Exact value

Exact value: 391012 USD

2011-01-01 – 2011-12-31: 391012 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 84,827
Exact value

Exact value: 84827 USD

2011-01-01 – 2011-12-31: 84827 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 306,185
Calculation and evidence

391012 − 84827 USD

Exact free cash flow: 306185 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 529,800
Exact value

Exact value: -529800 USD

2012-01-01 – 2012-12-31: -529800 USD Inspect Net Income Open source
Share or cite

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

−USD 49,765
Exact value

Exact value: -49765 USD

2012-01-01 – 2012-12-31: -49765 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 11,573
Exact value

Exact value: 11573 USD

2012-01-01 – 2012-12-31: 11573 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 61,338
Calculation and evidence

-49765 − 11573 USD

Exact free cash flow: -61338 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 548,366
Exact value

Exact value: -548366 USD

2013-01-01 – 2013-12-31: -548366 USD Inspect Net Income Open source
Share or cite

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

−USD 1.14 million
Exact value

Exact value: -1136646 USD

2013-01-01 – 2013-12-31: -1136646 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 12,722
Exact value

Exact value: 12722 USD

2013-01-01 – 2013-12-31: 12722 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.15 million
Calculation and evidence

-1136646 − 12722 USD

Exact free cash flow: -1149368 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.

90 filings · 1,221 latest values · 1,221 originally reported values

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

Identifiers: 0000019002, 19002, cydi, edgar:19002

Also known as CERTRON CORP, Cybrdi, Inc.