We are conducting system maintenance, which may temporarily affect some services and our ability to answer phone calls. For urgent queries, please contact us via email using the addresses on our contact page. We appreciate your patience and are working to restore full services promptly. Thank you for your cooperation!
0
Signin
countryflagUS

18889881171

MSFT 416.99 -0.2798% AAPL 236.12 0.4766% NVDA 141.89 2.8188% GOOGL 163.9 0.2937% GOOG 165.62 0.3453% AMZN 188.49 -0.2646% META 572.8 -0.6366% AVGO 179.26 -0.3502% TSLA 217.715 -1.3525% TSM 201.3996 0.3086% LLY 907.515 -1.1389% V 287.48 -1.0804% JPM 223.49 -0.8342% UNH 572.61 0.5267% NVO 117.1969 -0.7563% WMT 81.0075 -0.372% LVMUY 132.13 -2.3429% XOM 120.405 0.3291% LVMHF 664.5 -1.9483% MA 515.685 -0.1269%

Scryb Inc

Technology US SCYRF

0.0219USD
0.01(173.75%)

Last update at 2024-10-21T17:54:00Z

Day Range

0.020.02
LowHigh

52 Week Range

0.020.12
LowHigh

Fundamentals

  • Previous Close 0.008
  • Market Cap5.02M
  • Volume1000
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-17.94122M
  • Revenue TTM1.57M
  • Revenue Per Share TTM0.006
  • Gross Profit TTM -0.05554M
  • Diluted EPS TTM-0.04

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Type yearly yearly yearly yearly yearly
Date 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Income before tax -11.14401M -17.25328M -7.11908M -8.09111M -8.10421M
Minority interest - - 0.00000M 0.07M -
Net income -11.14401M -17.25328M -7.11908M -8.02020M -8.10421M
Selling general administrative 9.25M 17.12M 5.58M 4.20M 6.97M
Selling and marketing expenses - - - - -
Gross profit - - - - -
Reconciled depreciation 0.95M 0.85M 0.41M 1.18M 0.91M
Ebit -9.93912M -13.49197M -5.67193M -6.09559M -7.66020M
Ebitda -10.11129M -16.27882M -6.34949M -6.83932M -7.19449M
Depreciation and amortization - - - - -
Non operating income net other - - - - -
Operating income -10.25740M -17.33102M -6.56506M -6.29000M -8.10421M
Other operating expenses - - - - -
Interest expense 0.08M 0.13M 0.36M 0.07M 0.00000M
Tax provision - - - - -
Interest income - - - - -
Net interest income -0.08237M -0.12523M -0.36331M -0.07472M -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - - - -
Total revenue 0.66M 1.10M 0.00000M 0.00000M 0.00000M
Total operating expenses 10.92M 18.43M 6.57M 6.29M 8.10M
Cost of revenue - - - - -
Total other income expense net -0.80424M 0.20M -0.19070M -1.72638M -
Discontinued operations - - - - -
Net income from continuing ops -11.14401M -17.25328M -7.11908M -8.09111M -8.10421M
Net income applicable to common shares -11.14401M -17.25328M -7.11908M -8.02020M -8.10421M
Preferred stock and other adjustments - - - - -
Breakdown 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Type yearly yearly yearly yearly yearly
Date 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Total assets 11.22M 18.07M 2.85M 2.53M 7.32M
Intangible assets 5.50M 6.20M 0.06M 0.32M 4.24M
Earning assets - - - - -
Other current assets - - - - -
Total liab 5.48M 1.21M 1.98M 1.12M 0.54M
Total stockholder equity 5.74M 16.86M 0.87M 1.41M 6.77M
Deferred long term liab - - - - -
Other current liab - - - - -
Common stock 44.58M 44.91M 21.96M 18.65M 16.89M
Capital stock 44.58M 44.91M 21.96M 18.65M 16.89M
Retained earnings -62.27958M -50.64802M -33.28110M -25.85257M -17.83237M
Other liab - - - - -
Good will - - - - -
Other assets 0.08M 0.07M 0.07M 0.07M 0.07M
Cash 0.37M 5.69M 0.90M 0.21M 2.30M
Cash and equivalents - - - - -
Total current liabilities 1.54M 0.85M 1.52M 0.66M 0.54M
Current deferred revenue - - - - -
Net debt 3.52M - 0.08M - -
Short term debt - - - - -
Short long term debt 0.06M 0.06M 0.90M - -
Short long term debt total - - - - -
Other stockholder equity 6.55M 7.66M 4.61M 3.21M 2.64M
Property plant equipment 0.45M 0.35M 0.46M 0.61M -
Total current assets 3.83M 9.08M 1.49M 0.39M 3.01M
Long term investments 1.37M 2.36M 0.76M 1.14M -
Net tangible assets 3.96M 10.66M 0.81M 1.09M 2.53M
Short term investments - - - - -
Net receivables 3.20M 2.91M 0.58M 0.16M 0.50M
Long term debt 3.83M 0.12M 0.08M - -
Inventory - - - - -
Accounts payable 1.33M 0.64M 0.53M 0.59M 0.54M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.08M 0.07M 0.07M 0.07M 0.07M
Deferred long term asset charges - - - - -
Non current assets total 7.39M 8.98M 1.36M 2.14M 4.31M
Capital lease obligations 0.26M 0.38M 0.47M 0.53M -
Long term debt total - - - - -
Breakdown 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Type yearly yearly yearly yearly yearly
Date 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30
Investments 0.32M -0.60000M -0.60000M -0.60000M -0.60000M
Change to liabilities 0.68M 0.12M 1.25M 0.05M 0.29M
Total cashflows from investing activities -0.02639M -1.14920M -1.14920M -0.22996M 0.49M
Net borrowings -0.12919M -0.01777M 0.97M -0.11100M -0.11100M
Total cash from financing activities -0.46000M 16.64M 3.15M 2.26M 5.49M
Change to operating activities 3.95M -0.47398M 0.00125M 0.11M -0.34699M
Net income -11.14401M -17.25328M -7.11908M -8.02020M -8.10421M
Change in cash -5.31887M 4.79M 0.68M -2.08358M 1.82M
Begin period cash flow 5.69M 0.90M 0.21M 2.30M 0.48M
End period cash flow 0.37M 5.69M 0.90M 0.21M 2.30M
Total cash from operating activities -4.83248M -10.70458M -2.46377M -4.11289M -4.16501M
Issuance of capital stock 0.00000M 6.35M 2.09M 2.24M 3.70M
Depreciation 0.27M 0.16M 0.39M 1.17M 0.91M
Other cashflows from investing activities - - - -0.00244M -0.00244M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables -0.29627M -2.32521M -0.07184M 0.37M -0.20226M
Sale purchase of stock -0.33081M -0.34276M - - -
Other cashflows from financing activities - - - 0.77M 1.52M
Change to netincome 1.02M 8.39M 3.07M 2.21M 3.29M
Capital expenditures 0.35M 0.05M 0.05M 0.15M 0.15M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 4.33M -2.68126M 1.18M 0.52M -0.25814M
Stock based compensation 0.21M 7.94M 2.26M 0.48M -
Other non cash items 0.03M -0.36334M 0.27M 0.08M 0.00943M
Free cash flow -5.18075M -10.75377M -2.46377M -4.34042M -4.16501M

Peer Comparison

Sector: Technology Industry: Software - Infrastructure

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
SCYRF
Scryb Inc		 0.01 173.75% 0.02 - - 3.44 1.00 3.11 -0.2863
MSFT
Microsoft Corporation		 -1.17 0.28% 416.99 37.32 29.94 13.03 12.45 13.06 24.59
ORCL
Oracle Corporation		 -1.135 0.65% 173.56 29.34 18.66 5.55 74.06 7.10 18.13
ADBE
Adobe Systems Incorporated		 2.36 0.48% 497.26 45.43 26.39 10.65 13.74 10.52 29.33
PANW
Palo Alto Networks Inc		 0.95 0.25% 375.78 44.57 45.05 11.98 20.70 11.82 77.11

Reports Covered

Stock Research & News

View All

Profile

Scryb Inc., a technology company, provides platform to power businesses and technologies, applied intelligence, real-time analytics, and actionable insights in Canada. It offers Cybeats On-Device platform, a supply chain cybersecurity and IoT device security; Software Bill of Materials Studio, a solution designed to manage and distribute software bill of materials in a single platform; Fionet Platform, an end-to-end, rapid testing and tracking technology solution for community-based or decentralized settings. The company was formerly known as Relay Medical Corp. and changed its name to Scryb Inc. in December 2021. Scryb Inc. is headquartered in Toronto, Canada.

Scryb Inc

65 International Blvd, Toronto, ON, Canada, M9W 6L9

Key Executives

Name Title Year Born
Mr. Yoav Raiter Chief Exec. Officer NA
Mr. W. Clark Kent Pres & Director NA
Mr. Christopher J. Hopkins C.A., CPA, CA, CPA, M.B.A., MBA Chief Financial Officer 1963
Ms. Jessica Kuhn Director of Operations NA
Mr. Igal Roytblat Chief Technology Officer NA
Mr. Tom Glawdel Ph.D. Chief Scientific Officer NA
Mr. Ian Fine VP of R&D and CTO of Fionet Rapid Response Group NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.