Jones Soda Co

EDGAR

Annual consolidated revenue for 2025: about USD 25.3M, using the latest reported figures. The previous period, 2024, was about USD 17.79M.

Watchlist

Latest quarter

Revenue

10.2 million USD

2026 Q2 · USD

Exact inputs and evidence

Operating margin

-5.16%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -525000 USD Source
  • Revenue: 10168000 USD Source

Operating cash flow

-2.01 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2855000 USD Source
  • Operating Cash Flow: -848000 USD Source

Free cash flow

-2.02 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2855000 USD Source
  • Operating Cash Flow: -848000 USD Source
  • Capital Expenditure: 33000 USD Source
  • Capital Expenditure: 23000 USD Source
Cash and cash equivalents
2.4 million USD Source
Exact value

2400000 USD

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

118780917 shares

Reported share-count change

1.90% · 2.21 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
  • 116567152 shares · 2025-06-30· Source
  • 118780917 shares · 2026-06-30· 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: 2026-08-13.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2025-12-31
  • Operating income: 6 of 11 periods available· newest 2025-12-31
  • Net income: 6 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2025-12-31
  • Total assets: 6 of 11 periods available· newest 2025-12-31
  • Total liabilities: 6 of 11 periods available· newest 2025-12-31
  • Current assets: 6 of 11 periods available· newest 2025-12-31
  • Current liabilities: 6 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2025-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2025-12-31

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

    +42.2%

    Prior period

    USD 17.79 million

    –

    Current period

    USD 25.3 million

    –

    Exact inputs and evidence

    25303000 − 17793000 = 7510000 USD

    17793000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    25303000 USD · 2025-01-01 – 2025-12-31

    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 8.12 million

    Prior period

    −USD 9.9 million

    –

    Current period

    −USD 1.78 million

    –

    Exact inputs and evidence

    -1779000 − -9895000 = 8116000 USD

    -9895000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -1779000 USD · 2025-01-01 – 2025-12-31

    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 4.9 million

    Prior period

    −USD 6.2 million

    –

    Current period

    −USD 1.3 million

    –

    Exact inputs and evidence

    -1300000 − -6200000 = 4900000 USD

    -6200000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -1300000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,581.5%

    Prior period

    USD 27,000

    –

    Current period

    USD 454,000

    –

    Exact inputs and evidence

    454000 − 27000 = 427000 USD

    27000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    454000 USD · 2025-01-01 – 2025-12-31

    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.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 25.3 million 100% of revenue
  • Cost of revenue USD 18.54 million 73% of revenue
  • Operating expenses USD 11.53 million 46% of revenue
  • Operating income −USD 4.77 million −19% of revenue
  • Tax, interest and other Derived −USD 2.99 million −12% of revenue
  • Net income −USD 1.78 million −7% of revenue

Cash

  • Operating cash flow −USD 1.3 million −5.1% of revenue
  • Capital expenditure USD 454,000 1.8% of revenue
  • Free cash flow Derived −USD 1.75 million −6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 124% of revenue.
  • 2021 Operating loss: operating costs were 113% of revenue.
  • 2022 Operating loss: operating costs were 132% of revenue.
  • 2023 Operating loss: operating costs were 129% of revenue.
  • 2024 Operating loss: operating costs were 155% of revenue.
  • 2025 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
2020 2020-01-01 – 2020-12-3111895000 14723000 Derived -2828000 172000 Derived -3000000 -1714000 Derived
Source
2021 2021-01-01 – 2021-12-3114792000 16699000 Derived -1907000 -107000 Derived -1800000 -3435000 Derived
Source
2022 2022-01-01 – 2022-12-3119085000 25178000 Derived -6093000 307000 Derived -6400000 -6029000 Derived
Source
2023 2023-01-01 – 2023-12-3116669000 21547000 Derived -4878000 22000 Derived -4900000 -3873000 Derived
Source
2024 2024-01-01 – 2024-12-3117793000 27524000 Derived -9731000 164000 Derived -9895000 -6227000 Derived
Source
2025 2025-01-01 – 2025-12-3125303000 30069000 Derived -4766000 -2987000 Derived -1779000 -1754000 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 25.3M 2025
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.27.3M20.5M13.7M6.8M0.0202020232025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue11895000
2021Revenue14792000
2022Revenue19085000
2023Revenue16669000
2024Revenue17793000
2025Revenue25303000

Revenue growth

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

42.2% 2025
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.47%31%15%-1%-17%202020232025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year24.4%
2022Year over year29%
2023Year over year-12.7%
2024Year over year6.7%
2025Year over year42.2%

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 -18.8% 2025
Net margin -7% 2025
Free cash flow margin -6.9% 2025
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.4%-12%-28%-44%-60%202020232025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-23.8%
2021Operating margin-12.9%
2022Operating margin-31.9%
2023Operating margin-29.3%
2024Operating margin-54.7%
2025Operating margin-18.8%
2020Net margin-25.2%
2021Net margin-12.2%
2022Net margin-33.5%
2023Net margin-29.4%
2024Net margin-55.6%
2025Net margin-7%
2020Free cash flow margin-14.4%
2021Free cash flow margin-23.2%
2022Free cash flow margin-31.6%
2023Free cash flow margin-23.2%
2024Free cash flow margin-35%
2025Free cash flow margin-6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2025
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.496.0K-1.3M-3.1M-4.9M-6.7M202020232025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-1500000
2021Operating cash flow-3400000
2022Operating cash flow-6000000
2023Operating cash flow-3800000
2024Operating cash flow-6200000
2025Operating cash flow-1300000

Free cash flow

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

USD -1.8M 2025
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.498.2K-1.3M-3.1M-4.9M-6.7M202020232025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-1714000
2021Free cash flow-3435000
2022Free cash flow-6029000
2023Free cash flow-3873000
2024Free cash flow-6227000
2025Free cash flow-1754000

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.

90.4% 2025
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.98%73%49%24%0%202020232025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets51.6%
2021Liabilities / assets58.6%
2022Liabilities / assets22.1%
2023Liabilities / assets23.8%
2024Liabilities / assets74.7%
2025Liabilities / assets90.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.96× 2025
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.4.85×3.64×2.42×1.21×0.00×202020232025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities3.32×
2021Current assets / current liabilities2.34×
2022Current assets / current liabilities4.49×
2023Current assets / current liabilities4.07×
2024Current assets / current liabilities1.32×
2025Current assets / current liabilities0.96×

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 2020-01-01 – 2020-12-31
−USD 3 million
Exact value

Exact value: -3000000 USD

2020-01-01 – 2020-12-31: -3000000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.5 million
Exact value

Exact value: -1500000 USD

2020-01-01 – 2020-12-31: -1500000 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 214,000
Exact value

Exact value: 214000 USD

2020-01-01 – 2020-12-31: 214000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.71 million
Calculation and evidence

-1500000 − 214000 USD

Exact free cash flow: -1714000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 1.8 million
Exact value

Exact value: -1800000 USD

2021-01-01 – 2021-12-31: -1800000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.4 million
Exact value

Exact value: -3400000 USD

2021-01-01 – 2021-12-31: -3400000 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 35,000
Exact value

Exact value: 35000 USD

2021-01-01 – 2021-12-31: 35000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.44 million
Calculation and evidence

-3400000 − 35000 USD

Exact free cash flow: -3435000 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
−USD 6.4 million
Exact value

Exact value: -6400000 USD

2022-01-01 – 2022-12-31: -6400000 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 million
Exact value

Exact value: -6000000 USD

2022-01-01 – 2022-12-31: -6000000 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 29,000
Exact value

Exact value: 29000 USD

2022-01-01 – 2022-12-31: 29000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.03 million
Calculation and evidence

-6000000 − 29000 USD

Exact free cash flow: -6029000 USD

Share or cite

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

2023 2023-01-01 – 2023-12-31
−USD 4.9 million
Exact value

Exact value: -4900000 USD

2023-01-01 – 2023-12-31: -4900000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.8 million
Exact value

Exact value: -3800000 USD

2023-01-01 – 2023-12-31: -3800000 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 73,000
Exact value

Exact value: 73000 USD

2023-01-01 – 2023-12-31: 73000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.87 million
Calculation and evidence

-3800000 − 73000 USD

Exact free cash flow: -3873000 USD

Share or cite

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

2024 2024-01-01 – 2024-12-31
−USD 9.9 million
Exact value

Exact value: -9895000 USD

2024-01-01 – 2024-12-31: -9895000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.2 million
Exact value

Exact value: -6200000 USD

2024-01-01 – 2024-12-31: -6200000 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 27,000
Exact value

Exact value: 27000 USD

2024-01-01 – 2024-12-31: 27000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.23 million
Calculation and evidence

-6200000 − 27000 USD

Exact free cash flow: -6227000 USD

Share or cite

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

2025 2025-01-01 – 2025-12-31
−USD 1.78 million
Exact value

Exact value: -1779000 USD

2025-01-01 – 2025-12-31: -1779000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.3 million
Exact value

Exact value: -1300000 USD

2025-01-01 – 2025-12-31: -1300000 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 454,000
Exact value

Exact value: 454000 USD

2025-01-01 – 2025-12-31: 454000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.75 million
Calculation and evidence

-1300000 − 454000 USD

Exact free cash flow: -1754000 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.

138 filings · 5,571 latest values · 5,571 originally reported values

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

Identifiers: 0001083522, 1083522, JSDA, edgar:1083522, jsda

Also known as JONES SODA CO, JONES SODA CO., Jones Soda Co, Jones Soda Co., URBAN JUICE & SODA CO LTD /WY/