REFLECT SCIENTIFIC INC

EDGAR

105 filing records in this dataset, filed from 2000-10-12 to 2024-11-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

514 thousand USD

2024 Q3 · USD

Exact inputs and evidence

Operating margin

19.31%

2024 Q3 · %

Exact inputs and evidence
  • Operating Income: 99239 USD Source
  • Revenue: 514023 USD Source

Operating cash flow

-72.3 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -247543 USD Source
  • Operating Cash Flow: -175255 USD Source
Cash and cash equivalents
1.03 million USD Source
Exact value

1030408 USD

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

85664086 shares

Reported share-count change

0.53% · 450 thousand 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
  • 85214086 shares · 2023-09-30· Source
  • 85664086 shares · 2024-09-30· 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

1.72 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Revenue: 1080154 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 891385 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 428755 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 590071 USD · 2024-04-01 – 2024-06-30 Source
  • Revenue: 514023 USD · 2024-07-01 – 2024-09-30 Source

Net income

-29.4 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Net income: -459028 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -242663 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -31971 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: 108987 USD · 2024-04-01 – 2024-06-30 Source
  • Net income: 109930 USD · 2024-07-01 – 2024-09-30 Source

Operating cash flow

-309 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: -103976 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -42481 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -178527 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -175255 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -178527 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -247543 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -175255 USD · 2024-01-01 – 2024-06-30 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: 2024-11-12.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2023-12-31
  • Operating income: 11 of 11 periods available· newest 2023-12-31
  • Net income: 11 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2023-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2023-12-31
  • Total liabilities: 10 of 11 periods available· newest 2023-12-31
  • Current assets: 10 of 11 periods available· newest 2023-12-31
  • Current liabilities: 10 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2023-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 11 of 11 periods available· newest 2023-12-31

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

    -47.1%

    Prior period

    USD 2.04 million

    –

    Current period

    USD 1.08 million

    –

    Exact inputs and evidence

    1080154 − 2041297 = -961143 USD

    2041297 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    1080154 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -613.5%

    Prior period

    USD 89,396

    –

    Current period

    −USD 459,028

    –

    Exact inputs and evidence

    -459028 − 89396 = -548424 USD

    89396 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -459028 USD · 2023-01-01 – 2023-12-31

    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 11,979

    Prior period

    −USD 91,997

    –

    Current period

    −USD 103,976

    –

    Exact inputs and evidence

    -103976 − -91997 = -11979 USD

    -91997 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -103976 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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 2023-01-01 – 2023-12-31

  • Revenue USD 1.08 million 100% of revenue
  • Cost of revenue USD 483,733 45% of revenue
  • Operating expenses USD 1.06 million 98% of revenue
  • Operating income −USD 467,278 −43% of revenue
  • Tax, interest and other Derived −USD 8,250 −0.8% of revenue
  • Net income −USD 459,028 −42% of revenue

Cash

  • Operating cash flow −USD 103,976 −9.6% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Operating loss: operating costs were 147% of revenue.
  • 2015 Operating loss: operating costs were 144% of revenue.
  • 2016 Operating loss: operating costs were 121% of revenue.
  • 2017 Operating loss: operating costs were 138% of revenue.
  • 2018 Operating loss: operating costs were 116% of revenue.
  • 2019 Operating loss: operating costs were 112% of revenue.
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 Net income was higher than operating income, so the split is not drawn.
  • 2022 96%
  • 2023 Operating loss: operating costs were 143% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-311527927 2246523 Derived -718596 122213 Derived -840809 Unavailable
Source
2015 2015-01-01 – 2015-12-311037324 1497276 Derived -459952 -1295889 Derived 835937 Unavailable
Source
2016 2016-01-01 – 2016-12-311188610 1440212 Derived -251602 -35406 Derived -216196 Unavailable
Source
2017 2017-01-01 – 2017-12-311065777 1467966 Derived -402189 0 Derived -402189 Unavailable
Source
2018 2018-01-01 – 2018-12-311551985 1800847 Derived -248862 661 Derived -249523 Unavailable
Source
2019 2019-01-01 – 2019-12-311609241 1804074 Derived -194833 755 Derived -195588 Unavailable
Source
2020 2020-01-01 – 2020-12-312792623 2141618 Derived 651005 -9110 Derived 660115 Unavailable
Source
2021 2021-01-01 – 2021-12-312814670 1986870 Derived 827800 -111265 Derived 939065 Unavailable
Source
2022 2022-01-01 – 2022-12-312041297 1951199 Derived 90098 702 Derived 89396 Unavailable
Source
2023 2023-01-01 – 2023-12-311080154 1547432 Derived -467278 -8250 Derived -459028 Unavailable
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 1.1M 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.3.0M2.3M1.5M760.0K0.0201420192023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue1527927
2015Revenue1037324
2016Revenue1188610
2017Revenue1065777
2018Revenue1551985
2019Revenue1609241
2020Revenue2792623
2021Revenue2814670
2022Revenue2041297
2023Revenue1080154

Revenue growth

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

-47.1% 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.83%48%13%-22%-57%201420192023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over year18.7%
2015Year over year-32.1%
2016Year over year14.6%
2017Year over year-10.3%
2018Year over year45.6%
2019Year over year3.7%
2020Year over year73.5%
2021Year over year0.8%
2022Year over year-27.5%
2023Year over year-47.1%

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 -43.3% 2023
Net margin -42.5% 2023
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.91%52%13%-27%-66%201420192023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin-47%
2015Operating margin-44.3%
2016Operating margin-21.2%
2017Operating margin-37.7%
2018Operating margin-16%
2019Operating margin-12.1%
2020Operating margin23.3%
2021Operating margin29.4%
2022Operating margin4.4%
2023Operating margin-43.3%
2014Net margin-55%
2015Net margin80.6%
2016Net margin-18.2%
2017Net margin-37.7%
2018Net margin-16.1%
2019Net margin-12.2%
2020Net margin23.6%
2021Net margin33.4%
2022Net margin4.4%
2023Net margin-42.5%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -104K 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.906.2K635.0K363.7K92.4K-178.8K201420192023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow109840
2015Operating cash flow31913
2016Operating cash flow-18727
2017Operating cash flow-28106
2018Operating cash flow-14559
2019Operating cash flow335869
2020Operating cash flow-25218
2021Operating cash flow831382
2022Operating cash flow-91997
2023Operating cash flow-103976

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable
2023Free cash flowUnavailable

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.

29.1% 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.181%135%90%45%0%20142019-12-312023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets167.2%
2015Liabilities / assets21.5%
2016Liabilities / assets21.5%
2017Liabilities / assets12.6%
2018Liabilities / assets48.7%
2019-12-31Liabilities / assetsNot reportedNo source recorded
2020Liabilities / assets27.6%
2021Liabilities / assets12.1%
2022Liabilities / assets6.1%
2023Liabilities / assets29.1%

Current assets to current liabilities

Current assets divided by current liabilities.

3.97× 2023
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.16.81×12.61×8.41×4.20×0.00×20142019-12-312023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities0.53×
2015Current assets / current liabilities4.21×
2016Current assets / current liabilities4.15×
2017Current assets / current liabilities6.96×
2018Current assets / current liabilities1.86×
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded
2020Current assets / current liabilities5.96×
2021Current assets / current liabilities9.53×
2022Current assets / current liabilities15.57×
2023Current assets / current liabilities3.97×

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
2014 2014-01-01 – 2014-12-31
−USD 840,809
Exact value

Exact value: -840809 USD

2014-01-01 – 2014-12-31: -840809 USD Inspect Net Income Open source
Share or cite

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

USD 109,840
Exact value

Exact value: 109840 USD

2014-01-01 – 2014-12-31: 109840 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.

2015 2015-01-01 – 2015-12-31
USD 835,937
Exact value

Exact value: 835937 USD

2015-01-01 – 2015-12-31: 835937 USD Inspect Net Income Open source
Share or cite

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

USD 31,913
Exact value

Exact value: 31913 USD

2015-01-01 – 2015-12-31: 31913 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.

2016 2016-01-01 – 2016-12-31
−USD 216,196
Exact value

Exact value: -216196 USD

2016-01-01 – 2016-12-31: -216196 USD Inspect Net Income Open source
Share or cite

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

−USD 18,727
Exact value

Exact value: -18727 USD

2016-01-01 – 2016-12-31: -18727 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.

2017 2017-01-01 – 2017-12-31
−USD 402,189
Exact value

Exact value: -402189 USD

2017-01-01 – 2017-12-31: -402189 USD Inspect Net Income Open source
Share or cite

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

−USD 28,106
Exact value

Exact value: -28106 USD

2017-01-01 – 2017-12-31: -28106 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.

2018 2018-01-01 – 2018-12-31
−USD 249,523
Exact value

Exact value: -249523 USD

2018-01-01 – 2018-12-31: -249523 USD Inspect Net Income Open source
Share or cite

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

−USD 14,559
Exact value

Exact value: -14559 USD

2018-01-01 – 2018-12-31: -14559 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.

2019 2019-01-01 – 2019-12-31
−USD 195,588
Exact value

Exact value: -195588 USD

2019-01-01 – 2019-12-31: -195588 USD Inspect Net Income Open source
Share or cite

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

USD 335,869
Exact value

Exact value: 335869 USD

2019-01-01 – 2019-12-31: 335869 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.

2020 2020-01-01 – 2020-12-31
USD 660,115
Exact value

Exact value: 660115 USD

2020-01-01 – 2020-12-31: 660115 USD Inspect Net Income Open source
Share or cite

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

−USD 25,218
Exact value

Exact value: -25218 USD

2020-01-01 – 2020-12-31: -25218 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 2021-01-01 – 2021-12-31
USD 939,065
Exact value

Exact value: 939065 USD

2021-01-01 – 2021-12-31: 939065 USD Inspect Net Income Open source
Share or cite

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

USD 831,382
Exact value

Exact value: 831382 USD

2021-01-01 – 2021-12-31: 831382 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.

2022 2022-01-01 – 2022-12-31
USD 89,396
Exact value

Exact value: 89396 USD

2022-01-01 – 2022-12-31: 89396 USD Inspect Net Income Open source
Share or cite

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

−USD 91,997
Exact value

Exact value: -91997 USD

2022-01-01 – 2022-12-31: -91997 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.

2023 2023-01-01 – 2023-12-31
−USD 459,028
Exact value

Exact value: -459028 USD

2023-01-01 – 2023-12-31: -459028 USD Inspect Net Income Open source
Share or cite

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

−USD 103,976
Exact value

Exact value: -103976 USD

2023-01-01 – 2023-12-31: -103976 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.

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.

105 filings · 3,391 latest values · 3,391 originally reported values

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

Identifiers: 0001103090, 1103090, RSCF, edgar:1103090, rscf

Also known as COLE INC, REFLECT SCIENTIFIC INC, REFLECT SCIENTIFIC INC., REFLECT SCIENTIFIC, INC.