FICAAR, INC

EDGAR

31 filing records in this dataset, filed from 2002-04-15 to 2023-11-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

171 thousand USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-80.67%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -138345 USD Source
  • Revenue: 171488 USD Source

Operating cash flow

83.1 thousand USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8010 USD Source
  • Operating Cash Flow: -91108 USD Source
Cash and cash equivalents
38.2 thousand USD Source
Exact value

38200 USD

Long-term debt including current maturities
150 thousand USD Source
Exact value

150000 USD

Shares outstanding
50.5 million shares Source
Exact value

50467414 shares

Reported share-count change

4.81% · 2.32 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
  • 48151164 shares · 2022-09-30· Source
  • 50467414 shares · 2023-09-30· 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

1.38 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 1886666 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 1468447 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 418765 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 374658 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 171488 USD · 2023-07-01 – 2023-09-30 Source

Net income

-497 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -2421493 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -2087299 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: 359662 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -371980 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -150909 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-323 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -1763799 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -1448818 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -111848 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -91108 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -111848 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -8010 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -91108 USD · 2023-01-01 – 2023-06-30 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: 2023-11-15.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2022-12-31
  • Operating income: 6 of 11 periods available· newest 2022-12-31
  • Net income: 7 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2022-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2022-12-31
  • Total liabilities: 4 of 11 periods available· newest 2022-12-31
  • Current assets: 4 of 11 periods available· newest 2022-12-31
  • Current liabilities: 4 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2022-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2022-12-31

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

    +151%

    Prior period

    USD 751,773

    –

    Current period

    USD 1.89 million

    –

    Exact inputs and evidence

    1886666 − 751773 = 1134893 USD

    751773 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1886666 USD · 2022-01-01 – 2022-12-31

    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 828,800

    Prior period

    −USD 1.59 million

    –

    Current period

    −USD 2.42 million

    –

    Exact inputs and evidence

    -2421493 − -1592693 = -828800 USD

    -1592693 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -2421493 USD · 2022-01-01 – 2022-12-31

    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 936,843

    Prior period

    −USD 826,956

    –

    Current period

    −USD 1.76 million

    –

    Exact inputs and evidence

    -1763799 − -826956 = -936843 USD

    -826956 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -1763799 USD · 2022-01-01 – 2022-12-31

    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.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 1.89 million 100% of revenue
  • Cost of revenue USD 901,621 48% of revenue
  • Operating expenses USD 2.88 million 152% of revenue
  • Operating income −USD 1.89 million −100% of revenue
  • Tax, interest and other Derived USD 530,055 28% of revenue
  • Net income −USD 2.42 million −128% of revenue

Cash

  • Operating cash flow −USD 1.76 million −93% 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
  • 2019 Not shown: operating income or net income is not reported.
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Operating loss: operating costs were 205% of revenue.
  • 2022 Operating loss: operating costs were 200% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-310 31038 Derived -31038 7730 Derived -38768 Unavailable
Source
2020 2020-01-01 – 2020-12-310 16562 Derived -16562 8686 Derived -25248 Unavailable
Source
2021 2021-01-01 – 2021-12-31751773 1539428 Derived -787655 805038 Derived -1592693 Unavailable
Source
2022 2022-01-01 – 2022-12-311886666 3778104 Derived -1891438 530055 Derived -2421493 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 1.9M 2022
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.2.0M1.5M1.0M509.4K0.02019202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue0
2020Revenue0
2021Revenue751773
2022Revenue1886666

Revenue growth

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

151% 2022
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.163%122%82%41%0%2019202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2020Year over yearNo prior comparable period
2021Year over yearNo prior comparable period
2022Year over year151%

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 -100.3% 2022
Net margin -128.3% 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.17%-44%-106%-167%-229%2019202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating marginNot reported
2020Operating marginNot reported
2021Operating margin-104.8%
2022Operating margin-100.3%
2019Net marginNot reported
2020Net marginNot reported
2021Net margin-211.9%
2022Net margin-128.3%
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.8M 2022
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.141.1K-370.4K-881.9K-1.4M-1.9M2019202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow0
2020Operating cash flow0
2021Operating cash flow-826956
2022Operating cash flow-1763799

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
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free 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.

371.5% 2022
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.557%418%279%139%0%2019202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019Liabilities / assetsNot reported
2020Liabilities / assetsNot reported
2021Liabilities / assets515.9%
2022Liabilities / assets371.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.13× 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.0.17×0.12×0.08×0.04×0.00×2019202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019Current assets / current liabilities0×
2020Current assets / current liabilities0×
2021Current assets / current liabilities0.15×
2022Current assets / current liabilities0.13×

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
2016 2016-01-01 – 2016-12-31
−USD 9,698
Exact value

Exact value: -9698 USD

2016-01-01 – 2016-12-31: -9698 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.

2017 2017-01-01 – 2017-12-31
−USD 30,211
Exact value

Exact value: -30211 USD

2017-01-01 – 2017-12-31: -30211 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.

2018 2018-01-01 – 2018-12-31
−USD 43,737
Exact value

Exact value: -43737 USD

2018-01-01 – 2018-12-31: -43737 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.

2019 2019-01-01 – 2019-12-31
−USD 38,768
Exact value

Exact value: -38768 USD

2019-01-01 – 2019-12-31: -38768 USD Inspect Net Income 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

2019-01-01 – 2019-12-31: 0 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 25,248
Exact value

Exact value: -25248 USD

2020-01-01 – 2020-12-31: -25248 USD Inspect Net Income 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

2020-01-01 – 2020-12-31: 0 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 1.59 million
Exact value

Exact value: -1592693 USD

2021-01-01 – 2021-12-31: -1592693 USD Inspect Net Income Open source
Share or cite

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

−USD 826,956
Exact value

Exact value: -826956 USD

2021-01-01 – 2021-12-31: -826956 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 2.42 million
Exact value

Exact value: -2421493 USD

2022-01-01 – 2022-12-31: -2421493 USD Inspect Net Income Open source
Share or cite

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

−USD 1.76 million
Exact value

Exact value: -1763799 USD

2022-01-01 – 2022-12-31: -1763799 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.

31 filings · 1,107 latest values · 1,107 originally reported values

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

Identifiers: 0001144546, 1144546, FCAA, HWTR, edgar:1144546

Also known as FICAAR, INC, HFactor, Inc., HFactor, Inc., OWNERTEL INC