Iconic Brands, Inc.

EDGAR

57 filing records in this dataset, filed from 2008-03-25 to 2023-06-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.01 million USD

2023 Q1 · USD

Exact inputs and evidence

Operating margin

-118.85%

2023 Q1 · %

Exact inputs and evidence
  • Operating Income: -2394780 USD Source
  • Revenue: 2014919 USD Source

Operating cash flow

-681 thousand USD

2023 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -681421 USD Source
Cash and cash equivalents
213 thousand USD Source
Exact value

212622 USD

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

147001 USD

Shares outstanding
108 million shares Source
Exact value

107596138 shares

Reported share-count change

10.82% · 10.5 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
  • 97086968 shares · 2022-03-31· Source
  • 107596138 shares · 2023-03-31· 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

12.7 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Revenue: 6654221 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 3162422 USD · 2022-07-01 – 2022-09-30 Source
  • Revenue: 14745261 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 13863440 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 2014919 USD · 2023-01-01 – 2023-03-31 Source

Net income

-30.2 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Net income: -4091983 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -1918616 USD · 2022-07-01 – 2022-09-30 Source
  • Net income: -30806447 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -9162339 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -2533280 USD · 2023-01-01 – 2023-03-31 Source

Operating cash flow

-4.75 million USD

2022-04-01 – 2023-03-31

Exact inputs and evidence
  • Operating cash flow: -7890591 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -5726984 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -8933283 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -7890591 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -9794869 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -8933283 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -681421 USD · 2023-01-01 – 2023-03-31 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: 2023-06-29.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 6 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: 6 of 11 periods available· newest 2022-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2022-12-31
  • Total liabilities: 6 of 11 periods available· newest 2022-12-31
  • Current assets: 6 of 11 periods available· newest 2022-12-31
  • Current liabilities: 6 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 6 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

    +197.3%

    Prior period

    USD 4.96 million

    –

    Current period

    USD 14.75 million

    –

    Exact inputs and evidence

    14745261 − 4960016 = 9785245 USD

    4960016 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    14745261 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 20.3 million

    Prior period

    −USD 10.5 million

    –

    Current period

    −USD 30.81 million

    –

    Exact inputs and evidence

    -30806447 − -10504876 = -20301571 USD

    -10504876 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -30806447 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 5.7 million

    Prior period

    −USD 4.09 million

    –

    Current period

    −USD 9.79 million

    –

    Exact inputs and evidence

    -9794869 − -4090659 = -5704210 USD

    -4090659 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -9794869 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 14.75 million 100% of revenue
  • Cost of revenue USD 11.21 million 76% of revenue
  • Operating expenses USD 20.45 million 139% of revenue
  • Operating income −USD 16.92 million −115% of revenue
  • Tax, interest and other Derived USD 13.89 million 94% of revenue
  • Net income −USD 30.81 million −209% of revenue

Cash

  • Operating cash flow −USD 9.79 million −66% 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
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 Operating loss: operating costs were 499% of revenue.
  • 2019 Operating loss: operating costs were 375% of revenue.
  • 2020 Operating loss: operating costs were 212% of revenue.
  • 2021 Operating loss: operating costs were 307% of revenue.
  • 2022 Operating loss: operating costs were 215% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2017-01-01 – 2017-12-313219881 3051145 Derived 168736 -3797642 Derived 3966378 Unavailable
Source
2018 2018-01-01 – 2018-12-31566136 2825205 Derived -2259069 1898185 Derived -4157254 Unavailable
Source
2019 2019-01-01 – 2019-12-311210242 4541539 Derived -3331297 -424599 Derived -2906698 Unavailable
Source
2020 2020-01-01 – 2020-12-312848913 6047005 Derived -3198092 483472 Derived -3681564 Unavailable
Source
2021 2021-01-01 – 2021-12-314960016 15221601 Derived -10261585 243291 Derived -10504876 Unavailable
Source
2022 2022-01-01 – 2022-12-3114745261 31662217 Derived -16916956 13889491 Derived -30806447 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 14.7M 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.15.9M11.9M8.0M4.0M0.0201720202022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue3219881
2018Revenue566136
2019Revenue1210242
2020Revenue2848913
2021Revenue4960016
2022Revenue14745261

Revenue growth

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

197.3% 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.220%139%57%-24%-105%201720202022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over year-82.4%
2019Year over year113.8%
2020Year over year135.4%
2021Year over year74.1%
2022Year over year197.3%

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 -114.7% 2022
Net margin -208.9% 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.192%-57%-306%-554%-803%201720202022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin5.2%
2018Operating margin-399%
2019Operating margin-275.3%
2020Operating margin-112.3%
2021Operating margin-206.9%
2022Operating margin-114.7%
2017Net margin123.2%
2018Net margin-734.3%
2019Net margin-240.2%
2020Net margin-129.2%
2021Net margin-211.8%
2022Net margin-208.9%
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.8M 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.1.5M-1.5M-4.6M-7.6M-10.6M201720202022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow674030
2018Operating cash flow-1754639
2019Operating cash flow-2736732
2020Operating cash flow-1070853
2021Operating cash flow-4090659
2022Operating cash flow-9794869

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
2017Free cash flowUnavailable
2018Free cash flowUnavailable
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.

98% 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.690%518%345%173%0%201720202022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017Liabilities / assets176.3%
2018Liabilities / assets639.3%
2019Liabilities / assets80.9%
2020Liabilities / assets234.9%
2021Liabilities / assets62.3%
2022Liabilities / assets98%

Current assets to current liabilities

Current assets divided by current liabilities.

0.33× 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.0.81×0.61×0.41×0.20×0.00×201720202022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017Current assets / current liabilities0.75×
2018Current assets / current liabilities0.42×
2019Current assets / current liabilities0.7×
2020Current assets / current liabilities0.41×
2021Current assets / current liabilities0.26×
2022Current 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
2012 2012-01-01 – 2012-12-31
−USD 183,722
Exact value

Exact value: -183722 USD

2012-01-01 – 2012-12-31: -183722 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 3.97 million
Exact value

Exact value: 3966378 USD

2017-01-01 – 2017-12-31: 3966378 USD Inspect Net Income Open source
Share or cite

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

USD 674,030
Exact value

Exact value: 674030 USD

2017-01-01 – 2017-12-31: 674030 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 4.16 million
Exact value

Exact value: -4157254 USD

2018-01-01 – 2018-12-31: -4157254 USD Inspect Net Income Open source
Share or cite

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

−USD 1.75 million
Exact value

Exact value: -1754639 USD

2018-01-01 – 2018-12-31: -1754639 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 2.91 million
Exact value

Exact value: -2906698 USD

2019-01-01 – 2019-12-31: -2906698 USD Inspect Net Income Open source
Share or cite

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

−USD 2.74 million
Exact value

Exact value: -2736732 USD

2019-01-01 – 2019-12-31: -2736732 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 3.68 million
Exact value

Exact value: -3681564 USD

2020-01-01 – 2020-12-31: -3681564 USD Inspect Net Income Open source
Share or cite

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

−USD 1.07 million
Exact value

Exact value: -1070853 USD

2020-01-01 – 2020-12-31: -1070853 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 10.5 million
Exact value

Exact value: -10504876 USD

2021-01-01 – 2021-12-31: -10504876 USD Inspect Net Income Open source
Share or cite

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

−USD 4.09 million
Exact value

Exact value: -4090659 USD

2021-01-01 – 2021-12-31: -4090659 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 30.81 million
Exact value

Exact value: -30806447 USD

2022-01-01 – 2022-12-31: -30806447 USD Inspect Net Income Open source
Share or cite

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

−USD 9.79 million
Exact value

Exact value: -9794869 USD

2022-01-01 – 2022-12-31: -9794869 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.

57 filings · 1,638 latest values · 1,638 originally reported values

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

Identifiers: 0001350073, 1350073, ICNB, edgar:1350073

Also known as ICONIC BRANDS, INC, ICONIC BRANDS, INC., Iconic Brands, Inc., Paw Spa, Inc.