Limeade, Inc.

EDGAR

5 filing records in this dataset, filed from 2022-11-14 to 2023-08-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

14.3 million USD

2023 Q1 · USD

Exact inputs and evidence

Operating margin

-20.97%

2023 Q1 · %

Exact inputs and evidence
  • Operating Income: -3006000 USD Source
  • Revenue: 14336000 USD Source

Operating cash flow

1.9 million USD

2023 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1900000 USD Source

Free cash flow

1.87 million USD

2023 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1900000 USD Source
  • Capital Expenditure: 35000 USD Source
Cash and cash equivalents
1.6 million USD Source
Exact value

1600000 USD

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

258132147 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-08-09.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2022-12-31
  • Operating income: 2 of 11 periods available· newest 2022-12-31
  • Net income: 2 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2022-12-31
  • Total assets: 2 of 11 periods available· newest 2022-12-31
  • Total liabilities: 2 of 11 periods available· newest 2022-12-31
  • Current assets: 2 of 11 periods available· newest 2022-12-31
  • Current liabilities: 2 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 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

    +1.5%

    Prior period

    USD 55.2 million

    –

    Current period

    USD 56.02 million

    –

    Exact inputs and evidence

    56017000 − 55196000 = 821000 USD

    55196000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    56017000 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 3.24 million

    Prior period

    −USD 9.97 million

    –

    Current period

    −USD 13.2 million

    –

    Exact inputs and evidence

    -13200000 − -9965000 = -3235000 USD

    -9965000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -13200000 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 1.19 million

    Prior period

    −USD 5.21 million

    –

    Current period

    −USD 6.4 million

    –

    Exact inputs and evidence

    -6400000 − -5208000 = -1192000 USD

    -5208000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -6400000 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.

  • Capital expenditure

    +57.5%

    Prior period

    USD 181,000

    –

    Current period

    USD 285,000

    –

    Exact inputs and evidence

    285000 − 181000 = 104000 USD

    181000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    285000 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.

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 56.02 million 100% of revenue
  • Cost of revenue USD 17.21 million 31% of revenue
  • Operating expenses USD 53 million 95% of revenue
  • Operating income −USD 14.19 million −25% of revenue
  • Tax, interest and other Derived −USD 989,000 −1.8% of revenue
  • Net income −USD 13.2 million −24% of revenue

Cash

  • Operating cash flow −USD 6.4 million −11% of revenue
  • Capital expenditure USD 285,000 0.5% of revenue
  • Free cash flow Derived −USD 6.69 million −12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2021 Operating loss: operating costs were 118% of revenue.
  • 2022 Operating loss: operating costs were 125% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2021 2021-01-01 – 2021-12-3155196000 64992000 Derived -9796000 169000 Derived -9965000 -5389000 Derived
Source
2022 2022-01-01 – 2022-12-3156017000 70206000 Derived -14189000 -989000 Derived -13200000 -6685000 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 56M 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.60.5M45.4M30.2M15.1M0.020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Revenue55196000
2022Revenue56017000

Revenue growth

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

1.5% 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.1.61%1.20%0.80%0.40%0.00%20212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2021Year over yearNo prior comparable period
2022Year over year1.5%

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 -25.3% 2022
Net margin -23.6% 2022
Free cash flow margin -11.9% 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.2.0%-5.3%-12.7%-20.0%-27.4%20212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2021Operating margin-17.7%
2022Operating margin-25.3%
2021Net margin-18.1%
2022Net margin-23.6%
2021Free cash flow margin-9.8%
2022Free cash flow margin-11.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.4M 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.512.0K-1.3M-3.2M-5.1M-6.9M20212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Operating cash flow-5208000
2022Operating cash flow-6400000

Free cash flow

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

USD -6.7M 2022
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.534.8K-1.4M-3.3M-5.3M-7.2M20212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Free cash flow-5389000
2022Free cash flow-6685000

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.

79.2% 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.86%64%43%21%0%20212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2021Liabilities / assets61%
2022Liabilities / assets79.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.52× 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.1.00×0.75×0.50×0.25×0.00×20212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2021Current assets / current liabilities0.93×
2022Current assets / current liabilities0.52×

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
2021 2021-01-01 – 2021-12-31
−USD 9.97 million
Exact value

Exact value: -9965000 USD

2021-01-01 – 2021-12-31: -9965000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.21 million
Exact value

Exact value: -5208000 USD

2021-01-01 – 2021-12-31: -5208000 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 181,000
Exact value

Exact value: 181000 USD

2021-01-01 – 2021-12-31: 181000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.39 million
Calculation and evidence

-5208000 − 181000 USD

Exact free cash flow: -5389000 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 13.2 million
Exact value

Exact value: -13200000 USD

2022-01-01 – 2022-12-31: -13200000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.4 million
Exact value

Exact value: -6400000 USD

2022-01-01 – 2022-12-31: -6400000 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 285,000
Exact value

Exact value: 285000 USD

2022-01-01 – 2022-12-31: 285000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.69 million
Calculation and evidence

-6400000 − 285000 USD

Exact free cash flow: -6685000 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.

5 filings · 359 latest values · 359 originally reported values

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

Identifiers: 0001381507, 1381507, edgar:1381507

Also known as Jet City Jet Inc, LIMEADE INC, LIMEADE, INC, Limeade, Inc.