Revenue
14.3 million USD
2023 Q1 · USD
Exact inputs and evidence
- Revenue: 14336000 USD Source
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.
1600000 USD
258132147 shares
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 55.2 million
–
Current period
USD 56.02 million
–
56017000 − 55196000 = 821000 USD
55196000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source56017000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 9.97 million
–
Current period
−USD 13.2 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.21 million
–
Current period
−USD 6.4 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 181,000
–
Current period
USD 285,000
–
285000 − 181000 = 104000 USD
181000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source285000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2021 2021-01-01 – 2021-12-31 | 55196000 | 64992000 Derived | -9796000 | 169000 Derived | -9965000 | -5389000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 56017000 | 70206000 Derived | -14189000 | -989000 Derived | -13200000 | -6685000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2021 | Revenue | 55196000 |
|
| 2022 | Revenue | 56017000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2021 | Year over year | No prior comparable period |
|
| 2022 | Year over year | 1.5% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2021 | Operating margin | -17.7% |
|
| 2022 | Operating margin | -25.3% |
|
| 2021 | Net margin | -18.1% |
|
| 2022 | Net margin | -23.6% |
|
| 2021 | Free cash flow margin | -9.8% |
|
| 2022 | Free cash flow margin | -11.9% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2021 | Operating cash flow | -5208000 |
|
| 2022 | Operating cash flow | -6400000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2021 | Free cash flow | -5389000 |
|
| 2022 | Free cash flow | -6685000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2021 | Liabilities / assets | 61% |
|
| 2022 | Liabilities / assets | 79.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2021 | Current assets / current liabilities | 0.93× |
|
| 2022 | Current assets / current liabilities | 0.52× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2021 2021-01-01 – 2021-12-31 | −USD 9.97 million Exact valueExact value: -9965000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.21 million Exact valueExact value: -5208000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 181,000 Exact valueExact value: 181000 USD Share or citeThe 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 citeThe 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 valueExact value: -13200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.4 million Exact valueExact value: -6400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 285,000 Exact valueExact value: 285000 USD Share or citeThe 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 citeThe 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.
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.