Revenue
13.1 million USD
2022 Q1 · USD
Exact inputs and evidence
- Revenue: 13101000 USD Source
88 filing records in this dataset, filed from 2008-01-14 to 2022-06-17. Reported financial figures are available; chart coverage varies by period.
500000 USD
22407000 USD
33386200 shares
0.00% · 0 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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
50 million USD
2021-04-01 – 2022-03-31
-19.3 million USD
2021-04-01 – 2022-03-31
-11.7 million USD
2021-04-01 – 2022-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2022-06-17.
Financial data available through: 2021-12-31.
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 64.44 million
–
Current period
USD 50.04 million
–
50042000 − 64440000 = -14398000 USD
64440000 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source50042000 USD · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.19 million
–
Current period
−USD 12.87 million
–
-12866000 − 3185000 = -16051000 USD
3185000 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source-12866000 USD · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 868,000
–
Current period
−USD 8.04 million
–
-8042000 − -868000 = -7174000 USD
-868000 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source-8042000 USD · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 4,000
–
Current period
USD 2,000
–
2000 − 4000 = -2000 USD
4000 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source2000 USD · 2021-01-01 – 2021-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2012 2012-01-01 – 2012-12-31 | 67055000 | 75791000 Derived | -8736000 | 10217000 Derived | -18953000 | -914000 Derived | Source
|
| 2013 2013-01-01 – 2013-12-31 | 110878000 | 125175000 Derived | -14297000 | 3421000 Derived | -17718000 | -11884000 Derived | Source
|
| 2014 2014-01-01 – 2014-12-31 | 177389000 | 196765000 Derived | -19376000 | -5544000 Derived | -13832000 | -8241000 Derived | Source
|
| 2015 2015-01-01 – 2015-12-31 | 166858000 | 216805000 Derived | -49947000 | 1911000 Derived | -51858000 | 4015000 Derived | Source
|
| 2016 2016-01-01 – 2016-12-31 | 132499000 | 141157000 Derived | -8658000 | -5181000 Derived | -3477000 | -15576000 Derived | Source
|
| 2017 2017-01-01 – 2017-12-31 | 93586000 | 100235000 Derived | -6649000 | 5860000 Derived | -12509000 | -5168000 Derived | Source
|
| 2018 2018-01-01 – 2018-12-31 | 88113000 | 95945000 Derived | -7832000 | 2923000 Derived | -10755000 | 1849000 Derived | Source
|
| 2019 2019-01-01 – 2019-12-31 | 79667000 | 94774000 Derived | -15107000 | 3820000 Derived | -18927000 | -6537000 Derived | Source
|
| 2020 2020-01-01 – 2020-12-31 | 64440000 | 61838000 Derived | 2602000 | -583000 Derived | 3185000 | -872000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 50042000 | 58955000 Derived | -8913000 | 3953000 Derived | -12866000 | -8044000 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 |
|---|---|---|---|
| 2012 | Revenue | 67055000 |
|
| 2013 | Revenue | 110878000 |
|
| 2014 | Revenue | 177389000 |
|
| 2015 | Revenue | 166858000 |
|
| 2016 | Revenue | 132499000 |
|
| 2017 | Revenue | 93586000 |
|
| 2018 | Revenue | 88113000 |
|
| 2019 | Revenue | 79667000 |
|
| 2020 | Revenue | 64440000 |
|
| 2021 | Revenue | 50042000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2012 | Year over year | 289.6% |
|
| 2013 | Year over year | 65.4% |
|
| 2014 | Year over year | 60% |
|
| 2015 | Year over year | -5.9% |
|
| 2016 | Year over year | -20.6% |
|
| 2017 | Year over year | -29.4% |
|
| 2018 | Year over year | -5.8% |
|
| 2019 | Year over year | -9.6% |
|
| 2020 | Year over year | -19.1% |
|
| 2021 | Year over year | -22.3% |
|
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 |
|---|---|---|---|
| 2012 | Operating margin | -13% |
|
| 2013 | Operating margin | -12.9% |
|
| 2014 | Operating margin | -10.9% |
|
| 2015 | Operating margin | -29.9% |
|
| 2016 | Operating margin | -6.5% |
|
| 2017 | Operating margin | -7.1% |
|
| 2018 | Operating margin | -8.9% |
|
| 2019 | Operating margin | -19% |
|
| 2020 | Operating margin | 4% |
|
| 2021 | Operating margin | -17.8% |
|
| 2012 | Net margin | -28.3% |
|
| 2013 | Net margin | -16% |
|
| 2014 | Net margin | -7.8% |
|
| 2015 | Net margin | -31.1% |
|
| 2016 | Net margin | -2.6% |
|
| 2017 | Net margin | -13.4% |
|
| 2018 | Net margin | -12.2% |
|
| 2019 | Net margin | -23.8% |
|
| 2020 | Net margin | 4.9% |
|
| 2021 | Net margin | -25.7% |
|
| 2012 | Free cash flow margin | -1.4% |
|
| 2013 | Free cash flow margin | -10.7% |
|
| 2014 | Free cash flow margin | -4.6% |
|
| 2015 | Free cash flow margin | 2.4% |
|
| 2016 | Free cash flow margin | -11.8% |
|
| 2017 | Free cash flow margin | -5.5% |
|
| 2018 | Free cash flow margin | 2.1% |
|
| 2019 | Free cash flow margin | -8.2% |
|
| 2020 | Free cash flow margin | -1.4% |
|
| 2021 | Free cash flow margin | -16.1% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2012 | Operating cash flow | 10000 |
|
| 2013 | Operating cash flow | -9973000 |
|
| 2014 | Operating cash flow | -4133000 |
|
| 2015 | Operating cash flow | 5492000 |
|
| 2016 | Operating cash flow | -15068000 |
|
| 2017 | Operating cash flow | -5131000 |
|
| 2018 | Operating cash flow | 1981000 |
|
| 2019 | Operating cash flow | -6524000 |
|
| 2020 | Operating cash flow | -868000 |
|
| 2021 | Operating cash flow | -8042000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2012 | Free cash flow | -914000 |
|
| 2013 | Free cash flow | -11884000 |
|
| 2014 | Free cash flow | -8241000 |
|
| 2015 | Free cash flow | 4015000 |
|
| 2016 | Free cash flow | -15576000 |
|
| 2017 | Free cash flow | -5168000 |
|
| 2018 | Free cash flow | 1849000 |
|
| 2019 | Free cash flow | -6537000 |
|
| 2020 | Free cash flow | -872000 |
|
| 2021 | Free cash flow | -8044000 |
|
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 |
|---|---|---|---|
| 2012 | Liabilities / assets | 244.2% |
|
| 2013 | Liabilities / assets | 62.2% |
|
| 2014 | Liabilities / assets | 64.8% |
|
| 2015 | Liabilities / assets | 115.8% |
|
| 2016 | Liabilities / assets | 114.3% |
|
| 2017 | Liabilities / assets | 155.5% |
|
| 2018 | Liabilities / assets | 214.6% |
|
| 2019 | Liabilities / assets | 292.2% |
|
| 2020 | Liabilities / assets | 287.8% |
|
| 2021 | Liabilities / assets | 400% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2012 | Current assets / current liabilities | 0.3× |
|
| 2013 | Current assets / current liabilities | 1.38× |
|
| 2014 | Current assets / current liabilities | 1.08× |
|
| 2015 | Current assets / current liabilities | 0.7× |
|
| 2016 | Current assets / current liabilities | 0.75× |
|
| 2017 | Current assets / current liabilities | 0.99× |
|
| 2018 | Current assets / current liabilities | 0.43× |
|
| 2019 | Current assets / current liabilities | 0.29× |
|
| 2020 | Current assets / current liabilities | 0.37× |
|
| 2021 | Current assets / current liabilities | 0.26× |
|
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 |
|---|---|---|---|---|
| 2012 2012-01-01 – 2012-12-31 | −USD 18.95 million Exact valueExact value: -18953000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10,000 Exact valueExact value: 10000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 924,000 Exact valueExact value: 924000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 914,000 Calculation and evidence10000 − 924000 USD Exact free cash flow: -914000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2013 2013-01-01 – 2013-12-31 | −USD 17.72 million Exact valueExact value: -17718000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.97 million Exact valueExact value: -9973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.91 million Exact valueExact value: 1911000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.88 million Calculation and evidence-9973000 − 1911000 USD Exact free cash flow: -11884000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2014 2014-01-01 – 2014-12-31 | −USD 13.83 million Exact valueExact value: -13832000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.13 million Exact valueExact value: -4133000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.11 million Exact valueExact value: 4108000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.24 million Calculation and evidence-4133000 − 4108000 USD Exact free cash flow: -8241000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2015 2015-01-01 – 2015-12-31 | −USD 51.86 million Exact valueExact value: -51858000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5.49 million Exact valueExact value: 5492000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.48 million Exact valueExact value: 1477000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.02 million Calculation and evidence5492000 − 1477000 USD Exact free cash flow: 4015000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2016 2016-01-01 – 2016-12-31 | −USD 3.48 million Exact valueExact value: -3477000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.07 million Exact valueExact value: -15068000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 508,000 Exact valueExact value: 508000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.58 million Calculation and evidence-15068000 − 508000 USD Exact free cash flow: -15576000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2017 2017-01-01 – 2017-12-31 | −USD 12.51 million Exact valueExact value: -12509000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.13 million Exact valueExact value: -5131000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,000 Exact valueExact value: 37000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.17 million Calculation and evidence-5131000 − 37000 USD Exact free cash flow: -5168000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2018 2018-01-01 – 2018-12-31 | −USD 10.76 million Exact valueExact value: -10755000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.98 million Exact valueExact value: 1981000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 132,000 Exact valueExact value: 132000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.85 million Calculation and evidence1981000 − 132000 USD Exact free cash flow: 1849000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2019 2019-01-01 – 2019-12-31 | −USD 18.93 million Exact valueExact value: -18927000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.52 million Exact valueExact value: -6524000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 13,000 Exact valueExact value: 13000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.54 million Calculation and evidence-6524000 − 13000 USD Exact free cash flow: -6537000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2020 2020-01-01 – 2020-12-31 | USD 3.19 million Exact valueExact value: 3185000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 868,000 Exact valueExact value: -868000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4,000 Exact valueExact value: 4000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 872,000 Calculation and evidence-868000 − 4000 USD Exact free cash flow: -872000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2021-01-01 – 2021-12-31 | −USD 12.87 million Exact valueExact value: -12866000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.04 million Exact valueExact value: -8042000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2,000 Exact valueExact value: 2000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.04 million Calculation and evidence-8042000 − 2000 USD Exact free cash flow: -8044000 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.
88 filings · 3,357 latest values · 3,357 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001415684, 1415684, MSLP, edgar:1415684, mslp
Also known as MUSCLEPHARM CORP, MusclePharm Corporation, MusclePharm Corp, MusclePharm Corporation, Tone in Twenty