FREEZE TAG, INC.

EDGAR

Annual consolidated revenue for 2024: about USD 1.977M, using the latest reported figures. The previous period, 2023, was about USD 2.116M.

Watchlist

Latest quarter

Revenue

435 thousand USD

2025 Q3 · USD

Exact inputs and evidence

Operating margin

-6.55%

2025 Q3 · %

Exact inputs and evidence
  • Operating Income: -28447 USD Source
  • Revenue: 434516 USD Source

Operating cash flow

-15.4 thousand USD

2025 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -81135 USD Source
  • Operating Cash Flow: -65709 USD Source
Cash and cash equivalents
744 thousand USD Source
Exact value

743909 USD

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

626222 USD

Shares outstanding
75.1 million shares Source
Exact value

75056123 shares

Reported share-count change

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.

Exact inputs and evidence
  • 75056123 shares · 2024-09-30· Source
  • 75056123 shares · 2025-09-30· 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

1.74 million USD

2024-10-01 – 2025-09-30

Exact inputs and evidence
  • Revenue: 1976989 USD · 2024-01-01 – 2024-12-31 Source
  • Revenue: 1514159 USD · 2024-01-01 – 2024-09-30 Source
  • Revenue: 395039 USD · 2025-01-01 – 2025-03-31 Source
  • Revenue: 449189 USD · 2025-04-01 – 2025-06-30 Source
  • Revenue: 434516 USD · 2025-07-01 – 2025-09-30 Source

Net income

-302 thousand USD

2024-10-01 – 2025-09-30

Exact inputs and evidence
  • Net income: -492605 USD · 2024-01-01 – 2024-12-31 Source
  • Net income: -354461 USD · 2024-01-01 – 2024-09-30 Source
  • Net income: -116426 USD · 2025-01-01 – 2025-03-31 Source
  • Net income: -22451 USD · 2025-04-01 – 2025-06-30 Source
  • Net income: -24554 USD · 2025-07-01 – 2025-09-30 Source

Operating cash flow

-112 thousand USD

2024-10-01 – 2025-09-30

Exact inputs and evidence
  • Operating cash flow: -266788 USD · 2024-01-01 – 2024-12-31 Source
  • Operating cash flow: -235893 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -71920 USD · 2025-01-01 – 2025-03-31 Source
  • Operating cash flow: -65709 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: -71920 USD · 2025-01-01 – 2025-03-31 Source
  • Operating cash flow: -81135 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: -65709 USD · 2025-01-01 – 2025-06-30 Source

Capital expenditure

0 USD

2021-01-01 – 2021-12-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-06-30 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-09-30 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-06-30 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-12-31 Source
  • Capital expenditure: 0 USD · 2021-01-01 – 2021-09-30 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: 2025-11-17.

Financial data available through: 2024-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2024-12-31
  • Operating income: 11 of 11 periods available· newest 2024-12-31
  • Net income: 11 of 11 periods available· newest 2024-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2024-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2021-12-31
  • Total assets: 11 of 11 periods available· newest 2024-12-31
  • Total liabilities: 11 of 11 periods available· newest 2024-12-31
  • Current assets: 11 of 11 periods available· newest 2024-12-31
  • Current liabilities: 11 of 11 periods available· newest 2024-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2024-12-31

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

    -6.5%

    Prior period

    USD 2.12 million

    –

    Current period

    USD 1.98 million

    –

    Exact inputs and evidence

    1976989 − 2115547 = -138558 USD

    2115547 USD · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    1976989 USD · 2024-01-01 – 2024-12-31

    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 287,407

    Prior period

    −USD 205,198

    –

    Current period

    −USD 492,605

    –

    Exact inputs and evidence

    -492605 − -205198 = -287407 USD

    -205198 USD · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    -492605 USD · 2024-01-01 – 2024-12-31

    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 101,388

    Prior period

    −USD 165,400

    –

    Current period

    −USD 266,788

    –

    Exact inputs and evidence

    -266788 − -165400 = -101388 USD

    -165400 USD · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    -266788 USD · 2024-01-01 – 2024-12-31

    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.

2024 2024-01-01 – 2024-12-31

  • Revenue USD 1.98 million 100% of revenue
  • Operating costs Derived USD 2.42 million 122% of revenue
  • Operating income −USD 443,581 −22% of revenue
  • Tax, interest and other Derived USD 49,024 2.5% of revenue
  • Net income −USD 492,605 −25% of revenue

Cash

  • Operating cash flow −USD 266,788 −13% 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
  • 2015 Operating loss: operating costs were 2,093% of revenue.
  • 2016 99%
  • 2017 Operating loss: operating costs were 529% of revenue.
  • 2018 Net loss: net income was −2.8% of revenue.
  • 2019 Operating loss: operating costs were 105% of revenue.
  • 2020 Operating loss: operating costs were 114% of revenue.
  • 2021 Net income was higher than operating income, so the split is not drawn.
  • 2022 Net income was higher than operating income, so the split is not drawn.
  • 2023 Operating loss: operating costs were 107% of revenue.
  • 2024 Operating loss: operating costs were 122% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-3143968 920255 Derived -876287 994390 Derived -1870677 Unavailable
Source
2016 2016-01-01 – 2016-12-312359759 2332983 Derived 26776 9708 Derived 17068 Unavailable
Source
2017 2017-01-01 – 2017-12-312217975 11733847 Derived -9515872 76415 Derived -9592287 Unavailable
Source
2018 2018-01-01 – 2018-12-312113147 2108462 Derived 4685 64847 Derived -60162 Unavailable
Source
2019 2019-01-01 – 2019-12-312083461 2185972 Derived -102511 40116 Derived -142627 -54440 Derived
Source
2020 2020-01-01 – 2020-12-311779733 2030452 Derived -250719 18863 Derived -269582 -131350 Derived
Source
2021 2021-01-01 – 2021-12-312136358 1970170 Derived 166188 -124151 Derived 290339 300080 Derived
Source
2022 2022-01-01 – 2022-12-312099055 2025894 Derived 73161 -127540 Derived 200701 Unavailable
Source
2023 2023-01-01 – 2023-12-312115547 2273517 Derived -157970 47228 Derived -205198 Unavailable
Source
2024 2024-01-01 – 2024-12-311976989 2420570 Derived -443581 49024 Derived -492605 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 2M 2024
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.2.5M1.9M1.3M637.1K0.0201520202024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue43968
2016Revenue2359759
2017Revenue2217975
2018Revenue2113147
2019Revenue2083461
2020Revenue1779733
2021Revenue2136358
2022Revenue2099055
2023Revenue2115547
2024Revenue1976989

Revenue growth

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

-6.5% 2024
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.5,690%4,157%2,624%1,092%-441%201520202024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over year-18.1%
2016Year over year5,267%
2017Year over year-6%
2018Year over year-4.7%
2019Year over year-1.4%
2020Year over year-14.6%
2021Year over year20%
2022Year over year-1.7%
2023Year over year0.8%
2024Year over year-6.5%

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 -22.4% 2024
Net margin -24.9% 2024
Free cash flow margin 14% 2021
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.356%-882%-2,120%-3,358%-4,596%201520202024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-1,993%
2016Operating margin1.1%
2017Operating margin-429%
2018Operating margin0.2%
2019Operating margin-4.9%
2020Operating margin-14.1%
2021Operating margin7.8%
2022Operating margin3.5%
2023Operating margin-7.5%
2024Operating margin-22.4%
2015Net margin-4,254.6%
2016Net margin0.7%
2017Net margin-432.5%
2018Net margin-2.8%
2019Net margin-6.8%
2020Net margin-15.1%
2021Net margin13.6%
2022Net margin9.6%
2023Net margin-9.7%
2024Net margin-24.9%
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow margin-2.6%
2020Free cash flow margin-7.4%
2021Free cash flow margin14%
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported
2024Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -266.8K 2024
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.393.3K55.3K-282.8K-620.8K-958.9K201520202024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow-865636
2016Operating cash flow50286
2017Operating cash flow7684
2018Operating cash flow140366
2019Operating cash flow-54440
2020Operating cash flow-84741
2021Operating cash flow300080
2022Operating cash flow165332
2023Operating cash flow-165400
2024Operating cash flow-266788

Free cash flow

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

USD 300.1K 2021
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.334.6K209.5K84.4K-40.7K-165.9K201520202024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flow-54440
2020Free cash flow-131350
2021Free cash flow300080
2022Free cash flowUnavailable
2023Free cash flowUnavailable
2024Free 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.

215.6% 2024
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.10,152%7,614%5,076%2,538%0%201520202024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets9,400%
2016Liabilities / assets42%
2017Liabilities / assets168.1%
2018Liabilities / assets162.6%
2019Liabilities / assets179.9%
2020Liabilities / assets189.5%
2021Liabilities / assets128%
2022Liabilities / assets105.6%
2023Liabilities / assets124.3%
2024Liabilities / assets215.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.23× 2024
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.2.13×1.60×1.07×0.53×0.00×201520202024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0.01×
2016Current assets / current liabilities1.98×
2017Current assets / current liabilities0.29×
2018Current assets / current liabilities0.3×
2019Current assets / current liabilities0.42×
2020Current assets / current liabilities0.44×
2021Current assets / current liabilities0.73×
2022Current assets / current liabilities0.73×
2023Current assets / current liabilities0.41×
2024Current assets / current liabilities0.23×

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
2015 2015-01-01 – 2015-12-31
−USD 1.87 million
Exact value

Exact value: -1870677 USD

2015-01-01 – 2015-12-31: -1870677 USD Inspect Net Income Open source
Share or cite

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

−USD 865,636
Exact value

Exact value: -865636 USD

2015-01-01 – 2015-12-31: -865636 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.

2016 2016-01-01 – 2016-12-31
USD 17,068
Exact value

Exact value: 17068 USD

2016-01-01 – 2016-12-31: 17068 USD Inspect Net Income Open source
Share or cite

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

USD 50,286
Exact value

Exact value: 50286 USD

2016-01-01 – 2016-12-31: 50286 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.

2017 2017-01-01 – 2017-12-31
−USD 9.59 million
Exact value

Exact value: -9592287 USD

2017-01-01 – 2017-12-31: -9592287 USD Inspect Net Income Open source
Share or cite

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

USD 7,684
Exact value

Exact value: 7684 USD

2017-01-01 – 2017-12-31: 7684 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 60,162
Exact value

Exact value: -60162 USD

2018-01-01 – 2018-12-31: -60162 USD Inspect Net Income Open source
Share or cite

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

USD 140,366
Exact value

Exact value: 140366 USD

2018-01-01 – 2018-12-31: 140366 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2019 2019-01-01 – 2019-12-31
−USD 142,627
Exact value

Exact value: -142627 USD

2019-01-01 – 2019-12-31: -142627 USD Inspect Net Income Open source
Share or cite

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

−USD 54,440
Exact value

Exact value: -54440 USD

2019-01-01 – 2019-12-31: -54440 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 0
Exact value

Exact value: 0 USD

2019-01-01 – 2019-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 54,440
Calculation and evidence

-54440 − 0 USD

Exact free cash flow: -54440 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 269,582
Exact value

Exact value: -269582 USD

2020-01-01 – 2020-12-31: -269582 USD Inspect Net Income Open source
Share or cite

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

−USD 84,741
Exact value

Exact value: -84741 USD

2020-01-01 – 2020-12-31: -84741 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 46,609
Exact value

Exact value: 46609 USD

2020-01-01 – 2020-12-31: 46609 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 131,350
Calculation and evidence

-84741 − 46609 USD

Exact free cash flow: -131350 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
USD 290,339
Exact value

Exact value: 290339 USD

2021-01-01 – 2021-12-31: 290339 USD Inspect Net Income Open source
Share or cite

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

USD 300,080
Exact value

Exact value: 300080 USD

2021-01-01 – 2021-12-31: 300080 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 0
Exact value

Exact value: 0 USD

2021-01-01 – 2021-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 300,080
Calculation and evidence

300080 − 0 USD

Exact free cash flow: 300080 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 200,701
Exact value

Exact value: 200701 USD

2022-01-01 – 2022-12-31: 200701 USD Inspect Net Income Open source
Share or cite

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

USD 165,332
Exact value

Exact value: 165332 USD

2022-01-01 – 2022-12-31: 165332 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.

2023 2023-01-01 – 2023-12-31
−USD 205,198
Exact value

Exact value: -205198 USD

2023-01-01 – 2023-12-31: -205198 USD Inspect Net Income Open source
Share or cite

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

−USD 165,400
Exact value

Exact value: -165400 USD

2023-01-01 – 2023-12-31: -165400 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.

2024 2024-01-01 – 2024-12-31
−USD 492,605
Exact value

Exact value: -492605 USD

2024-01-01 – 2024-12-31: -492605 USD Inspect Net Income Open source
Share or cite

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

−USD 266,788
Exact value

Exact value: -266788 USD

2024-01-01 – 2024-12-31: -266788 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.

62 filings · 3,523 latest values · 3,523 originally reported values

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

Identifiers: 0001485074, 1485074, edgar:1485074

Also known as FREEZE TAG, INC., FREEZE TAG, Inc., Freeze Tag, Inc.