FISION Corp

EDGAR

66 filing records in this dataset, filed from 2010-07-15 to 2023-06-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

155 thousand USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-124.54%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -193103 USD Source
  • Revenue: 155049 USD Source

Operating cash flow

-17.3 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 235524 USD Source
  • Operating Cash Flow: 252818 USD Source
Cash and cash equivalents
23.6 thousand USD Source
Exact value

23646 USD

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

27435 USD

Shares outstanding
463 million shares Source
Exact value

462878589 shares

Reported share-count change

2.03% · 9.21 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
  • 453670316 shares · 2021-09-30· Source
  • 462878589 shares · 2022-09-30· 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

551 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 620496 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 565621 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 167102 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 173772 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 155049 USD · 2022-07-01 – 2022-09-30 Source

Net income

-781 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: 2829309 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: 3089153 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -49481 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: 90865 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -562059 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

82.7 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -944856 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -791986 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -92575 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: 252818 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -92575 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: 235524 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: 252818 USD · 2022-01-01 – 2022-06-30 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: 2023-06-29.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-12-31
  • Operating income: 11 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2018-12-31
  • Total assets: 9 of 11 periods available· newest 2021-12-31
  • Total liabilities: 7 of 11 periods available· newest 2021-12-31
  • Current assets: 8 of 11 periods available· newest 2021-12-31
  • Current liabilities: 8 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2021-12-31

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

    +71.5%

    Prior period

    USD 361,888

    –

    Current period

    USD 620,496

    –

    Exact inputs and evidence

    620496 − 361888 = 258608 USD

    361888 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    620496 USD · 2021-01-01 – 2021-12-31

    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 5.32 million

    Prior period

    −USD 2.49 million

    –

    Current period

    USD 2.83 million

    –

    Exact inputs and evidence

    2829309 − -2491533 = 5320842 USD

    -2491533 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2829309 USD · 2021-01-01 – 2021-12-31

    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 715,285

    Prior period

    −USD 229,571

    –

    Current period

    −USD 944,856

    –

    Exact inputs and evidence

    -944856 − -229571 = -715285 USD

    -229571 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -944856 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 620,496 100% of revenue
  • Cost of revenue USD 157,991 25% of revenue
  • Operating expenses USD 1.69 million 273% of revenue
  • Operating income −USD 1.23 million −198% of revenue
  • Tax, interest and other Derived −USD 4.06 million −654% of revenue
  • Net income USD 2.83 million 456% of revenue

Cash

  • Operating cash flow −USD 944,856 −152% 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
  • 2014 Operating loss: operating costs were 458% of revenue.
  • 2015 Operating loss: operating costs were 423% of revenue.
  • 2016 Operating loss: operating costs were 722% of revenue.
  • 2017 Operating loss: operating costs were 726% of revenue.
  • 2018 Operating loss: operating costs were 638% of revenue.
  • 2019 Operating loss: operating costs were 702% of revenue.
  • 2020 Operating loss: operating costs were 430% of revenue.
  • 2021 Operating loss: operating costs were 298% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-31699110 3201561 Derived -2502451 281593 Derived -2784044 Unavailable
Source
2015 2015-01-01 – 2015-12-31604799 2558641 Derived -1953842 305390 Derived -2259232 Unavailable
Source
2016 2016-01-01 – 2016-12-31425198 3069810 Derived -2644612 173387 Derived -2817999 Unavailable
Source
2017 2017-01-01 – 2017-12-31558222 4052615 Derived -3494393 1589159 Derived -5083552 Unavailable
Source
2018 2018-01-01 – 2018-12-31505030 3221027 Derived -2715997 1276849 Derived -3992846 Unavailable
Source
2019 2019-01-01 – 2019-12-31562763 3948217 Derived -3385454 5911627 Derived -9297081 Unavailable
Source
2020 2020-01-01 – 2020-12-31361888 1554892 Derived -1193004 1298529 Derived -2491533 Unavailable
Source
2021 2021-01-01 – 2021-12-31620496 1850525 Derived -1230029 -4059338 Derived 2829309 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 620.5K 2021
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.755.0K566.3K377.5K188.8K0.0201220172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue0
2014Revenue699110
2015Revenue604799
2016Revenue425198
2017Revenue558222
2018Revenue505030
2019Revenue562763
2020Revenue361888
2021Revenue620496

Revenue growth

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

71.5% 2021
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.80%49%18%-13%-44%201220172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over year-13.5%
2016Year over year-29.7%
2017Year over year31.3%
2018Year over year-9.5%
2019Year over year11.4%
2020Year over year-35.7%
2021Year over year71.5%

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 -198.2% 2021
Net margin 456% 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.625%13%-598%-1,209%-1,821%2012-02-2920172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-02-29Operating marginNot reported
2014Operating margin-357.9%
2015Operating margin-323.1%
2016Operating margin-622%
2017Operating margin-626%
2018Operating margin-537.8%
2019Operating margin-601.6%
2020Operating margin-329.7%
2021Operating margin-198.2%
2012-02-29Net marginNot reported
2014Net margin-398.2%
2015Net margin-373.6%
2016Net margin-662.7%
2017Net margin-910.7%
2018Net margin-790.6%
2019Net margin-1,652%
2020Net margin-688.5%
2021Net margin456%
2012Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -944.9K 2021
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.195.0K-512.0K-1.2M-1.9M-2.6M201220172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flowNot reportedNo source recorded
2014Operating cash flow-763212
2015Operating cash flow-911134
2016Operating cash flow-1200674
2017Operating cash flow-1151088
2018Operating cash flow-2437972
2019Operating cash flow-1091761
2020Operating cash flow-229571
2021Operating cash flow-944856

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
2012Free cash flowUnavailableNo source recorded
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free 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.

284.8% 2021
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.15,407%11,555%7,704%3,852%0%201220172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016Liabilities / assets191.4%
2017Liabilities / assets662.5%
2018Liabilities / assets375.5%
2019Liabilities / assets1,296.7%
2020Liabilities / assets14,266%
2021Liabilities / assets284.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.2× 2021
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.0.55×0.42×0.28×0.14×0.00×2012-02-2920172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-02-29Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities0.02×
2015Current assets / current liabilities0.03×
2016Current assets / current liabilities0.51×
2017Current assets / current liabilities0.09×
2018Current assets / current liabilities0.29×
2019Current assets / current liabilities0.07×
2020Current assets / current liabilities0×
2021Current assets / current liabilities0.2×

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
2014 2013-03-01 – 2014-02-28
−USD 8,013
Exact value

Exact value: -8013 USD

2013-03-01 – 2014-02-28: -8013 USD Inspect Net Income Open source
Share or cite

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

−USD 3,191
Exact value

Exact value: -3191 USD

2013-03-01 – 2014-02-28: -3191 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.

2014 2014-01-01 – 2014-12-31
−USD 2.78 million
Exact value

Exact value: -2784044 USD

2014-01-01 – 2014-12-31: -2784044 USD Inspect Net Income Open source
Share or cite

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

−USD 763,212
Exact value

Exact value: -763212 USD

2014-01-01 – 2014-12-31: -763212 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.

2015 2014-03-01 – 2015-02-28
−USD 2,554
Exact value

Exact value: -2554 USD

2014-03-01 – 2015-02-28: -2554 USD Inspect Net Income Open source
Share or cite

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

−USD 3,767
Exact value

Exact value: -3767 USD

2014-03-01 – 2015-02-28: -3767 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.

2015 2015-01-01 – 2015-12-31
−USD 2.26 million
Exact value

Exact value: -2259232 USD

2015-01-01 – 2015-12-31: -2259232 USD Inspect Net Income Open source
Share or cite

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

−USD 911,134
Exact value

Exact value: -911134 USD

2015-01-01 – 2015-12-31: -911134 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 2.82 million
Exact value

Exact value: -2817999 USD

2016-01-01 – 2016-12-31: -2817999 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1200674 USD

2016-01-01 – 2016-12-31: -1200674 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 5.08 million
Exact value

Exact value: -5083552 USD

2017-01-01 – 2017-12-31: -5083552 USD Inspect Net Income Open source
Share or cite

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

−USD 1.15 million
Exact value

Exact value: -1151088 USD

2017-01-01 – 2017-12-31: -1151088 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 3.99 million
Exact value

Exact value: -3992846 USD

2018-01-01 – 2018-12-31: -3992846 USD Inspect Net Income Open source
Share or cite

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

−USD 2.44 million
Exact value

Exact value: -2437972 USD

2018-01-01 – 2018-12-31: -2437972 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 9.3 million
Exact value

Exact value: -9297081 USD

2019-01-01 – 2019-12-31: -9297081 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1091761 USD

2019-01-01 – 2019-12-31: -1091761 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 2.49 million
Exact value

Exact value: -2491533 USD

2020-01-01 – 2020-12-31: -2491533 USD Inspect Net Income Open source
Share or cite

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

−USD 229,571
Exact value

Exact value: -229571 USD

2020-01-01 – 2020-12-31: -229571 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 2.83 million
Exact value

Exact value: 2829309 USD

2021-01-01 – 2021-12-31: 2829309 USD Inspect Net Income Open source
Share or cite

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

−USD 944,856
Exact value

Exact value: -944856 USD

2021-01-01 – 2021-12-31: -944856 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.

66 filings · 2,182 latest values · 2,182 originally reported values

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

Identifiers: 0001487931, 1487931, edgar:1487931

Also known as DE Acquisition 6, Inc., FISION Corp, FISION Corporation