Revenue
4.28 million USD
2022-09-30 · USD
Exact inputs and evidence
- Revenue: 4275246 USD Source
41 filing records in this dataset, filed from 2013-03-22 to 2023-02-06. Reported financial figures are available; chart coverage varies by period.
4.28 million USD
2022-09-30 · USD
-5.59%
2022-09-30 · %
-166 thousand USD
2022-09-30 · USD
28003 USD
1049877433 shares
639.30% · 908 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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
17.3 million USD
2021-10-01 – 2022-09-30
-8.64 million USD
2021-10-01 – 2022-09-30
-674 thousand USD
2021-10-01 – 2022-09-30
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2023-02-06.
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 14.36 million
–
Current period
USD 13.43 million
–
13430991 − 14355341 = -924350 USD
14355341 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source13430991 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 25.8 million
–
Current period
USD 10.35 million
–
10350864 − -25801332 = 36152196 USD
-25801332 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source10350864 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 903,260
–
Current period
−USD 676,568
–
-676568 − -903260 = 226692 USD
-903260 USD · 2020-01-01 – 2020-12-31
Inspect prior input Prior source-676568 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.
Comparable inputs unavailable for: Capital expenditure.
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 |
|---|---|---|---|---|---|---|---|
| 2017 2016-02-01 – 2017-01-31 | 94798849 | 94997133 Derived | -198284 | 1859609 Derived | -2057893 | Unavailable | Source
|
| 2018 2017-01-01 – 2017-12-31 | 891875 | 1049233 Derived | -157358 | -158498 Derived | 1140 | -59751 Derived | Source
|
| 2018 2017-02-01 – 2018-01-31 | 39612503 | 39925914 Derived | -313411 | 7577 Derived | -320988 | Unavailable | Source
|
| 2019 2018-01-01 – 2018-12-31 | 37070832 | 35942763 Derived | 1128069 | -327799 Derived | 1455868 | 611909 Derived | Source
|
| 2020 2019-01-01 – 2019-12-31 | 29787188 | 29129147 Derived | 658041 | -5381 Derived | 663422 | 491530 Derived | Source
|
| 2021 2020-01-01 – 2020-12-31 | 14355341 | 17368162 Derived | -3012821 | 22788511 Derived | -25801332 | -903260 Derived | Source
|
| 2022 2021-01-01 – 2021-12-31 | 13430991 | 14161984 Derived | -730993 | -11081857 Derived | 10350864 | Unavailable | 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 |
|---|---|---|---|
| 2017 | Revenue | 94798849 |
|
| 2018 | Revenue | 891875 |
|
| 2018 | Revenue | 39612503 |
|
| 2019 | Revenue | 37070832 |
|
| 2020 | Revenue | 29787188 |
|
| 2021 | Revenue | 14355341 |
|
| 2022 | Revenue | 13430991 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2017 | Year over year | No prior comparable period |
|
| 2018 | Year over year | No prior comparable period |
|
| 2018 | Year over year | -58.2% |
|
| 2019 | Year over year | 4,056.5% |
|
| 2020 | Year over year | -19.6% |
|
| 2021 | Year over year | -51.8% |
|
| 2022 | Year over year | -6.4% |
|
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 |
|---|---|---|---|
| 2017 | Operating margin | -0.2% |
|
| 2018 | Operating margin | -17.6% |
|
| 2018 | Operating margin | -0.8% |
|
| 2019 | Operating margin | 3% |
|
| 2020 | Operating margin | 2.2% |
|
| 2021 | Operating margin | -21% |
|
| 2022 | Operating margin | -5.4% |
|
| 2017 | Net margin | -2.2% |
|
| 2018 | Net margin | 0.1% |
|
| 2018 | Net margin | -0.8% |
|
| 2019 | Net margin | 3.9% |
|
| 2020 | Net margin | 2.2% |
|
| 2021 | Net margin | -179.7% |
|
| 2022 | Net margin | 77.1% |
|
| 2017 | Free cash flow margin | Not reported |
|
| 2018 | Free cash flow margin | -6.7% |
|
| 2018 | Free cash flow margin | Not reported |
|
| 2019 | Free cash flow margin | 1.7% |
|
| 2020 | Free cash flow margin | 1.7% |
|
| 2021 | Free cash flow margin | -6.3% |
|
| 2022 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2017 | Operating cash flow | 1910556 |
|
| 2018 | Operating cash flow | -58165 |
|
| 2018 | Operating cash flow | -2119196 |
|
| 2019 | Operating cash flow | 612496 |
|
| 2020 | Operating cash flow | 492144 |
|
| 2021 | Operating cash flow | -903260 |
|
| 2022 | Operating cash flow | -676568 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2017 | Free cash flow | Unavailable |
|
| 2018 | Free cash flow | -59751 |
|
| 2018 | Free cash flow | Unavailable |
|
| 2019 | Free cash flow | 611909 |
|
| 2020 | Free cash flow | 491530 |
|
| 2021 | Free cash flow | -903260 |
|
| 2022 | Free cash flow | Unavailable |
|
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 |
|---|---|---|---|
| 2017 | Liabilities / assets | 91.3% |
|
| 2018 | Liabilities / assets | 39.4% |
|
| 2018 | Liabilities / assets | 75.8% |
|
| 2019 | Liabilities / assets | 78.3% |
|
| 2020 | Liabilities / assets | 20% |
|
| 2021 | Liabilities / assets | 168.7% |
|
| 2022 | Liabilities / assets | 73.5% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2017 | Current assets / current liabilities | 1.06× |
|
| 2018 | Current assets / current liabilities | 1.18× |
|
| 2018 | Current assets / current liabilities | 1.22× |
|
| 2019 | Current assets / current liabilities | 1.17× |
|
| 2020 | Current assets / current liabilities | 3.82× |
|
| 2021 | Current assets / current liabilities | 0.5× |
|
| 2022 | Current assets / current liabilities | 1.24× |
|
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 |
|---|---|---|---|---|
| 2016 2015-01-01 – 2015-12-31 | −USD 4.28 million Exact valueExact value: -4280613 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2016 2015-02-01 – 2016-01-31 | −USD 2.67 million Exact valueExact value: -2672412 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 238,692 Exact valueExact value: -238692 USD Share or citeThe 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 2016-01-01 – 2016-12-31 | −USD 2.13 million Exact valueExact value: -2132435 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period. |
| 2017 2016-02-01 – 2017-01-31 | −USD 2.06 million Exact valueExact value: -2057893 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.91 million Exact valueExact value: 1910556 USD Share or citeThe 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 2017-01-01 – 2017-12-31 | USD 1,140 Exact valueExact value: 1140 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 58,165 Exact valueExact value: -58165 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1,586 Exact valueExact value: 1586 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 59,751 Calculation and evidence-58165 − 1586 USD Exact free cash flow: -59751 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2018 2017-02-01 – 2018-01-31 | −USD 320,988 Exact valueExact value: -320988 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.12 million Exact valueExact value: -2119196 USD Share or citeThe 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. |
| 2019 2018-01-01 – 2018-12-31 | USD 1.46 million Exact valueExact value: 1455868 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 612,496 Exact valueExact value: 612496 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 587 Exact valueExact value: 587 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 611,909 Calculation and evidence612496 − 587 USD Exact free cash flow: 611909 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2020 2019-01-01 – 2019-12-31 | USD 663,422 Exact valueExact value: 663422 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 492,144 Exact valueExact value: 492144 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 614 Exact valueExact value: 614 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 491,530 Calculation and evidence492144 − 614 USD Exact free cash flow: 491530 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2020-01-01 – 2020-12-31 | −USD 25.8 million Exact valueExact value: -25801332 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 903,260 Exact valueExact value: -903260 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 903,260 Calculation and evidence-903260 − 0 USD Exact free cash flow: -903260 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2021-01-01 – 2021-12-31 | USD 10.35 million Exact valueExact value: 10350864 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 676,568 Exact valueExact value: -676568 USD Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
41 filings · 2,736 latest values · 2,736 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001572384, 1572384, edgar:1572384, rssv, rsts
Also known as PHOENIX RISING COMPANIES, Phoenix Rising Companies, Phoenix Rising Companies, Inc, Phoenix Rising Companies, Inc., Resort Savers, Inc., Resort Savers, Inc.