Core AI Holdings, Inc.

EDGAR

Annual consolidated revenue for 2025: about USD 55.24M, using the latest reported figures. The previous period, 2024, was about USD 34.88M.

Watchlist

Latest quarter

Revenue

22.4 million USD

2026 Q2 · USD

Exact inputs and evidence

Operating margin

-7.37%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -1648407 USD Source
  • Revenue: 22353654 USD Source

Operating cash flow

5.38 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5451224 USD Source
  • Operating Cash Flow: 74073 USD Source
Cash and cash equivalents
12 million USD Source
Exact value

12035390 USD

Long-term debt including current maturities
Not available
Shares outstanding
24.7 million shares Source
Exact value

24691846 shares

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

76.9 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Revenue: 3686000 USD · 2025-07-01 – 2025-09-30 Source
  • Revenue: 55239839 USD · 2025-01-01 – 2025-12-31 Source
  • Revenue: 8189000 USD · 2025-01-01 – 2025-09-30 Source
  • Revenue: 3768536 USD · 2026-01-01 – 2026-03-31 Source
  • Revenue: 22353654 USD · 2026-04-01 – 2026-06-30 Source

Capital expenditure

3.74 thousand USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Capital expenditure: 2498 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 3736 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 2498 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 3737 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 3736 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 3737 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 3737 USD · 2023-01-01 – 2023-09-30 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: 2026-10-30.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2025-12-31
  • Operating income: 6 of 11 periods available· newest 2025-12-31
  • Net income: 2 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2024-12-31
  • Total assets: 8 of 11 periods available· newest 2025-12-31
  • Total liabilities: 8 of 11 periods available· newest 2025-12-31
  • Current assets: 8 of 11 periods available· newest 2025-12-31
  • Current liabilities: 8 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2025-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2025-12-31

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

    +58.4%

    Prior period

    USD 34.88 million

    –

    Current period

    USD 55.24 million

    –

    Exact inputs and evidence

    55239839 − 34875639 = 20364200 USD

    34875639 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    55239839 USD · 2025-01-01 – 2025-12-31

    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 31.22 million

    Prior period

    −USD 372,320

    –

    Current period

    −USD 31.59 million

    –

    Exact inputs and evidence

    -31591331 − -372320 = -31219011 USD

    -372320 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -31591331 USD · 2025-01-01 – 2025-12-31

    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 3.7 million

    Prior period

    −USD 52,905

    –

    Current period

    USD 3.64 million

    –

    Exact inputs and evidence

    3642455 − -52905 = 3695360 USD

    -52905 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    3642455 USD · 2025-01-01 – 2025-12-31

    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.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 55.24 million 100% of revenue
  • Operating costs Derived USD 62.36 million 113% of revenue
  • Operating income −USD 7.12 million −13% of revenue
  • Tax, interest and other Derived USD 24.47 million 44% of revenue
  • Net income −USD 31.59 million −57% of revenue

Cash

  • Operating cash flow USD 3.64 million 6.6% 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
  • 2018 Not shown: operating income or net income is not reported.
  • 2019 Not shown: operating income or net income is not reported.
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Not shown: operating income or net income is not reported.
  • 2022 Not shown: operating income or net income is not reported.
  • 2023 Not shown: operating income or net income is not reported.
  • 2024 Operating loss: operating costs were 101% of revenue.
  • 2025 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-3110981114 UnavailableUnavailableUnavailableUnavailable-2277715 Derived
Source
2019 2019-01-01 – 2019-12-319812000 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2020 2020-01-01 – 2020-12-315989772 16712401 Derived -10722629 UnavailableUnavailable-10010992 Derived
Source
2021 2021-01-01 – 2021-12-317545488 27918546 Derived -20373058 UnavailableUnavailable-12793146 Derived
Source
2022 2022-01-01 – 2022-12-316482000 23065398 Derived -16583398 UnavailableUnavailable-13867200 Derived
Source
2023 2023-01-01 – 2023-12-318233000 18755319 Derived -10522319 UnavailableUnavailable-8346497 Derived
Source
2024 2024-01-01 – 2024-12-3134875639 35244791 Derived -369152 3168 Derived -372320 -71283 Derived
Source
2025 2025-01-01 – 2025-12-3155239839 62357299 Derived -7117460 24473871 Derived -31591331 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 55.2M 2025
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.59.7M44.7M29.8M14.9M0.0201820222025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue10981114
2019Revenue9812000
2020Revenue5989772
2021Revenue7545488
2022Revenue6482000
2023Revenue8233000
2024Revenue34875639
2025Revenue55239839

Revenue growth

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

58.4% 2025
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.353%247%142%37%-68%201820222025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year-10.6%
2020Year over year-39%
2021Year over year26%
2022Year over year-14.1%
2023Year over year27%
2024Year over year323.6%
2025Year over year58.4%

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 -12.9% 2025
Net margin -57.2% 2025
Free cash flow margin -0.2% 2024
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.22%-57%-135%-213%-292%2018-12-3120222025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018-12-31Operating marginNot reported
2019-12-31Operating marginNot reported
2020Operating margin-179%
2021Operating margin-270%
2022Operating margin-255.8%
2023Operating margin-127.8%
2024Operating margin-1.1%
2025Operating margin-12.9%
2018-12-31Net marginNot reported
2019-12-31Net marginNot reported
2020-12-31Net marginNot reported
2021-12-31Net marginNot reported
2022-12-31Net marginNot reported
2023-12-31Net marginNot reported
2024Net margin-1.1%
2025Net margin-57.2%
2018Free cash flow margin-20.7%
2019Free cash flow marginNot reported
2020Free cash flow margin-167.1%
2021Free cash flow margin-169.5%
2022Free cash flow margin-213.9%
2023Free cash flow margin-101.4%
2024Free cash flow margin-0.2%
2025Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.6M 2025
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.5.0M-31.6K-5.1M-10.2M-15.3M201820222025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-2274422
2019Operating cash flow-6726135
2020Operating cash flow-9989856
2021Operating cash flow-12568633
2022Operating cash flow-13852980
2023Operating cash flow-8342760
2024Operating cash flow-52905
2025Operating cash flow3642455

Free cash flow

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

USD -71.3K 2024
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.1.1M-2.9M-6.9M-11.0M-15.0M201820222025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow-2277715
2019Free cash flowUnavailable
2020Free cash flow-10010992
2021Free cash flow-12793146
2022Free cash flow-13867200
2023Free cash flow-8346497
2024Free cash flow-71283
2025Free 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.

76.9% 2025
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.96%72%48%24%0%201820222025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets49.2%
2019Liabilities / assets47.4%
2020Liabilities / assets31.6%
2021Liabilities / assets79.4%
2022Liabilities / assets42.8%
2023Liabilities / assets37.4%
2024Liabilities / assets88.9%
2025Liabilities / assets76.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.24× 2025
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.2.77×2.08×1.39×0.69×0.00×201820222025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities1.98×
2019Current assets / current liabilities2.57×
2020Current assets / current liabilities2.46×
2021Current assets / current liabilities0.9×
2022Current assets / current liabilities1.26×
2023Current assets / current liabilities1.24×
2024Current assets / current liabilities1.12×
2025Current assets / current liabilities1.24×

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
2018 2018-01-01 – 2018-12-31
Unavailable Not reported for this period.
−USD 2.27 million
Exact value

Exact value: -2274422 USD

2018-01-01 – 2018-12-31: -2274422 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 3,293
Exact value

Exact value: 3293 USD

2018-01-01 – 2018-12-31: 3293 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.28 million
Calculation and evidence

-2274422 − 3293 USD

Exact free cash flow: -2277715 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
Unavailable Not reported for this period.
−USD 6.73 million
Exact value

Exact value: -6726135 USD

2019-01-01 – 2019-12-31: -6726135 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
Unavailable Not reported for this period.
−USD 9.99 million
Exact value

Exact value: -9989856 USD

2020-01-01 – 2020-12-31: -9989856 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 21,136
Exact value

Exact value: 21136 USD

2020-01-01 – 2020-12-31: 21136 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.01 million
Calculation and evidence

-9989856 − 21136 USD

Exact free cash flow: -10010992 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
Unavailable Not reported for this period.
−USD 12.57 million
Exact value

Exact value: -12568633 USD

2021-01-01 – 2021-12-31: -12568633 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 224,513
Exact value

Exact value: 224513 USD

2021-01-01 – 2021-12-31: 224513 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.79 million
Calculation and evidence

-12568633 − 224513 USD

Exact free cash flow: -12793146 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
Unavailable Not reported for this period.
−USD 13.85 million
Exact value

Exact value: -13852980 USD

2022-01-01 – 2022-12-31: -13852980 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 14,220
Exact value

Exact value: 14220 USD

2022-01-01 – 2022-12-31: 14220 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.87 million
Calculation and evidence

-13852980 − 14220 USD

Exact free cash flow: -13867200 USD

Share or cite

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

2023 2023-01-01 – 2023-12-31
Unavailable Not reported for this period.
−USD 8.34 million
Exact value

Exact value: -8342760 USD

2023-01-01 – 2023-12-31: -8342760 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 3,737
Exact value

Exact value: 3737 USD

2023-01-01 – 2023-12-31: 3737 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.35 million
Calculation and evidence

-8342760 − 3737 USD

Exact free cash flow: -8346497 USD

Share or cite

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

2024 2024-01-01 – 2024-12-31
−USD 372,320
Exact value

Exact value: -372320 USD

2024-01-01 – 2024-12-31: -372320 USD Inspect Net Income Open source
Share or cite

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

−USD 52,905
Exact value

Exact value: -52905 USD

2024-01-01 – 2024-12-31: -52905 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 18,378
Exact value

Exact value: 18378 USD

2024-01-01 – 2024-12-31: 18378 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 71,283
Calculation and evidence

-52905 − 18378 USD

Exact free cash flow: -71283 USD

Share or cite

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

2025 2025-01-01 – 2025-12-31
−USD 31.59 million
Exact value

Exact value: -31591331 USD

2025-01-01 – 2025-12-31: -31591331 USD Inspect Net Income Open source
Share or cite

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

USD 3.64 million
Exact value

Exact value: 3642455 USD

2025-01-01 – 2025-12-31: 3642455 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.

286 filings · 1,055 latest values · 1,055 originally reported values

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

Identifiers: 0001649009, 1649009, CHAI, edgar:1649009

Also known as CORE AI HOLDINGS, INC., Core AI Holdings, Inc., SIYATA MOBILE INC, SIYATA MOBILE INC., Siyata Mobile Inc.