FLASH SPORTS & MEDIA HOLDINGS, INC.

EDGAR

Annual consolidated revenue for 2025: about USD 17.4M, using the latest reported figures. The previous period, 2024, was about USD 31.2M.

Watchlist

Latest quarter

Revenue

44.3 thousand uref_281021286

2026 Q2 · uref_281021286

Exact inputs and evidence
  • Revenue: 44318 uref_281021286 Source

Operating margin

-14,630.48%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -6483936 uref_281021286 Source
  • Revenue: 44318 uref_281021286 Source
Cash and cash equivalents
2.39 million uref_281021286 Source
Exact value

2389423 uref_281021286

Long-term debt including current maturities
Not available
Shares outstanding
53.9 million uref_1559760406 Source
Exact value

53868762 uref_1559760406

Trailing twelve months

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

Operating cash flow

-1.74 million USD

2025-04-01 – 2026-03-31

Exact inputs and evidence
  • Operating cash flow: 2627902 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: 2213953 USD · 2025-01-01 – 2025-03-31 Source
  • Operating cash flow: 443087 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: 2627902 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: 840796 USD · 2025-01-01 – 2025-12-31 Source
  • Operating cash flow: 443087 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: -369736 USD · 2026-01-01 – 2026-03-31 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: 2026-10-26.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2025-12-31
  • Operating income: 9 of 11 periods available· newest 2025-12-31
  • Net income: 9 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2025-12-31
  • Total assets: Multiple units; comparison withheld· newest 2025-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2025-12-31
  • Current assets: Multiple units; comparison withheld· newest 2025-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2025-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2025-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: Multiple units; comparison withheld· 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

    -44.2%

    Prior period

    USD 31.2 million

    –

    Current period

    USD 17.4 million

    –

    Exact inputs and evidence

    17399438 − 31203300 = -13803862 USD

    31203300 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    17399438 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 14.4 million

    Prior period

    −USD 36.5 million

    –

    Current period

    −USD 22.1 million

    –

    Exact inputs and evidence

    -22099032 − -36495826 = 14396794 USD

    -36495826 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -22099032 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 3.66 million

    Prior period

    −USD 2.82 million

    –

    Current period

    USD 840,796

    –

    Exact inputs and evidence

    840796 − -2821187 = 3661983 USD

    -2821187 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    840796 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.

  • Capital expenditure

    +127%

    Prior period

    USD 131,387

    –

    Current period

    USD 298,215

    –

    Exact inputs and evidence

    298215 − 131387 = 166828 USD

    131387 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    298215 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.

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 17.4 million 100% of revenue
  • Cost of revenue USD 17.22 million 99% of revenue
  • Operating expenses USD 18.19 million 105% of revenue
  • Operating income −USD 18.01 million −104% of revenue
  • Tax, interest and other Derived USD 4.09 million 23% of revenue
  • Net income −USD 22.1 million −127% of revenue

Cash

  • Operating cash flow USD 840,796 4.8% of revenue
  • Capital expenditure USD 298,215 1.7% of revenue
  • Free cash flow Derived USD 542,581 3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2017 Operating loss: operating costs were 119% of revenue.
  • 2018 Operating loss: operating costs were 119% of revenue.
  • 2019 Operating loss: operating costs were 124% of revenue.
  • 2020 Operating loss: operating costs were 111% of revenue.
  • 2021 Operating loss: operating costs were 100% of revenue.
  • 2022 Operating loss: operating costs were 123% of revenue.
  • 2023 Operating loss: operating costs were 133% of revenue.
  • 2024 Operating loss: operating costs were 191% of revenue.
  • 2025 Operating loss: operating costs were 204% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2017-01-01 – 2017-12-3112298015 14661158 Derived -2363143 214252 Derived -2577395 40167 Derived
Source
2018 2018-01-01 – 2018-12-3120050776 23851360 Derived -3800584 95289 Derived -3895873 -2654616 Derived
Source
2019 2019-01-01 – 2019-12-3124189803 30050408 Derived -5860605 2489968 Derived -8350573 -2680389 Derived
Source
2020 2020-01-01 – 2020-12-3125837917 28583587 Derived -2745670 2328025 Derived -5073695 -3808683 Derived
Source
2021 2021-01-01 – 2021-12-3162113181 62317925 Derived -204744 670923 Derived -875667 -1855536 Derived
Source
2022 2022-01-01 – 2022-12-3166294699 81227202 Derived -14932503 322173 Derived -15254676 -13445100 Derived
Source
2023 2023-01-01 – 2023-12-3169920048 93205522 Derived -23285474 2152187 Derived -25437661 -11056562 Derived
Source
2024 2024-01-01 – 2024-12-3131203300 59624567 Derived -28421267 8074559 Derived -36495826 -2952574 Derived
Source
2025 2025-01-01 – 2025-12-3117399438 35411514 Derived -18012076 4086956 Derived -22099032 542581 Derived
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 17.4M 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.75.5M56.6M37.8M18.9M0.0201720212025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue12298015
2018Revenue20050776
2019Revenue24189803
2020Revenue25837917
2021Revenue62113181
2022Revenue66294699
2023Revenue69920048
2024Revenue31203300
2025Revenue17399438

Revenue growth

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

-44.2% 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.156%99%43%-14%-71%201720212025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over year63%
2019Year over year20.6%
2020Year over year6.8%
2021Year over year140.4%
2022Year over year6.7%
2023Year over year5.5%
2024Year over year-55.4%
2025Year over year-44.2%

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 -103.5% 2025
Net margin -127% 2025
Free cash flow margin 3.1% 2025
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.14%-24%-62%-100%-137%201720212025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin-19.2%
2018Operating margin-19%
2019Operating margin-24.2%
2020Operating margin-10.6%
2021Operating margin-0.3%
2022Operating margin-22.5%
2023Operating margin-33.3%
2024Operating margin-91.1%
2025Operating margin-103.5%
2017Net margin-21%
2018Net margin-19.4%
2019Net margin-34.5%
2020Net margin-19.6%
2021Net margin-1.4%
2022Net margin-23%
2023Net margin-36.4%
2024Net margin-117%
2025Net margin-127%
2017Free cash flow margin0.3%
2018Free cash flow margin-13.2%
2019Free cash flow margin-11.1%
2020Free cash flow margin-14.7%
2021Free cash flow margin-3%
2022Free cash flow margin-20.3%
2023Free cash flow margin-15.8%
2024Free cash flow margin-9.5%
2025Free cash flow margin3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 840.8K 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.1.9M-2.0M-6.0M-9.9M-13.9M201720212025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow244661
2018Operating cash flow-2285136
2019Operating cash flow-2487435
2020Operating cash flow-3632718
2021Operating cash flow-1563108
2022Operating cash flow-12769823
2023Operating cash flow-10516068
2024Operating cash flow-2821187
2025Operating cash flow840796

Free cash flow

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

USD 542.6K 2025
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.1.7M-2.4M-6.5M-10.5M-14.6M201720212025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Free cash flow40167
2018Free cash flow-2654616
2019Free cash flow-2680389
2020Free cash flow-3808683
2021Free cash flow-1855536
2022Free cash flow-13445100
2023Free cash flow-11056562
2024Free cash flow-2952574
2025Free cash flow542581

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017-12-31Liabilities / assetsNot reportedNo source recorded
2018-12-31Liabilities / assetsNot reportedNo source recorded
2019-12-31Liabilities / assetsNot reportedNo source recorded
2020-12-31Liabilities / assetsNot reportedNo source recorded
2021-12-31Liabilities / assetsNot reportedNo source recorded
2022-12-31Liabilities / assetsNot reportedNo source recorded
2023-12-31Liabilities / assetsNot reportedNo source recorded
2024-12-31Liabilities / assetsNot reportedNo source recorded
2025-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017-12-31Current assets / current liabilitiesNot reportedNo source recorded
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded
2020-12-31Current assets / current liabilitiesNot reportedNo source recorded
2021-12-31Current assets / current liabilitiesNot reportedNo source recorded
2022-12-31Current assets / current liabilitiesNot reportedNo source recorded
2023-12-31Current assets / current liabilitiesNot reportedNo source recorded
2024-12-31Current assets / current liabilitiesNot reportedNo source recorded
2025-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2017 2017-01-01 – 2017-12-31
−USD 2.58 million
Exact value

Exact value: -2577395 USD

2017-01-01 – 2017-12-31: -2577395 USD Inspect Net Income Open source
Share or cite

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

USD 244,661
Exact value

Exact value: 244661 USD

2017-01-01 – 2017-12-31: 244661 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 204,494
Exact value

Exact value: 204494 USD

2017-01-01 – 2017-12-31: 204494 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40,167
Calculation and evidence

244661 − 204494 USD

Exact free cash flow: 40167 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 3.9 million
Exact value

Exact value: -3895873 USD

2018-01-01 – 2018-12-31: -3895873 USD Inspect Net Income Open source
Share or cite

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

−USD 2.29 million
Exact value

Exact value: -2285136 USD

2018-01-01 – 2018-12-31: -2285136 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 369,480
Exact value

Exact value: 369480 USD

2018-01-01 – 2018-12-31: 369480 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.65 million
Calculation and evidence

-2285136 − 369480 USD

Exact free cash flow: -2654616 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
−USD 8.35 million
Exact value

Exact value: -8350573 USD

2019-01-01 – 2019-12-31: -8350573 USD Inspect Net Income Open source
Share or cite

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

−USD 2.49 million
Exact value

Exact value: -2487435 USD

2019-01-01 – 2019-12-31: -2487435 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 192,954
Exact value

Exact value: 192954 USD

2019-01-01 – 2019-12-31: 192954 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.68 million
Calculation and evidence

-2487435 − 192954 USD

Exact free cash flow: -2680389 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 5.07 million
Exact value

Exact value: -5073695 USD

2020-01-01 – 2020-12-31: -5073695 USD Inspect Net Income Open source
Share or cite

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

−USD 3.63 million
Exact value

Exact value: -3632718 USD

2020-01-01 – 2020-12-31: -3632718 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 175,965
Exact value

Exact value: 175965 USD

2020-01-01 – 2020-12-31: 175965 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.81 million
Calculation and evidence

-3632718 − 175965 USD

Exact free cash flow: -3808683 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 875,667
Exact value

Exact value: -875667 USD

2021-01-01 – 2021-12-31: -875667 USD Inspect Net Income Open source
Share or cite

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

−USD 1.56 million
Exact value

Exact value: -1563108 USD

2021-01-01 – 2021-12-31: -1563108 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 292,428
Exact value

Exact value: 292428 USD

2021-01-01 – 2021-12-31: 292428 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.86 million
Calculation and evidence

-1563108 − 292428 USD

Exact free cash flow: -1855536 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 15.25 million
Exact value

Exact value: -15254676 USD

2022-01-01 – 2022-12-31: -15254676 USD Inspect Net Income Open source
Share or cite

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

−USD 12.77 million
Exact value

Exact value: -12769823 USD

2022-01-01 – 2022-12-31: -12769823 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 675,277
Exact value

Exact value: 675277 USD

2022-01-01 – 2022-12-31: 675277 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.45 million
Calculation and evidence

-12769823 − 675277 USD

Exact free cash flow: -13445100 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
−USD 25.44 million
Exact value

Exact value: -25437661 USD

2023-01-01 – 2023-12-31: -25437661 USD Inspect Net Income Open source
Share or cite

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

−USD 10.52 million
Exact value

Exact value: -10516068 USD

2023-01-01 – 2023-12-31: -10516068 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 540,494
Exact value

Exact value: 540494 USD

2023-01-01 – 2023-12-31: 540494 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.06 million
Calculation and evidence

-10516068 − 540494 USD

Exact free cash flow: -11056562 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 36.5 million
Exact value

Exact value: -36495826 USD

2024-01-01 – 2024-12-31: -36495826 USD Inspect Net Income Open source
Share or cite

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

−USD 2.82 million
Exact value

Exact value: -2821187 USD

2024-01-01 – 2024-12-31: -2821187 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 131,387
Exact value

Exact value: 131387 USD

2024-01-01 – 2024-12-31: 131387 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.95 million
Calculation and evidence

-2821187 − 131387 USD

Exact free cash flow: -2952574 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 22.1 million
Exact value

Exact value: -22099032 USD

2025-01-01 – 2025-12-31: -22099032 USD Inspect Net Income Open source
Share or cite

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

USD 840,796
Exact value

Exact value: 840796 USD

2025-01-01 – 2025-12-31: 840796 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 298,215
Exact value

Exact value: 298215 USD

2025-01-01 – 2025-12-31: 298215 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 542,581
Calculation and evidence

840796 − 298215 USD

Exact free cash flow: 542581 USD

Share or cite

The 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.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

54 filings · 2,722 latest values · 2,722 originally reported values

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

Identifiers: 0001706524, 1706524, FLZH, UGRO, edgar:1706524

Also known as FLASH SPORTS & MEDIA HOLDINGS, INC., Flash Sports & Media Holdings, Inc., URBAN-GRO, INC., URBAN-GRO, INC., urban-gro, Inc.