Odyssey Semiconductor Technologies, Inc.

EDGAR

23 filing records in this dataset, filed from 2019-11-15 to 2024-02-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

165 thousand USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-536.98%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -886020 USD Source
  • Revenue: 165000 USD Source

Operating cash flow

-584 thousand USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2317968 USD Source
  • Operating Cash Flow: -1733801 USD Source

Free cash flow

-584 thousand USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2317968 USD Source
  • Operating Cash Flow: -1733801 USD Source
  • Capital Expenditure: -0 USD Source
  • Capital Expenditure: -0 USD Source
Cash and cash equivalents
237 thousand USD Source
Exact value

237292 USD

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

12726911 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
  • 12726911 shares · 2022-09-30· Source
  • 12726911 shares · 2023-09-30· 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

264 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 321049 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 259299 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 28500 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 8400 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 165000 USD · 2023-07-01 – 2023-09-30 Source

Net income

-5.6 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -5693612 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -3753175 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -1485527 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -1371305 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -802780 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-3.08 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -3377210 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -2613731 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -862639 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -1733801 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -862639 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -2317968 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -1733801 USD · 2023-01-01 – 2023-06-30 Source

Capital expenditure

28.7 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Capital expenditure: 310235 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 281517 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-06-30 Source

Free cash flow

-3.11 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -3377210 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -2613731 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -862639 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -1733801 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -862639 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -2317968 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -1733801 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 310235 USD · 2022-01-01 – 2022-12-31 Source
  • Capital expenditure: 281517 USD · 2022-01-01 – 2022-09-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: -0 USD · 2023-01-01 – 2023-06-30 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: 2024-02-20.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2022-12-31
  • Operating income: 5 of 11 periods available· newest 2022-12-31
  • Net income: 5 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2022-12-31
  • Total assets: 5 of 11 periods available· newest 2022-12-31
  • Total liabilities: 4 of 11 periods available· newest 2022-12-31
  • Current assets: 5 of 11 periods available· newest 2022-12-31
  • Current liabilities: 5 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 of 11 periods available· newest 2022-12-31

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

    -57.1%

    Prior period

    USD 748,948

    –

    Current period

    USD 321,049

    –

    Exact inputs and evidence

    321049 − 748948 = -427899 USD

    748948 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    321049 USD · 2022-01-01 – 2022-12-31

    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 2.55 million

    Prior period

    −USD 3.14 million

    –

    Current period

    −USD 5.69 million

    –

    Exact inputs and evidence

    -5693612 − -3141753 = -2551859 USD

    -3141753 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -5693612 USD · 2022-01-01 – 2022-12-31

    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 920,255

    Prior period

    −USD 2.46 million

    –

    Current period

    −USD 3.38 million

    –

    Exact inputs and evidence

    -3377210 − -2456955 = -920255 USD

    -2456955 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -3377210 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +854.4%

    Prior period

    USD 32,506

    –

    Current period

    USD 310,235

    –

    Exact inputs and evidence

    310235 − 32506 = 277729 USD

    32506 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    310235 USD · 2022-01-01 – 2022-12-31

    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.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 321,049 100% of revenue
  • Cost of revenue USD 228,499 71% of revenue
  • Operating expenses USD 4.91 million 1,529% of revenue
  • Operating income −USD 4.82 million −1,500% of revenue
  • Tax, interest and other Derived USD 876,698 273% of revenue
  • Net income −USD 5.69 million −1,773% of revenue

Cash

  • Operating cash flow −USD 3.38 million −1,052% of revenue
  • Capital expenditure USD 310,235 97% of revenue
  • Free cash flow Derived −USD 3.69 million −1,149% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 Operating loss: operating costs were 303% of revenue.
  • 2020 Operating loss: operating costs were 248% of revenue.
  • 2021 Operating loss: operating costs were 575% of revenue.
  • 2022 Operating loss: operating costs were 1,600% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-31590540 472232 Derived 118308 -704 Derived 119012 28167 Derived
Source
2019 2019-01-01 – 2019-12-31719851 2179256 Derived -1459405 -1236 Derived -1458169 -1428174 Derived
Source
2020 2020-01-01 – 2020-12-311374420 3414222 Derived -2039802 3306 Derived -2043108 -1462994 Derived
Source
2021 2021-01-01 – 2021-12-31748948 4306798 Derived -3557850 -416097 Derived -3141753 -2489461 Derived
Source
2022 2022-01-01 – 2022-12-31321049 5137963 Derived -4816914 876698 Derived -5693612 -3687445 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 321K 2022
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.1.5M1.1M742.2K371.1K0.020182019202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue590540
2019Revenue719851
2020Revenue1374420
2021Revenue748948
2022Revenue321049

Revenue growth

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

-57.1% 2022
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.103%60%17%-26%-69%20182019202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year21.9%
2020Year over year90.9%
2021Year over year-45.5%
2022Year over year-57.1%

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 -1,500.4% 2022
Net margin -1,773.4% 2022
Free cash flow margin -1,148.6% 2022
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.164%-357%-877%-1,397%-1,917%20182019202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin20%
2019Operating margin-202.7%
2020Operating margin-148.4%
2021Operating margin-475%
2022Operating margin-1,500.4%
2018Net margin20.2%
2019Net margin-202.6%
2020Net margin-148.7%
2021Net margin-419.5%
2022Net margin-1,773.4%
2018Free cash flow margin4.8%
2019Free cash flow margin-198.4%
2020Free cash flow margin-106.4%
2021Free cash flow margin-332.4%
2022Free cash flow margin-1,148.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.4M 2022
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.327.6K-667.2K-1.7M-2.7M-3.7M20182019202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow53167
2019Operating cash flow-1061169
2020Operating cash flow-776079
2021Operating cash flow-2456955
2022Operating cash flow-3377210

Free cash flow

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

USD -3.7M 2022
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.325.4K-752.1K-1.8M-2.9M-4.0M20182019202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow28167
2019Free cash flow-1428174
2020Free cash flow-1462994
2021Free cash flow-2489461
2022Free cash flow-3687445

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.

137.7% 2022
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.149%112%74%37%0%2018-12-312019202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018-12-31Liabilities / assetsNot reported
2019Liabilities / assets25.5%
2020Liabilities / assets67.9%
2021Liabilities / assets15.2%
2022Liabilities / assets137.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.06× 2022
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.13.20×9.90×6.60×3.30×0.00×20182019202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities1.42×
2019Current assets / current liabilities2.83×
2020Current assets / current liabilities1.13×
2021Current assets / current liabilities12.23×
2022Current assets / current liabilities4.06×

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
USD 119,012
Exact value

Exact value: 119012 USD

2018-01-01 – 2018-12-31: 119012 USD Inspect Net Income Open source
Share or cite

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

USD 53,167
Exact value

Exact value: 53167 USD

2018-01-01 – 2018-12-31: 53167 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 25,000
Exact value

Exact value: 25000 USD

2018-01-01 – 2018-12-31: 25000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 28,167
Calculation and evidence

53167 − 25000 USD

Exact free cash flow: 28167 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 1.46 million
Exact value

Exact value: -1458169 USD

2019-01-01 – 2019-12-31: -1458169 USD Inspect Net Income Open source
Share or cite

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

−USD 1.06 million
Exact value

Exact value: -1061169 USD

2019-01-01 – 2019-12-31: -1061169 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 367,005
Exact value

Exact value: 367005 USD

2019-01-01 – 2019-12-31: 367005 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.43 million
Calculation and evidence

-1061169 − 367005 USD

Exact free cash flow: -1428174 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 2.04 million
Exact value

Exact value: -2043108 USD

2020-01-01 – 2020-12-31: -2043108 USD Inspect Net Income Open source
Share or cite

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

−USD 776,079
Exact value

Exact value: -776079 USD

2020-01-01 – 2020-12-31: -776079 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 686,915
Exact value

Exact value: 686915 USD

2020-01-01 – 2020-12-31: 686915 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.46 million
Calculation and evidence

-776079 − 686915 USD

Exact free cash flow: -1462994 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 3.14 million
Exact value

Exact value: -3141753 USD

2021-01-01 – 2021-12-31: -3141753 USD Inspect Net Income Open source
Share or cite

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

−USD 2.46 million
Exact value

Exact value: -2456955 USD

2021-01-01 – 2021-12-31: -2456955 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 32,506
Exact value

Exact value: 32506 USD

2021-01-01 – 2021-12-31: 32506 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.49 million
Calculation and evidence

-2456955 − 32506 USD

Exact free cash flow: -2489461 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 5.69 million
Exact value

Exact value: -5693612 USD

2022-01-01 – 2022-12-31: -5693612 USD Inspect Net Income Open source
Share or cite

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

−USD 3.38 million
Exact value

Exact value: -3377210 USD

2022-01-01 – 2022-12-31: -3377210 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 310,235
Exact value

Exact value: 310235 USD

2022-01-01 – 2022-12-31: 310235 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.69 million
Calculation and evidence

-3377210 − 310235 USD

Exact free cash flow: -3687445 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.

23 filings · 1,258 latest values · 1,258 originally reported values

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

Identifiers: 0001781405, 1781405, edgar:1781405

Also known as Odyssey Semiconductor Technologies, Inc.