FORZA X1, INC.

EDGAR

15 filing records in this dataset, filed from 2021-12-23 to 2024-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2024 Q3 · USD

Exact inputs and evidence

Operating cash flow

-886 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2411753 USD Source
  • Operating Cash Flow: -1526246 USD Source

Free cash flow

-902 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2411753 USD Source
  • Operating Cash Flow: -1526246 USD Source
  • Capital Expenditure: 2874724 USD Source
  • Capital Expenditure: 2858227 USD Source
Cash and cash equivalents
7.2 million USD Source
Exact value

7200427 USD

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

15784000 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

18.6 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Revenue: 37118 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 18559 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 0 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 0 USD · 2024-04-01 – 2024-06-30 Source
  • Revenue: 0 USD · 2024-07-01 – 2024-09-30 Source

Net income

-6.29 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Net income: -5933113 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -4535100 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -1167837 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: -2831554 USD · 2024-04-01 – 2024-06-30 Source
  • Net income: -895702 USD · 2024-07-01 – 2024-09-30 Source

Operating cash flow

-2.68 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: -4150280 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -3877991 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -1210509 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -1526246 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -1210509 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -2411753 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -1526246 USD · 2024-01-01 – 2024-06-30 Source

Capital expenditure

5.34 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Capital expenditure: 2797050 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 328534 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 1539620 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 2858227 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 1539620 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 2874724 USD · 2024-01-01 – 2024-09-30 Source
  • Capital expenditure: 2858227 USD · 2024-01-01 – 2024-06-30 Source

Free cash flow

-8.03 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: -4150280 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -3877991 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -1210509 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -1526246 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -1210509 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -2411753 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -1526246 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 2797050 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 328534 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 1539620 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 2858227 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 1539620 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 2874724 USD · 2024-01-01 – 2024-09-30 Source
  • Capital expenditure: 2858227 USD · 2024-01-01 – 2024-06-30 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: 2024-11-14.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 1 of 11 periods available· newest 2023-12-31
  • Operating income: 2 of 11 periods available· newest 2023-12-31
  • Net income: 2 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2023-12-31
  • Total assets: 1 of 11 periods available· newest 2023-12-31
  • Total liabilities: 1 of 11 periods available· newest 2023-12-31
  • Current assets: 1 of 11 periods available· newest 2023-12-31
  • Current liabilities: 1 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2023-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2023-12-31

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.

  • Net income

    −USD 2.3 million

    Prior period

    −USD 3.63 million

    –

    Current period

    −USD 5.93 million

    –

    Exact inputs and evidence

    -5933113 − -3630081 = -2303032 USD

    -3630081 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -5933113 USD · 2023-01-01 – 2023-12-31

    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 772,659

    Prior period

    −USD 3.38 million

    –

    Current period

    −USD 4.15 million

    –

    Exact inputs and evidence

    -4150280 − -3377621 = -772659 USD

    -3377621 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -4150280 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +361%

    Prior period

    USD 606,726

    –

    Current period

    USD 2.8 million

    –

    Exact inputs and evidence

    2797050 − 606726 = 2190324 USD

    606726 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    2797050 USD · 2023-01-01 – 2023-12-31

    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: Revenue.

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.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 37,118 100% of revenue
  • Cost of revenue USD 123,893 334% of revenue
  • Operating expenses USD 6.47 million 17,439% of revenue
  • Other operating costs Derived USD 33,744 91% of revenue
  • Operating income −USD 6.59 million −17,763% of revenue
  • Tax, interest and other Derived −USD 660,320 −1,779% of revenue
  • Net income −USD 5.93 million −15,984% of revenue

Cash

  • Operating cash flow −USD 4.15 million −11,181% of revenue
  • Capital expenditure USD 2.8 million 7,536% of revenue
  • Free cash flow Derived −USD 6.95 million −18,717% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2023 Operating loss: operating costs were 17,863% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2023 2023-01-01 – 2023-12-3137118 6630551 Derived -6593433 -660320 Derived -5933113 -6947330 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 37.1K 2023
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.40.1K30.1K20.0K10.0K0.02023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2023Revenue37118

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2023Year over yearNo prior comparable period

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 -17,763.4% 2023
Net margin -15,984.5% 2023
Free cash flow margin -18,716.9% 2023
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.1,497%-3,931%-9,358%-14,786%-20,214%2023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2023Operating margin-17,763.4%
2023Net margin-15,984.5%
2023Free cash flow margin-18,716.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.2M 2023
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.332.0K-871.6K-2.1M-3.3M-4.5M2023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2023Operating cash flow-4150280

Free cash flow

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

USD -6.9M 2023
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.555.8K-1.5M-3.5M-5.5M-7.5M2023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2023Free cash flow-6947330

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.

5.3% 2023
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.5.8%4.3%2.9%1.4%0.0%2023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2023Liabilities / assets5.3%

Current assets to current liabilities

Current assets divided by current liabilities.

15.87× 2023
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.17.14×12.85×8.57×4.28×0.00×2023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2023Current assets / current liabilities15.87×

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
2022 2022-01-01 – 2022-12-31
−USD 3.63 million
Exact value

Exact value: -3630081 USD

2022-01-01 – 2022-12-31: -3630081 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: -3377621 USD

2022-01-01 – 2022-12-31: -3377621 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 606,726
Exact value

Exact value: 606726 USD

2022-01-01 – 2022-12-31: 606726 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.98 million
Calculation and evidence

-3377621 − 606726 USD

Exact free cash flow: -3984347 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 5.93 million
Exact value

Exact value: -5933113 USD

2023-01-01 – 2023-12-31: -5933113 USD Inspect Net Income Open source
Share or cite

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

−USD 4.15 million
Exact value

Exact value: -4150280 USD

2023-01-01 – 2023-12-31: -4150280 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 2.8 million
Exact value

Exact value: 2797050 USD

2023-01-01 – 2023-12-31: 2797050 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.95 million
Calculation and evidence

-4150280 − 2797050 USD

Exact free cash flow: -6947330 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.

15 filings · 693 latest values · 693 originally reported values

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

Identifiers: 0001901305, 1901305, FRZA, edgar:1901305

Also known as FORZA X1, INC., Forza X1, Inc.