Revenue
5.86 million USD
2022 · USD
Exact inputs and evidence
- Revenue: 5855000 USD Source
3 filing records in this dataset, filed from 2022-05-11 to 2023-09-11. Reported financial figures are available; chart coverage varies by period.
4489000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2023-09-11.
Financial data available through: 2022-12-31.
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 21.52 million
–
Current period
USD 5.86 million
–
5855000 − 21519000 = -15664000 USD
21519000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source5855000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 711,000
–
Current period
USD 3.03 million
–
3027000 − -711000 = 3738000 USD
-711000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source3027000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income, 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 |
|---|---|---|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | 42319000 | 54870000 Derived | -12551000 | Unavailable | Unavailable | 14693000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 21519000 | 25418000 Derived | -3899000 | Unavailable | Unavailable | -711000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 5855000 | 5701000 Derived | 154000 | -2643000 Derived | 2797000 | 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 |
|---|---|---|---|
| 2020 | Revenue | 42319000 |
|
| 2021 | Revenue | 21519000 |
|
| 2022 | Revenue | 5855000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Year over year | No prior comparable period |
|
| 2021 | Year over year | -49.2% |
|
| 2022 | Year over year | -72.8% |
|
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 |
|---|---|---|---|
| 2020 | Operating margin | -29.7% |
|
| 2021 | Operating margin | -18.1% |
|
| 2022 | Operating margin | 2.6% |
|
| 2020-12-31 | Net margin | Not reported |
|
| 2021-12-31 | Net margin | Not reported |
|
| 2022 | Net margin | 47.8% |
|
| 2020 | Free cash flow margin | 34.7% |
|
| 2021 | Free cash flow margin | -3.3% |
|
| 2022 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 14766000 |
|
| 2021 | Operating cash flow | -711000 |
|
| 2022 | Operating cash flow | 3027000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | 14693000 |
|
| 2021 | Free cash flow | -711000 |
|
| 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 |
|---|---|---|---|
| 2020 | Liabilities / assets | 112.9% |
|
| 2021 | Liabilities / assets | 132.5% |
|
| 2022 | Liabilities / assets | 334.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 0.43× |
|
| 2021 | Current assets / current liabilities | 0.75× |
|
| 2022 | Current assets / current liabilities | 0.3× |
|
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 |
|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | Unavailable Not reported for this period. | USD 14.77 million Exact valueExact value: 14766000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 73,000 Exact valueExact value: 73000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 14.69 million Calculation and evidence14766000 − 73000 USD Exact free cash flow: 14693000 USD
Share or citeThe 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 711,000 Exact valueExact value: -711000 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 711,000 Calculation and evidence-711000 − 0 USD Exact free cash flow: -711000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | USD 2.8 million Exact valueExact value: 2797000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.03 million Exact valueExact value: 3027000 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.
3 filings · 263 latest values · 263 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 213800D1NZB5CR91KK02, esef:213800D1NZB5CR91KK02