Revenue
27.6 thousand USD
2024 · USD
Exact inputs and evidence
- Revenue: 27585 USD Source
Annual consolidated revenue for 2024: about USD 27.59K, using the latest reported figures. The previous period, 2023, was about USD 0.
20697 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2025-05-07.
Financial data available through: 2024-12-31.
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 0
–
Current period
USD 27,585
–
27585 − 0 = 27585 USD
0 USD · 2023-01-01 – 2023-12-31
Inspect prior input Prior source27585 USD · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 30,112
–
Current period
−USD 62,491
–
-62491 − -30112 = -32379 USD
-30112 USD · 2023-01-01 – 2023-12-31
Inspect prior input Prior source-62491 USD · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 22,887
–
Current period
−USD 53,329
–
-53329 − -22887 = -30442 USD
-22887 USD · 2023-01-01 – 2023-12-31
Inspect prior input Prior source-53329 USD · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 94,408
–
Current period
USD 40,842
–
40842 − 94408 = -53566 USD
94408 USD · 2023-01-01 – 2023-12-31
Inspect prior input Prior source40842 USD · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
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 |
|---|---|---|---|---|---|---|---|
| 2023 2023-01-01 – 2023-12-31 | 0 | 22058 Derived | -22058 | 8054 Derived | -30112 | -117295 Derived | Source
|
| 2024 2024-01-01 – 2024-12-31 | 27585 | 73141 Derived | -45556 | 16935 Derived | -62491 | -94171 Derived | 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 |
|---|---|---|---|
| 2023 | Revenue | 0 |
|
| 2024 | Revenue | 27585 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Year over year | No prior comparable period |
|
| 2024 | Year over year | No prior comparable period |
|
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 |
|---|---|---|---|
| 2023 | Operating margin | Not reported |
|
| 2024 | Operating margin | -165.1% |
|
| 2023 | Net margin | Not reported |
|
| 2024 | Net margin | -226.5% |
|
| 2023 | Free cash flow margin | Not reported |
|
| 2024 | Free cash flow margin | -341.4% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2023 | Operating cash flow | -22887 |
|
| 2024 | Operating cash flow | -53329 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2023 | Free cash flow | -117295 |
|
| 2024 | Free cash flow | -94171 |
|
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 |
|---|---|---|---|
| 2023 | Liabilities / assets | 63.1% |
|
| 2024 | Liabilities / assets | 66.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Current assets / current liabilities | 0.73× |
|
| 2024 | Current assets / current liabilities | 0.42× |
|
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 |
|---|---|---|---|---|
| 2021 2021-01-01 – 2021-12-31 | −USD 13.92 million Exact valueExact value: -13922876 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.42 million Exact valueExact value: -10417089 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 9.99 million Exact valueExact value: 9993357 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 20.41 million Calculation and evidence-10417089 − 9993357 USD Exact free cash flow: -20410446 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 47.14 million Exact valueExact value: -47142818 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 11.23 million Exact valueExact value: -11233068 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 42.23 million Exact valueExact value: 42231895 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 53.46 million Calculation and evidence-11233068 − 42231895 USD Exact free cash flow: -53464963 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2023 2023-01-01 – 2023-12-31 | −USD 30,112 Exact valueExact value: -30112 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 22,887 Exact valueExact value: -22887 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 94,408 Exact valueExact value: 94408 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 117,295 Calculation and evidence-22887 − 94408 USD Exact free cash flow: -117295 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2024 2024-01-01 – 2024-12-31 | −USD 62,491 Exact valueExact value: -62491 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 53,329 Exact valueExact value: -53329 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 40,842 Exact valueExact value: 40842 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 94,171 Calculation and evidence-53329 − 40842 USD Exact free cash flow: -94171 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
4 filings · 501 latest values · 501 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 549300OHAH2GL1DP0L61, esef:549300OHAH2GL1DP0L61