Revenue
8.68 million USD
2025 · USD
Exact inputs and evidence
- Revenue: 8683000 USD Source
Annual consolidated revenue for 2025: about USD 8.683M, using the latest reported figures. The previous period, 2024, was about USD 16.81M.
265000 USD
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2026-10-21.
Financial data available through: 2025-12-31.
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 16.81 million
–
Current period
USD 8.68 million
–
8683000 − 16811000 = -8128000 USD
16811000 USD · 2024-01-01 – 2024-12-31
Inspect prior input Prior source8683000 USD · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 8.12 million
–
Current period
−USD 3.14 million
–
-3137000 − -8118000 = 4981000 USD
-8118000 USD · 2024-01-01 – 2024-12-31
Inspect prior input Prior source-3137000 USD · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 1.04 million
–
Current period
USD 220,000
–
220000 − 1037000 = -817000 USD
1037000 USD · 2024-01-01 – 2024-12-31
Inspect prior input Prior source220000 USD · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income.
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 | 8950000 | 18532000 Derived | -9582000 | Unavailable | Unavailable | -53000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 12662000 | 12438000 Derived | 224000 | Unavailable | Unavailable | 3699000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 18999000 | 16140000 Derived | 2859000 | Unavailable | Unavailable | -190000 Derived | Source
|
| 2023 2023-01-01 – 2023-12-31 | 19620000 | 24370000 Derived | -4750000 | Unavailable | Unavailable | -3558000 Derived | Source
|
| 2024 2024-01-01 – 2024-12-31 | 16811000 | 27755000 Derived | -10944000 | Unavailable | Unavailable | -9155000 Derived | Source
|
| 2025 2025-01-01 – 2025-12-31 | 8683000 | 14180000 Derived | -5497000 | Unavailable | Unavailable | -3357000 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 |
|---|---|---|---|
| 2020 | Revenue | 8950000 |
|
| 2021 | Revenue | 12662000 |
|
| 2022 | Revenue | 18999000 |
|
| 2023 | Revenue | 19620000 |
|
| 2024 | Revenue | 16811000 |
|
| 2025 | Revenue | 8683000 |
|
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 | 41.5% |
|
| 2022 | Year over year | 50% |
|
| 2023 | Year over year | 3.3% |
|
| 2024 | Year over year | -14.3% |
|
| 2025 | Year over year | -48.3% |
|
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 | -107.1% |
|
| 2021 | Operating margin | 1.8% |
|
| 2022 | Operating margin | 15% |
|
| 2023 | Operating margin | -24.2% |
|
| 2024 | Operating margin | -65.1% |
|
| 2025 | Operating margin | -63.3% |
|
| 2020-12-31 | Net margin | Not reported |
|
| 2021-12-31 | Net margin | Not reported |
|
| 2022-12-31 | Net margin | Not reported |
|
| 2023-12-31 | Net margin | Not reported |
|
| 2024-12-31 | Net margin | Not reported |
|
| 2025-12-31 | Net margin | Not reported |
|
| 2020 | Free cash flow margin | -0.6% |
|
| 2021 | Free cash flow margin | 29.2% |
|
| 2022 | Free cash flow margin | -1% |
|
| 2023 | Free cash flow margin | -18.1% |
|
| 2024 | Free cash flow margin | -54.5% |
|
| 2025 | Free cash flow margin | -38.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 988000 |
|
| 2021 | Operating cash flow | 4285000 |
|
| 2022 | Operating cash flow | 1486000 |
|
| 2023 | Operating cash flow | -1268000 |
|
| 2024 | Operating cash flow | -8118000 |
|
| 2025 | Operating cash flow | -3137000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | -53000 |
|
| 2021 | Free cash flow | 3699000 |
|
| 2022 | Free cash flow | -190000 |
|
| 2023 | Free cash flow | -3558000 |
|
| 2024 | Free cash flow | -9155000 |
|
| 2025 | Free cash flow | -3357000 |
|
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 | 117.2% |
|
| 2021 | Liabilities / assets | 111.4% |
|
| 2022 | Liabilities / assets | 108.7% |
|
| 2023 | Liabilities / assets | 131% |
|
| 2024 | Liabilities / assets | 167.5% |
|
| 2025 | Liabilities / assets | 301.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 0.87× |
|
| 2021 | Current assets / current liabilities | 1.49× |
|
| 2022 | Current assets / current liabilities | 1.12× |
|
| 2023 | Current assets / current liabilities | 0.87× |
|
| 2024 | Current assets / current liabilities | 0.61× |
|
| 2025 | Current assets / current liabilities | 0.44× |
|
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 988,000 Exact valueExact value: 988000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1041000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 53,000 Calculation and evidence988000 − 1041000 USD Exact free cash flow: -53000 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 4.29 million Exact valueExact value: 4285000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 586,000 Exact valueExact value: 586000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.7 million Calculation and evidence4285000 − 586000 USD Exact free cash flow: 3699000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | Unavailable Not reported for this period. | USD 1.49 million Exact valueExact value: 1486000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.68 million Exact valueExact value: 1676000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 190,000 Calculation and evidence1486000 − 1676000 USD Exact free cash flow: -190000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2023 2023-01-01 – 2023-12-31 | Unavailable Not reported for this period. | −USD 1.27 million Exact valueExact value: -1268000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.29 million Exact valueExact value: 2290000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.56 million Calculation and evidence-1268000 − 2290000 USD Exact free cash flow: -3558000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2024 2024-01-01 – 2024-12-31 | Unavailable Not reported for this period. | −USD 8.12 million Exact valueExact value: -8118000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.04 million Exact valueExact value: 1037000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 9.16 million Calculation and evidence-8118000 − 1037000 USD Exact free cash flow: -9155000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2025 2025-01-01 – 2025-12-31 | Unavailable Not reported for this period. | −USD 3.14 million Exact valueExact value: -3137000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 220,000 Exact valueExact value: 220000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.36 million Calculation and evidence-3137000 − 220000 USD Exact free cash flow: -3357000 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.
7 filings · 270 latest values · 270 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 5967007LIEEXZXIMC884, esef:5967007LIEEXZXIMC884