Loading live market data…

Free Flow USA, Inc.

OTC:FFLO

$0.0808 USD

$0 (0.0%)

Volume
795
Average Volume
9
Market Capitalization
$2.5M
P/E Ratio
-12.24
Dividend Yield
0.00%
Price Target
$
Year High
$0.20
Year Low
$0.04
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.14

FFLO Financial

date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
revenue 30000 9148 4032 195.14K 745.68K 411.69K 420.54K 249.66K 340.15K 551.18K
costOfRevenue - 4568 16564 195.53K 349.89K 173.18K 111.74K 77531 218.86K 101.74K
grossProfit 30000 4580 -12532 -392 395.78K 238.52K 308.79K 172.12K 121.29K 449.44K
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - 393.25K 430.6K 152.16K 205.96K 315.15K
sellingAndMarketingExpenses - - - - - - - -31226 - -
sellingGeneralAndAdministrativeExpenses 131.83K 558.3K 253.92K 341.97K 516.98K 393.25K 430.6K 120.93K 205.96K 315.15K
otherExpenses 200K - - - - - - - - -
operatingExpenses 331.83K 558.3K 253.92K 341.97K 516.98K 393.25K 430.6K 120.93K 205.96K 315.15K
costAndExpenses 331.83K 562.87K 270.48K 537.5K 866.87K 566.43K 542.35K 198.46K 424.82K 416.89K
netInterestIncome - - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense - - - 2.42M - - - - - -
depreciationAndAmortization - 42503 42503 62436 52434 59018 59473 38573 1820 -
ebitda -301.83K -553.72K -223.95K -279.93K -68763 -95719 -62338 89766 -82853 134.29K
ebit -301.83K -553.72K -266.45K -342.36K -121.2K -154.74K -121.81K 51193 -84673 134.29K
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome -301.83K -553.72K -266.45K -342.36K -121.2K -154.74K -121.81K 51190 -84670 134.29K
totalOtherIncomeExpensesNet 109.5K 1.2M 34295 -2.42M 665.1K 1.01M - - - -
incomeBeforeTax -192.33K 644.21K -232.16K -2.76M 543.9K 850.61K -121.81K 51193 -84673 134.29K
incomeTaxExpense - - - 2.42M - - - - - -
netIncomeFromContinuingOperations -192.33K 644.21K -232.16K -2.76M 543.9K 850.61K -121.81K 51193 -84673 134.29K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -192.33K 644.21K -232.16K -5.18M 543.9K 850.61K -121.81K 51193 -84673 134.29K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -192.33K 644.21K -232.16K -2.76M 543.9K 850.61K -121.81K 51193 -84673 134.29K
eps -0.01 0.02 -0.01 -0.21 0.02 0.03 -0.0 0.0 -0.0 0.01
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
cashAndCashEquivalents 11322 91349 39521 17274 10212 83516 7226 19115 5354 3718
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 11322 91349 39521 17274 10212 83516 7226 19115 5354 3718
netReceivables 196.06K 367.03K 95440 94641 104.72K 202.67K 107.09K 8296 1906 7755
accountsReceivables 163.33K 34303 95440 94641 104.72K 202.67K 107.09K 8296 1906 7755
otherReceivables 32730 332.73K - - - - - - - -
inventory - - 4800 890 2.53M 1.78M 776.59K 590.22K 177.87K 214.28K
prepaids - - - - - - - - - 48600
otherCurrentAssets - - 32728 77641 - - 6071 - - -
totalCurrentAssets 207.38K 458.38K 172.49K 190.45K 2.64M 2.07M 896.98K 617.63K 185.13K 274.36K
propertyPlantEquipmentNet - - 500.38K 541.88K 1.55M 1.6M 711.15K 770.62K 2380 3500
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - -541.88K -1.55M -1.6M -711.15K - 0.0 0.0
totalNonCurrentAssets - - 500.38K 541.88K 1.55M 1.6M 711.15K 770.62K 2380.0 3500.0
otherAssets - - - - - - - - -0.0 -
totalAssets 207.38K 458.38K 672.87K 732.33K 4.19M 3.66M 1.61M 1.39M 187.51K 277.86K
totalPayables 160.28K 241.8K 138.67K 1647 23709 9829 11687 7468 21140 73157
accountPayables 160.28K 241.8K 138.67K 1647 23709 9829 11687 7468 21140 73157
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - 12134 20036 960.74K 941.69K 10343 380 176.42K 130.77K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - -20036 -960.74K -941.69K -10343 - - -130.77K
otherCurrentLiabilities - - - - - - - 0.0 - -
totalCurrentLiabilities 160.28K 241.8K 150.8K 21683 984.45K 951.52K 22030 7848.0 197.56K 203.93K
longTermDebt 1.2M 577.15K 1.7M 1.67M 1.38M 1.4M 1.2M 900.1K - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - 10857 - - -
deferredTaxLiabilitiesNonCurrent - - - - - - 790.08K - - -
otherNonCurrentLiabilities 1 800.94K 830.45K 834.46K 849.17K 863.88K 10857 - - -
totalNonCurrentLiabilities 1.2M 1.38M 2.54M 2.51M 2.23M 2.26M 2.01M 900.1K 330K 330K
otherLiabilities - - - - - - - - -330K -330K
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.36M 1.62M 2.69M 2.53M 3.22M 3.21M 2.03M 907.95K 197.56K 203.93K
treasuryStock - - - - - - - - - -
preferredStock - - 1 - - - - 800.94K 330K 330K
commonStock 3100 3000 2620 2620 2620 2620 2620 2620 2620 2620
retainedEarnings -1.71M -1.51M -2.16M -1.93M 834.8K 290.9K -559.7K -437.8K -457.21K -373.24K
additionalPaidInCapital 549.86K 349.96K 140.03K 129.03K 131.03K 131.03K 131.03K 114.55K 114.54K 114.54K
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
netIncome -192.33K 644.21K -232.16K -2.76M 517.04K 850.61K -121.91K 51193 -84673 134.29K
depreciationAndAmortization - - 42503 62436 52434 59018 59473 38573 1820 -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -213.96K 156.93K 132.31K -90515 -634.83K -1.99M -227.54K -453.59K 92681 -266.7K
accountsReceivables -132.44K 61137 -799 -67563 97949 -95579 -104.87K -6240 5848 -7755
inventory - 4800 -3910.0 -890 -746.66K -1M -205.33K -393.39K 22190 -200.06K
accountsPayables -81520 93492 137.02K -22062 13880 -10513 4219 -393.39K - -48600
otherWorkingCapital - -2500 0.0 - - -879.96K 78436 -53963 64643 -58889
otherNonCashItems 203.41K -1.23M 34511 2.48M 26854 -59018 -59473 445.55K -26218 207.82K
netCashProvidedByOperatingActivities -202.88K -427.9K -22829 -304.91K -38500 -1.14M -349.45K -395.05K 8008.0 -132.41K
investmentsInPropertyPlantAndEquipment - - -1000 - -1255 -935.71K - - - -
acquisitionsNet - - - 1344 - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities 300K 1.4M - 1344 -1255 -9341 - - - -
netCashProvidedByInvestingActivities 300K 1.4M -1000 1344 -1255 -945.05K - - - -
netDebtIssuance -177.15K -1.13M -8011.0 325.33K -8048 1.14M 310.22K 1.19M 45644 79151
longTermNetDebtIssuance -177.15K -1.13M -8011.0 328.38K -27103 1.1M 310.22K 1.19M 45644 -
shortTermNetDebtIssuance - -2500 2500 -3042 19055 38488 - - - 79151
netStockIssuance - 10307 - - - - - - - -
netCommonStockIssuance - 10307 - - - - - - - -
commonStockIssuance - 10307 - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 200K 54087 -14707 -25501 77587 27346 -786.18K -52017 56306
netCashProvidedByFinancingActivities -177.15K -920.27K 46076 310.63K -33549 1.21M 337.56K 408.81K -6373 135.46K
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 8000 - 30000 - - 3025 - 3273 2850 -60961
costOfRevenue - - - - - 783 - 3115 670 993
grossProfit 8000 - 30000 - - 2242 - 158 2180 -43496
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - 76299 8446 - 186.36K 33790 16770 - 57628
sellingAndMarketingExpenses - -497 497 - - 14039 11931 110 - 5879
sellingGeneralAndAdministrativeExpenses 29109 6151 76796 8446 27475 357.9K 45721 16880 365.78K 190.41K
otherExpenses - 233.86K -26833 5936 - -228.54K 341 - - -30315
operatingExpenses 29109 240.01K 49963 14382 27475 129.36K 46062 16880 365.78K 160.1K
costAndExpenses 29109 240.01K 49963 14382 27475 130.7K 46062 20211 366.45K 161.09K
netInterestIncome - 12174 -6238 -5936 - 557 -341 -216 - -
interestIncome - - - - - - - - - -
interestExpense - -12174 6238 5936 - -557 341 216 - -
depreciationAndAmortization - - - 8446 27475 10626 10626 10842 10626 42503
ebitda -21109 -272.74K -13482 -186 -27475 -86946 -79191 -6096 -352.98K -148.91K
ebit -21109 -272.74K -13482 -186 -27475 -86946 -89817 -14489 -363.6K -161.08K
nonOperatingIncomeExcludingInterest - - -6481 -14196 -6750 228.54K 43755 -2449 - -30315
operatingIncome -21109 -240.01K -19963 -14382 -27475 -127.12K -46062 -16938 -363.6K -161.09K
totalOtherIncomeExpensesNet - 94246 243 8260 6752 40173 -44096 2233 1.19M -1
incomeBeforeTax -21109 -145.77K -19720 -6122 -20723 -86947 -90158 -14705 825.39K -161.09K
incomeTaxExpense - - - - - - - - -10626 -
netIncomeFromContinuingOperations -21109 -145.77K -19720 -6122 -20723 -86947 -90158 -14705 836.02K -161.09K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -21109 -145.77K -19720 -6122 -20723 -86947 -90158 -14705 836.02K -161.09K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -21109 -145.77K -19720 -6122 -20723 -86947 -90158 -14705 836.02K -161.09K
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 0.03 -0.01
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 12847 11322 24398 60765 66519 91349 34289 3753 3759 39521
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 12847 11322 24398 60765 66519 91349 34289 3753 3759 39521
netReceivables 32730 196.06K 659.22K 368.96K 368.44K 367.03K 339.41K 102.26K 108.74K 95440
accountsReceivables 32730 163.33K 126.49K 36232 35713 34303 6680 102.26K 108.74K 95440
otherReceivables - 32730 532.73K 332.73K 332.73K 332.73K 332.73K - - -
inventory - - - - - - - 2400 2400 4800
prepaids - - - - - - - - - -
otherCurrentAssets 160.66K - - - - - 7422 332.73K 332.73K 32728
totalCurrentAssets 206.24K 207.38K 683.62K 429.73K 434.96K 458.38K 381.12K 441.15K 447.63K 172.49K
propertyPlantEquipmentNet - - - - - - - - - 500.38K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - 75000 - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - -75000 - 2 -
totalNonCurrentAssets - - - - - - - - 2 500.38K
otherAssets - - - - - - - - -2 -
totalAssets 206.24K 207.38K 683.62K 429.73K 434.96K 458.38K 381.12K 441.15K 447.63K 672.87K
totalPayables 180.24K 160.28K 313.6K 239.98K 239.1K 241.8K 6990 215.08K 206.86K 138.67K
accountPayables 180.24K 160.28K 313.6K 239.98K 239.1K 241.8K 6990 215.08K 206.86K 138.67K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - 153.82K 11134 11134 12134
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - - - - - - - -
totalCurrentLiabilities 180.24K 160.28K 313.6K 239.98K 239.1K 241.8K 160.81K 226.21K 217.99K 150.8K
longTermDebt 1.2M 1.2M 1.19M 577.15K 577.15K 577.15K 568.92K 528.59K 528.59K 1.67M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - 1 1 800.94K 800.94K 800.94K 800.94K 70104 70104 70105
totalNonCurrentLiabilities 1.2M 1.2M 1.77M 1.38M 1.38M 1.38M 1.37M 598.69K 598.69K 1.74M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.38M 1.36M 2.08M 1.62M 1.62M 1.62M 1.53M 824.91K 816.69K 1.89M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - 800.94K 330K 800.94K 800.94K
commonStock 3100 3100 3100 3000 3000 3000 3000 2627 2627 2588
retainedEarnings -1.73M -1.71M -1.56M -1.54M -1.54M -1.51M -2.16M -1.34M -1.32M -2.16M
additionalPaidInCapital 549.86K 549.86K 156.8K 349.96K 349.96K 349.96K 349.96K 150.03K 150.03K 140.03K
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -21109 -145.77K -19721 -6121 -20723 -86947 -90160 -14705 836.02K -161.09K
depreciationAndAmortization - - - - - - - - - 42503
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 22634 -193.57K -16646 -519 -1410 349.09K 1.16M 14698 -231.02K 110.89K
accountsReceivables 2670 - -90260 -519 -1410 272.38K 95584 6478 -313.3K -849
inventory - - - - - - 2400 - 2400 -3910.0
accountsPayables 19964 -153.32K 73614 886 -2697 71351 -54269 8220 68190 81922
otherWorkingCapital - -40251 - - - 5360 -17057 - 11697 33731
otherNonCashItems - 203.41K -1 886 -2697 11797 -1.17M -1 -968.61K -890.0
netCashProvidedByOperatingActivities 1525 -135.93K -36367 -5754 -24830 273.94K -93020 -6 -606.32K -8583.0
investmentsInPropertyPlantAndEquipment - - - - - - - - - 1000
acquisitionsNet - - - - - - -1.7M - 1.7M -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - 300K - - - -300K 1.7M - 1.7M -
netCashProvidedByInvestingActivities - 300K - - - -300K - - 1.7M 1000
netDebtIssuance - -177.15K - - - 8123 -1753 - - -
longTermNetDebtIssuance - -177.15K - - - 8123 -1.14M - - -
shortTermNetDebtIssuance - - - - - - 1.14M - - -
netStockIssuance - -100 200K - - 10000 125.31K - - -
netCommonStockIssuance - -100 200K - - 10000 125.31K - - -
commonStockIssuance - -100 200K - - 10000 125.31K - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -199.9K 200K - - 65000 125.31K - 10000 40587
netCashProvidedByFinancingActivities - -377.15K 200K - - 83123 123.55K - -1.13M 40587