OTC : FLCX

flooidCX Corp. — Financials

$0.0002 USD

$0 (0.0%)

Volume
4.16K
Average Volume
31
Market Capitalization
$14.9K
P/E Ratio
0.01
Dividend Yield
0.00%
Price Target
Year High
$1.00
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$2.56
FLCX Financial Statements
date 2024-12-31 2023-12-31 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28 2016-02-29
revenue 8M 6.5M 3870 53710 79520 46875 - - - -
costOfRevenue - 6.5M - 4056.0 - - 11866 22970 10587 2460
grossProfit - - 3870 49654 79520 46875 -11866 -22970 -10587 -2460
researchAndDevelopmentExpenses 2.32M - 128.91K 536.72K 464.03K 1.87M 528.15K 774.45K 1.07M 917.14K
generalAndAdministrativeExpenses 3.9M 484.43K 40207 344.27K 1M 930.56K 783.44K 2.75M 41.25M 27640
sellingAndMarketingExpenses - -484.43K - - - - - - - -
sellingGeneralAndAdministrativeExpenses 3.9M - 40207 344.27K 1M 930.56K 783.44K 2.75M 41.25M 27640
otherExpenses 390.67K 484.43K -0.0 - - - - - - -
operatingExpenses 6.61M 484.43K 169.12K 880.99K 1.47M 2.8M 1.31M 3.52M 42.32M 27640
costAndExpenses - -484.43K 169.12K 880.99K 1.47M 2.8M 1.31M 3.52M 42.32M 27640
netInterestIncome - -11564 -16507 -11552 -66368 - - - - -
interestIncome - - - - - - - - - -
interestExpense - 11564 16507 11552 66368 - - - - -
depreciationAndAmortization 390.67K -6.02M 4.06 4056.0 5332.0 7629.0 11866 22970 10587 2460
ebitda 390.67K 805.24K -40202.94 -823.22K -1.4M -2.8M -1.3M -3.5M -42.31M -1.07M
ebit - 805.24K -40207 -827.28K -1.41M -2.81M -1.31M -3.52M -42.32M -1.08M
nonOperatingIncomeExcludingInterest - 5.21M -125.04K - 21516 49000 - - - -
operatingIncome 1.39M 6.02M -165.25K -827.28K -1.39M -2.71M -1.31M -3.52M -42.32M -27640
totalOtherIncomeExpensesNet 387.7K -5.22M 357.48K 596.87K -87884 -49000 2576 - - -
incomeBeforeTax 1.78M 793.68K 192.23K -838.83K -1.48M -2.81M -1.31M -3.52M -42.32M -27640
incomeTaxExpense - - - 11552 - - -1.31M - - -30100
netIncomeFromContinuingOperations - 793.68K 192.23K -230.41K -1.48M -2.81M -1.31M -3.52M -42.32M -1.08M
netIncomeFromDiscontinuedOperations - - -207.84K -608.42K - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 1.78M 793.68K -15607 -850.38K -1.54M -2.85M -1.31M -3.52M -42.32M -27640
netIncomeDeductions - - 0.0 - - - - - - -
bottomLineNetIncome 1.78M 793.68K 192.23K -838.83K -1.48M -2.81M -1.31M -3.52M -42.32M -1.08M
eps 0.04 0.02 1.31 -0.43 -0.79 -1.64 -0.82 -2.43 -29.98 -0.02
date 2024-12-31 2023-12-31 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28 2016-02-29
cashAndCashEquivalents - - 332 587 1251 32025 5225 24008 32678 15473
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments - - 332 587 1251 32025 5225 24008 32678 15473
netReceivables 11.71M 6.5M - - 7380 16875 - - - -
accountsReceivables - 5.15M - - 7380 - - - - -
otherReceivables - 1.35M - - - 16875 - - - -
inventory - - - - - - - - - -
prepaids - - - - 7741 - 18458 27760 20281 5241
otherCurrentAssets 590.84K - 7988 7733 - 18312 18458 27760 - -
totalCurrentAssets 12.3M 6.5M 8320 8320 16372 67212 23683 51768 52959 15473
propertyPlantEquipmentNet 4.24M - 12195 12195 15412 57561 25009 32118 41655 11238
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 8.5M - -20515 - -0.0 0.0 - - - -
totalNonCurrentAssets 12.74M - -8320 12195 15412 57561 25009 32118 41655 11238
otherAssets - - - - - - - - - -11238
totalAssets 25.04M 6.5M 20515 20515 31784 124.77K 48692 83886 94614 15473
totalPayables 751.02K 340.6K 25989 360.9K 282.76K 162.61K 121.3K 216.16K 22325 341
accountPayables 751.02K 340.6K 25989 40478 254.73K 167.38K 121.3K 11532 22325 341
otherPayables - - - 640.83K 56056 -4772 - 204.63K - -
accruedExpenses - - - - - - 633.06K 28643 78827 14780
shortTermDebt 4.05M 3.76M 3.87M 4.68M 3.14M 2.59M 2.53M 2.03M 2.57M 502.09K
capitalLeaseObligationsCurrent - - - - - 39138 - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - 27999 -800.79K - - - - - -502.43K
otherCurrentLiabilities - - -27999 - 945.22K 691.18K - 597.61K - 573.35K
totalCurrentLiabilities 4.8M 4.1M 3.9M 5.04M 4.37M 3.48M 3.13M 2.88M 2.67M 341
longTermDebt 1.99M - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities 1.99M - - 5.04M 1.23M 892.93K 2.5M 2.05M 1.85M -
otherLiabilities - - - -5.04M -1.23M -892.93K -2.5M -2.05M -1.85M -
capitalLeaseObligations - - - - - 39138 - - - -
totalLiabilities 6.79M 4.1M 3.9M 5.04M 4.37M 3.48M 3.13M 2.88M 2.67M 341
treasuryStock - - - - - - - - - -
preferredStock 1070 1070 1000 1000 1000 1000 1000 1000 1000 -
commonStock 49166 49166 2021 2021 1976 1919 136.35K 132.88K 120K 8000
retainedEarnings -54.44M -56.22M -57.02M -57M -56.17M -54.69M -51.47M -50.16M -46.63M -54663
additionalPaidInCapital 67.07M 58.57M 53.1M 51.88M 51.73M 51.03M 48.25M 47.11M 43.7M 2.89M
date 2024-12-31 2023-02-28 2022-02-28 2021-02-28 2020-02-28 2019-02-28 2018-02-28 2017-02-28 2016-02-28 2015-02-28
netIncome 1.78M -15.61 -838.83K -1.48M -2.81M -1.31M -3.52M -42.32M -27640 -26398
depreciationAndAmortization 390.67K 4.06 4056 5332 7629 11866 22970 10587 2460 0.92
deferredIncomeTax - - - 21516 49000 -228.56K - - - -
stockBasedCompensation - 147.48 107.6K 578.98K 1.67M 203.45K 2.3M 40.8M - -
changeInWorkingCapital -162.89K 120.96 270.3K 339.84K 121.84K 3849 -70986 71494 -1325 1041
accountsReceivables -5.55M 7.38 7380 -7380 -16875 - - - - -
inventory - - - - - - - - - -
accountsPayables 410.42K - 66583 115.38K 46083 -1376 -11344 22163 -1325 1041
otherWorkingCapital 4.97M 113.58 196.34K 231.84K 92633 5225 -59642 49331 6181 5.43
otherNonCashItems -45161 -357.72 51431 104.52K 181.81K 228.56K 2.36M 40.8M -205 -0.0
netCashProvidedByOperatingActivities 1.96M -100.84 -405.45K -424.85K -778.91K -1.09M -1.27M -1.44M -29170 -25357
investmentsInPropertyPlantAndEquipment - -0.81 -812 -1441 -1453 -4757 -12083 -41080 -12636 -1.42
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities -823K - - - - - - -41080 - -
netCashProvidedByInvestingActivities -823K -0.81 -812 -1441 -1453 -4757 -12083 -41080 -12636 -1.42
netDebtIssuance - - 401.11K - 278.33K - 143.74K 1.32M 786.14K -
longTermNetDebtIssuance - - - - -160.5K -3993 143.74K 1.32M 786.14K -
shortTermNetDebtIssuance - - 401.11K 502.1K 438.83K 412.61K - - - -
netStockIssuance - - - - 576.5K - 1.12M - - 45000
netCommonStockIssuance - - - - 576.5K 625K 1.12M - - 45000
commonStockIssuance 8.5M - - - 576.5K 625K 1.12M - - 45000
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -1.14M 100.44 - 436.1K - 1.03M 29012 163.48K 256.52K -
netCashProvidedByFinancingActivities -1.14M 100.44 401.11K 436.1K 854.83K 1.04M 1.3M 1.49M 1.04M 45000
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
revenue 6.5M - - - - - -6452 -243 41280 2351
costOfRevenue 6.5M - - - - - - - - -
grossProfit - - - - - - -6452 -243 41280 2351
researchAndDevelopmentExpenses - 26645 22050 138.45 - 20246 15626 190.6K 86233 33863
generalAndAdministrativeExpenses 203.56K 26645 22050 78750 19866 26496 24325 99757 83482 97960
sellingAndMarketingExpenses 153.42K - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 356.98K 26645 22050 78750 19866 26496 24325 99757 83482 97960
otherExpenses - - - - - - - - - -
operatingExpenses 356.98K 26645 22050 78750 19866 289.29K 20189 290.36K 169.72K 131.82K
costAndExpenses -356.98K 26645 22050 78750 19866 289.29K 20189 290.36K 169.72K 131.82K
netInterestIncome - -2938 -4363 -4263 -4306 -3701 -4282 -3917 -3854 -2174
interestIncome - - - - - - 12242 - - -
interestExpense - 2938 4363 4263 4306 3701 4282 3918 3854 2174
depreciationAndAmortization - 6779 48517 0.81 -810 3163 810 884 963 1047
ebitda 6.06M -5.14M -28177 -83801.19 -19866 50426 -28390 -289.72K -39416 -28390
ebit 6.06M -5.14M -23814 -83802 -19866 47263 -201.75K -43539 -40379 -29437
nonOperatingIncomeExcludingInterest 85432 5.12M -4363 - - -32225 155.35K 13511 - -102.39K
operatingIncome 6.14M -26645 -28177 -83802 -19866 26496 -24325 -290.6K -128.44K -131.82K
totalOtherIncomeExpensesNet -85429 -5.12M -28177 -4263 -4306 270.76K 7520 -17428 88056 177
incomeBeforeTax 6.06M -5.15M -28177 -88065 -24172 285.79K -38883 -294.52K -40379 -131.65K
incomeTaxExpense - - - - - - - 3918 3854 -129.47K
netIncomeFromContinuingOperations 6.06M -5.15M -28177 -88065 -24172 373.85K -38883 -47456 -44233 -31611
netIncomeFromDiscontinuedOperations - - - - - -88056 - -133.23K -88056 -100.04K
otherAdjustmentsToNetIncome - - - - - 0.0 -167.15K - - -
netIncome 6.06M -5.15M -28177 -93117 -24172 285.79K -38883 -298.44K -132.29K -131.65K
netIncomeDeductions - - - - - -189.3K -167.15K - - -
bottomLineNetIncome 6.06M -5.15M -28177 -88065 -24172 285.79K -38883 -180.69K -132.29K -131.65K
eps 0.12 -0.11 -0.0 -0.05 -0.01 0.14 -0.02 -0.15 -0.07 -0.07
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31
cashAndCashEquivalents - - 0.22 1.77 - 7059 1774 587 7059 694
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments - - 0.22 1.77 - 7059 1774 587 7059 694
netReceivables 6.5M - - - - - - - - -
accountsReceivables 5.15M - - - - - - - - -
otherReceivables 1.35M - - - - - - - - -
inventory - - - - - - - - -7380 -7380
prepaids - - - - - 1270 10303 7733 10009 13616
otherCurrentAssets - - 1.27 - - - - - 10009 13616
totalCurrentAssets 6.5M - 1.49 12.08 - 17068 12077 8320 17068 14310
propertyPlantEquipmentNet - - - 11.43 - 12987 11429 12195 12987 13321
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - - 11.43 - 12987 11429 12195 12987 13321
otherAssets - - - - - - - - - -
totalAssets 6.5M - 1.49 23.51 - 30055 23506 20515 30055 27631
totalPayables 340.6K - 30783 26421 52113 16387 265.81K 360.9K 283.81K 293.99K
accountPayables 340.6K - 30783 26421 39068 16387 265.81K 40478 283.81K 293.99K
otherPayables - - - - 13045 - - 640.83K - -
accruedExpenses - - - - - - - - - -
shortTermDebt 3.76M 3.69M 3.98M 3.96M 3.97M 2.94M 3.65M 4.68M 3.33M 3.23M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - -26421 - - 118.98K -800.79K - -
otherCurrentLiabilities - -39.07 - - - 1.04M 1.36M 0.0 1.12M 1.16M
totalCurrentLiabilities 4.1M 3.69M 4.01M 3.99M 4.02M 4.74M 5.27M 5.04M 4.74M 4.68M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - 5.04M 3.62M 3.52M
otherLiabilities - - - - - - - -5.04M -3.62M -3.52M
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 4.1M 3.69M 4.01M 3.99M 4.02M 4.74M 5.27M 5.04M 4.74M 4.68M
treasuryStock - - - - - - - - - -
preferredStock 1070 1070 1100 2830 1000 1000 1000 1000 1000 1000
commonStock 49166 48797 43046 2021 2021 2021 2021 2021 2021 1953
retainedEarnings -56.22M -62.28M -57.13M -57.11M -55.92M -56.71M -57.21M -57M -56.71M -56.58M
additionalPaidInCapital 58.57M 58.53M 112.19M 54.1M 51.88M 51.87M 51.88M 51.88M 51.87M 51.82M
date 2023-09-30 2023-06-30 2023-03-31 2022-11-30 2022-08-31 2022-05-31 2022-02-28 2021-11-30 2021-08-31 2021-05-31
netIncome -5.15M -28176 -88065 -24172 285.79K -78852 -294.52K -132.29K -131.65K -280.38K
depreciationAndAmortization - -0.81 0.81 -810 3163 -1153 884 963 1047 1162
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - 20246 15626 -28514 40509 5718 89887
changeInWorkingCapital 29584 26412 83013 -60955 -21024 -35056 187.57K -35050 46118 71665
accountsReceivables - - - - - - - - - 7380
inventory - - - - - - - - - -
accountsPayables - - 433.0 -62225 - - 73163 -14026 -12269 19715
otherWorkingCapital 29584 26412 82580 1270 -21024 -35056 114.4K -21024 58387 44570
otherNonCashItems 5.12M 0.81 -0.81 85716 -430.46K -24974 43797 -16409 12082 11961
netCashProvidedByOperatingActivities -221 -1764 -5052 -221 -142.28K -124.41K -90786 -142.28K -66681 -105.7K
investmentsInPropertyPlantAndEquipment - - - - -816 - 4 -816 - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - 1460 - - - - - -
netCashProvidedByInvestingActivities - - -297.88 1460 -816 - 4 -816 - -
netDebtIssuance - - - - - 83699 92242 151.49K 54638 99443
longTermNetDebtIssuance - - - - - - - - 36741 14373
shortTermNetDebtIssuance - - - - - 83699 92242 151.49K 54638 99443
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 83.7 - 151.49K - - - - -
netCashProvidedByFinancingActivities - - 83.7 - 151.49K 258.02K 95537 151.49K 54638 99443