Financials
From the company’s reports to the SEC. Every number links to the filing it came from.
Key numbers, fiscal 2024 -13.7% Revenue growth, 20242 Where the money goes Where each dollar of revenue went, fiscal 2024 Cost of revenue Other costs
Cost of revenue 57¢ $11.4M Research and development 0¢ $4.2K Other costs 32¢ $6.4M Income tax 11¢ $2.1M Out of $20.0M in revenue.2 The company lost money this year.
Where each dollar of operating cash went, fiscal 2024 Capital spending Kept or used elsewhere
Capital spending 18¢ $148.1K Kept or used elsewhere 82¢ $660.6K Out of $808.7K of cash from operations.2
Financial statements
Income statement Balance sheet Cash flow
Annual Quarterly
Revenue4 5 6 7 8 9 2 $20.0M in 20240 $10.0M $20.0M $30.0M 2017: $0 $0 2017 2018: $0 $0 2018 2019: $8.5M $8.5M 2019 2020: $11.9M $11.9M 2020 +41% 2021: $19.3M $19.3M 2021 +62% 2022: $22.7M $22.7M 2022 +17% 2023: $23.1M $23.1M 2023 +2% 2024: $20.0M $20.0M 2024 −14% Gross profit4 5 6 7 8 9 2 $8.5M in 20240 $5.0M $10.0M $15.0M 2017: $0 $0 2017 2018: $0 $0 2018 2019: $3.6M $3.6M 2019 2020: $6.0M $6.0M 2020 +64% 2021: $9.6M $9.6M 2021 +62% 2022: $10.5M $10.5M 2022 +9% 2023: $10.6M $10.6M 2023 +1% 2024: $8.5M $8.5M 2024 −19% Operating income4 5 6 7 8 9 2 -$2.0M in 2024+24% since 2017 -$30.0M -$20.0M -$10.0M 0 2017: -$1.6M -$1.6M 2017 2018: -$3.1M -$3.1M 2018 +93% 2019: -$22.8M -$22.8M 2019 +633% 2020: -$28.0M -$28.0M 2020 +23% 2021: -$3.7M -$3.7M 2021 −87% 2022: -$877.9K -$877.9K 2022 −76% 2023: -$3.8M -$3.8M 2023 +328% 2024: -$2.0M -$2.0M 2024 −47% Net income10 5 6 7 8 9 2 -$4.5M in 2024−53% since 2017 -$40.0M -$30.0M -$20.0M -$10.0M 0 2017: -$9.6M -$9.6M 2017 2018: -$9.6M -$9.6M 2018 +0% 2019: -$27.6M -$27.6M 2019 +188% 2020: -$30.7M -$30.7M 2020 +11% 2021: -$15.9M -$15.9M 2021 −48% 2022: -$2.3M -$2.3M 2022 −85% 2023: -$13.8M -$13.8M 2023 +489% 2024: -$4.5M -$4.5M 2024 −67%
Revenue11 12 13 $3.9M in Q3 FY2025−20% since Q1 FY2024 0 $2.0M $4.0M $6.0M Q1 FY2024: $4.8M $4.8M Q1 FY2024 Q2 FY2024: $4.2M $4.2M Q2 FY2024 −13% Q3 FY2025: $3.9M $3.9M Q3 FY2025 −7% Gross profit11 12 13 $1.5M in Q3 FY2025−25% since Q1 FY2024 0 $1.0M $2.0M $3.0M Q1 FY2024: $2.0M $2.0M Q1 FY2024 Q2 FY2024: $1.8M $1.8M Q2 FY2024 −13% Q3 FY2025: $1.5M $1.5M Q3 FY2025 −13% Operating income11 12 13 -$393.2K in Q3 FY2025+188% since Q1 FY2024 -$400.0K -$300.0K -$200.0K -$100.0K 0 Q1 FY2024: -$136.6K -$136.6K Q1 FY2024 Q2 FY2024: -$323.1K -$323.1K Q2 FY2024 +137% Q3 FY2025: -$393.2K -$393.2K Q3 FY2025 +22% Net income11 12 13 -$278.9K in Q3 FY2025−66% since Q1 FY2024 -$1.0M -$750.0K -$500.0K -$250.0K 0 Q1 FY2024: -$820.9K -$820.9K Q1 FY2024 Q2 FY2024: -$87.7K -$87.7K Q2 FY2024 −89% Q3 FY2025: -$278.9K -$278.9K Q3 FY2025 +218%
Fiscal year 2017 2018 2019 2020 2021 2022 2023 2024 Revenue $04 $05 $8.5M6 $11.9M7 $19.3M8 $22.7M9 $23.1M2 $20.0M2 Cost of revenue $04 $05 $4.8M6 $6.0M7 $9.6M8 $12.2M9 $12.6M2 $11.4M2 Gross profit $04 $05 $3.6M6 $6.0M7 $9.6M8 $10.5M9 $10.6M2 $8.5M2 Research and development $04 $05 $06 $07 $37.1K8 $17.4K9 $8092 $4.2K2 Operating income -$1.6M4 -$3.1M5 -$22.8M6 -$28.0M7 -$3.7M8 -$877.9K9 -$3.8M2 -$2.0M2 Interest $2.6M4 $4.7M5 $4.4M6 $2.9M7 $3.7M8 $2.1M9 $2.7M9 Income tax $04 $05 $06 $07 $2.5M8 $2.0M9 $2.2M2 $2.1M2 Net income -$9.6M10 -$9.6M5 -$27.6M6 -$30.7M7 -$15.9M8 -$2.3M9 -$13.8M2 -$4.5M2 Earnings per share -$0.234 -$0.245 -$0.276 -$0.247 -$0.138 -$0.089 -$0.232 -$0.052 Earnings per share (diluted) -$0.2314 -$0.245 -$0.276 -$0.247 -$0.138 -$0.089 -$0.232 -$0.052
Total assets4 5 6 7 8 9 2 $7.9M in 2024+5907% since 2017 0 $20.0M $40.0M $60.0M 2017: $131.9K $131.9K 2017 2018: $2.1M $2.1M 2018 +1496% 2019: $46.5M $46.5M 2019 +2109% 2020: $15.3M $15.3M 2020 −67% 2021: $11.6M $11.6M 2021 −24% 2022: $15.8M $15.8M 2022 +36% 2023: $10.1M $10.1M 2023 −36% 2024: $7.9M $7.9M 2024 −21% Total liabilities4 5 6 7 8 9 2 $20.8M in 2024+932% since 2017 0 $10.0M $20.0M $30.0M $40.0M 2017: $2.0M $2.0M 2017 2018: $2.7M $2.7M 2018 +35% 2019: $21.5M $21.5M 2019 +685% 2020: $20.7M $20.7M 2020 −4% 2021: $26.7M $26.7M 2021 +29% 2022: $33.0M $33.0M 2022 +24% 2023: $23.9M $23.9M 2023 −28% 2024: $20.8M $20.8M 2024 −13% Shareholders’ equity5 6 7 8 9 2 -$11.8M in 2024+524% since 2017 -$20.0M 0 $20.0M $40.0M 2017: -$1.9M -$1.9M 2017 2018: -$627.8K -$627.8K 2018 −67% 2019: $25.0M $25.0M 2019 2020: -$5.4M -$5.4M 2020 2021: -$15.1M -$15.1M 2021 +180% 2022: -$17.1M -$17.1M 2022 +13% 2023: -$12.7M -$12.7M 2023 −26% 2024: -$11.8M -$11.8M 2024 −7% Cash5 6 7 8 9 2 $600.0K in 2024+666% since 2017 0 $5.0M $10.0M $15.0M 2017: $78.3K $78.3K 2017 2018: $53.0K $53.0K 2018 −32% 2019: $10.5M $10.5M 2019 +19773% 2020: $2.9M $2.9M 2020 −72% 2021: $1.7M $1.7M 2021 −43% 2022: $2.6M $2.6M 2022 +53% 2023: $998.4K $998.4K 2023 −61% 2024: $600.0K $600.0K 2024 −40% Long-term debt5 6 7 8 9 2 $6.8M in 2024−70% since 2019 0 $10.0M $20.0M $30.0M 2019: $22.4M $22.4M 2019 2020: $19.9M $19.9M 2020 −11% 2021: $20.1M $20.1M 2021 +1% 2022: $23.8M $23.8M 2022 +19% 2023: $12.0M $12.0M 2023 −50% 2024: $6.8M $6.8M 2024 −43%
Total assets11 12 13 $7.0M in Q3 FY2025−36% since Q1 FY2024 0 $5.0M $10.0M $15.0M Q1 FY2024: $10.9M $10.9M Q1 FY2024 Q2 FY2024: $7.9M $7.9M Q2 FY2024 −28% Q3 FY2025: $7.0M $7.0M Q3 FY2025 −12% Total liabilities11 12 13 $19.5M in Q3 FY2025−13% since Q1 FY2024 0 $10.0M $20.0M $30.0M Q1 FY2024: $22.4M $22.4M Q1 FY2024 Q2 FY2024: $20.2M $20.2M Q2 FY2024 −10% Q3 FY2025: $19.5M $19.5M Q3 FY2025 −3% Shareholders’ equity11 12 13 -$11.4M in Q3 FY2025+10% since Q1 FY2024 -$15.0M -$10.0M -$5.0M 0 Q1 FY2024: -$10.4M -$10.4M Q1 FY2024 Q2 FY2024: -$11.5M -$11.5M Q2 FY2024 +11% Q2 FY2024: -$11.1M -$11.1M Q2 FY2024 −3% Q3 FY2024: -$12.3M -$12.3M Q3 FY2024 +10% Q3 FY2025: -$11.4M -$11.4M Q3 FY2025 −7% Cash11 12 13 $220.7K in Q3 FY2025−58% since Q1 FY2024 0 $200.0K $400.0K $600.0K Q1 FY2024: $521.3K $521.3K Q1 FY2024 Q2 FY2024: $592.6K $592.6K Q2 FY2024 +14% Q3 FY2025: $220.7K $220.7K Q3 FY2025 −63% Long-term debt11 12 13 $3.2M in Q3 FY2025−55% since Q1 FY2024 0 $2.0M $4.0M $6.0M $8.0M Q1 FY2024: $6.9M $6.9M Q1 FY2024 Q2 FY2024: $4.0M $4.0M Q2 FY2024 −42% Q3 FY2025: $3.2M $3.2M Q3 FY2025 −21%
Fiscal year 2017 2018 2019 2020 2021 2022 2023 2024 Cash $78.3K5 $53.0K6 $10.5M7 $2.9M8 $1.7M9 $2.6M2 $998.4K2 $600.0K2 Current assets $79.7K4 $54.4K5 $12.7M6 $7.9M7 $3.8M8 $6.9M9 $4.6M2 $3.3M2 Total assets $131.9K4 $2.1M5 $46.5M6 $15.3M7 $11.6M8 $15.8M9 $10.1M2 $7.9M2 Current liabilities $1.8M4 $2.7M5 $6.9M6 $1.9M7 $5.0M8 $28.1M9 $16.3M2 $14.2M2 Long-term debt $22.4M5 $19.9M6 $20.1M7 $23.8M8 $12.0M9 $6.8M2 Total liabilities $2.0M4 $2.7M5 $21.5M6 $20.7M7 $26.7M8 $33.0M9 $23.9M2 $20.8M2 Shareholders’ equity -$1.9M5 -$627.8K6 $25.0M7 -$5.4M7 -$15.1M8 -$17.1M9 -$12.7M2 -$11.8M2 Shares outstanding 32.9M shares14 75.3M shares4 126.4M shares5 126.5M shares6 128.2M shares7 72.5M shares2 72.5M shares15 124.5M shares2
Cash from operations4 5 6 7 8 9 2 $808.7K in 2024-$15.0M -$10.0M -$5.0M 0 $5.0M 2017: -$1.2M -$1.2M 2017 2018: -$1.4M -$1.4M 2018 +21% 2019: -$10.2M -$10.2M 2019 +613% 2020: -$3.2M -$3.2M 2020 −69% 2021: -$2.5M -$2.5M 2021 −20% 2022: -$3.2M -$3.2M 2022 +25% 2023: -$229.9K -$229.9K 2023 −93% 2024: $808.7K $808.7K 2024 Capital spending14 5 6 7 8 9 2 $148.1K in 20240 $500.0K $1.0M $1.5M $2.0M 2017: $0 $0 2017 2018: $0 $0 2018 2019: $1.0M $1.0M 2019 2020: $1.9M $1.9M 2020 +85% 2021: $269.4K $269.4K 2021 −86% 2022: $1.1M $1.1M 2022 +310% 2023: $152.3K $152.3K 2023 −86% 2024: $148.1K $148.1K 2024 −3% Free cash flow4 5 6 7 8 9 2 $660.6K in 2024-$15.0M -$10.0M -$5.0M 0 $5.0M 2017: -$1.2M -$1.2M 2017 2018: -$1.4M -$1.4M 2018 +21% 2019: -$11.2M -$11.2M 2019 +686% 2020: -$5.1M -$5.1M 2020 −55% 2021: -$2.8M -$2.8M 2021 −45% 2022: -$4.3M -$4.3M 2022 +52% 2023: -$382.1K -$382.1K 2023 −91% 2024: $660.6K $660.6K 2024
Cash flow is reported year to date, not quarter by quarter, so there are no separate quarterly figures.
Fiscal year 2017 2018 2019 2020 2021 2022 2023 2024 Cash from operations -$1.2M4 -$1.4M5 -$10.2M6 -$3.2M7 -$2.5M8 -$3.2M9 -$229.9K2 $808.7K2 Capital spending $014 $05 $1.0M6 $1.9M7 $269.4K8 $1.1M9 $152.3K2 $148.1K2 Free cash flow -$1.2M -$1.4M -$11.2M -$5.1M -$2.8M -$4.3M -$382.1K $660.6K
Compare CLS Holdings USA, Inc. with another company