Filings/AGIL/ANNUAL

Source document

Loading document…
KPIsSections17
Headline metrics
RevenueGREEN$18.5M+8.6% YoY
Gross marginGREEN75.6%
Net incomeGREEN-$1.6M-52.0% YoY
Net marginGREEN-8.5%
Operating marginGREEN8.5%
Red flags1 red2 orange
Liquidity3
RED
Net margin -8.5%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
ORANGE
Current ratio 0.53current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
ORANGE
Accumulated deficit / equity 5400%accumulated_deficit_high
Accumulated deficit exceeds equity book value — balance sheet technically impaired.
Income Statement
Income Statement
MetricValueFlag
Revenue$18.5MGREEN
Gross Margin75.6%GREEN
Operating Margin8.5%GREEN
Net Margin-8.5%GREEN
Gross Profit$14.0MGREEN
Operating Income$1.6MGREEN
Net Income-$1.6MGREEN
EBITDA$3.1MGREEN
Income Tax Expense$1.1MGREEN
Pre-tax Income$393,000GREEN
EPS Diluted€-2.33GREEN
Interest Expense$965,000GREEN
Cost Of Revenue$4.5MGREEN
Interest and Investment Income$204,000GREEN
Net Interest Exp-$1.2MGREEN
Income/(Loss) from Affiliates$0GREEN
Currency Exchange Gains (Loss)-$431,000GREEN
Other Non Operating Income (Expenses)$110,000GREEN
Earnings from Continuing Operations-$668,000GREEN
Earnings of Discontinued Ops$18,000GREEN
Basic EPS-$2.33GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets$24.1MGREEN
Current Assets$6.0MGREEN
Current Liabilities$11.3MGREEN
Total Liabilities$20.3MGREEN
Total Equity$1.9MGREEN
Noncontrolling Interest$1.9MGREEN
Retained Earnings-$104.7MGREEN
Cash & Equivalents$3.2MGREEN
Long-term Debt$1.0MGREEN
Short-term Debt$4.6MGREEN
Trade Receivables$1.0MGREEN
Trade Payables$3.9MGREEN
Short Term Investments$1.3MGREEN
Inventory$409,000GREEN
Gross Property, Plant & Equipment$10.0MGREEN
Total Intangibles$1.4MGREEN
Other Long-Term Assets$908,000GREEN
Current Portion of Capital Leases$698,000GREEN
Capital Leases$6.1MGREEN
Common Stock$112.0MGREEN
Comprehensive Income and Other-$5.4MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow$2.1MGREEN
Capital Expenditures$984,000GREEN
Investing Cash Flow-$2.3MGREEN
Depreciation & Amortization$1.5MGREEN
Free Cash Flow$1.2MGREEN
Financing Cash Flow-$2.3MGREEN
Asset Writedown & Restructuring Costs-$91,000GREEN
Net Cash From Discontinued Ops$18,000GREEN
Change in Inventories-$61,000GREEN
Change in Income Taxes$878,000GREEN
Change in Deferred Tax-$6,000GREEN
Change in Other Net Operating Assets$0GREEN
Sale of Property, Plant, and Equipment$6,000GREEN
Cash Acquisitions$500,000GREEN
Sale (Purchase) of Investments$948,000GREEN
Long Term Debt Issued$192,000GREEN
Issuance of Common Stock$0GREEN
Repurchase of Common Stock$169,000GREEN
Foreign Exchange Rate Effect$66,000GREEN
Cash Interest Paid$578,000GREEN

Sections in this filing

Business / Consolidation

e. Consolidation The Group’s c onsolidated financial statements consolidate the financial statements of Agility Real Estate Inc. and the entities it contro ls drawn up to December 31, 20 25 and its comparative periods. (a) Subsidi aries The parent controls a subsi diary if it is exposed, or has rights, to variable r eturns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary. All subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date that control ceases. Inter-company transactions, balances and unrealized ga ins on transactions b etween Group subsidiaries are eliminated. Unrealized lo sses are also eliminated unless t he transaction prov ides evidence of an impairment of the asset transferred. Accounting policies as applied to the subsidiaries have been changed where necessary to ensure consistency with the policies adopted b y the Group. Non-controlling interests repr esen t the portion of profi t or l oss and net a ssets in subsidiaries th at are not held by the Group a nd are presented separately within eq uity in the consolidated statement of financ ial position, from parent sh areholders’ equity. (b) Bu siness combinations The Grou p applies the acqu isition method of account ing when accounting for business combinations. The cost of an acquisition is measured at t he fair value of the assets transferred, equity in struments i ssued and liabilities incurre d or a ssumed at the date of exchange. Costs directly a ttributable to t he acquisition are charged to profit or loss a s incurred. Identifiable assets acquired, liabilities and contingent l iabilities assu med in a business combination are measured initially at their fair values at the acquisition date, irrespective of any non-controlling interest. The excess of th e cost of acquisition over the fair value of the Group’ s share of the identifiable net asse ts acquired is recorded as goodwill. If the cost of ac quisit ion is less than th e fair value of t he net assets for the subsidiary acquired, the differ ence is recognized directly in profit o r loss. (c) Investm ent in A ssociates An associate is an entity over which the Group has significant influence, but not cont rol or joint control. Significant influence is the power to pa rticipate in the fina