ILAG · CIK 0001814963
INTELLIGENT LIVING APPLICATION GROUP INC.
Annual figures as reported, FY2019–FY2025. Ratios and growth rates derived on-page.
Partitions, Shelvg, Lockers, & of fice & Store Fixtures
Company profile
Revenue
$4.5M
▼ −40.1% vs FY2024
Net income
−$19.3M
▼ −424.3% vs FY2024
Free cash flow
−$2.5M
▲ +22.3% vs FY2024
Diluted EPS
−$9.50
▼ −365.7% vs FY2024
Revenue
Annual, as reported
Net income
Losses shown in terracotta
Profitability & returns
quality of earningsMargins
Share of revenue kept at each line
Gross marginOperating marginNet margin
Returns on capital
Net income vs year-end equity and assets
Return on equityReturn on assets
Cash flow
cash generationFree cash flow
Operating cash flow less capital expenditure
Operating cash flow
Net cash from operations
Shareholder returns
capital allocationDiluted shares outstanding
Falling count means buybacks outpace dilution
Balance sheet
financial positionStockholders’ equity
At fiscal year end
Net debt
Long-term debt less cash — negative means net cash
Growth rates
compounding, annualizedRevenue CAGR
−28.2%
3y
−16.7%
5y
Share count change (split-adjusted)
+56.7%
5y
Key ratios
derived per fiscal year| Fiscal year | Gross margin | Op. margin | Net margin | FCF margin | ROE | ROA | Current ratio | Debt / equity |
|---|---|---|---|---|---|---|---|---|
| FY2025 | 2.9% | −430.7% | −430.6% | −54.6% | −398.4% | −228.1% | 1.97× | 0.32× |
| FY2024 | 17.5% | −51.6% | −49.2% | −42.1% | −29.2% | −25.6% | 6.21× | 0.03× |
| FY2023 | 9.8% | −60.4% | −54.3% | −70.2% | −21.3% | −19.2% | 8.70× | 0.03× |
| FY2022 | 18.1% | −18.6% | −13.6% | −68.7% | −8.5% | −7.6% | 8.83× | 0.03× |
| FY2021 | 10.5% | −14.3% | −11.1% | −8.4% | −39.8% | −14.9% | 1.45× | — |
| FY2020 | 14.1% | −9.2% | −9.0% | −16.2% | −24.8% | — | — | — |
| FY2019 | — | — | — | — | — | — | — | — |
Annual figures
as reported| Fiscal year | Revenue | Gross profit | Op. income | Net income | Diluted EPS | Op. cash flow | Capex | Total assets | Liabilities | Equity | Cash | LT debt |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY2025 | $4.5M | $130K | −$19.4M | −$19.3M | −$9.50 | −$2.4M | $24K | $8.5M | $3.6M | $4.9M | $646K | $1.6M |
| FY2024 | $7.5M | $1.3M | −$3.9M | −$3.7M | −$2.04 | −$3.0M | $115K | $14.4M | $1.8M | $12.6M | $1.3M | $419K |
| FY2023 | $6.4M | $633K | −$3.9M | −$3.5M | −$1.94 | −$3.2M | $1.4M | $18.3M | $1.9M | $16.4M | $4.5M | $464K |
| FY2022 | $12.2M | $2.2M | −$2.3M | −$1.7M | −$1.10 | −$4.2M | $4.2M | $21.8M | $2.4M | $19.5M | $9.2M | $619K |
| FY2021 | $12.5M | $1.3M | −$1.8M | −$1.4M | −$1.10 | −$1.0M | $10K | $9.3M | $5.8M | $3.5M | $131K | — |
| FY2020 | $11.2M | $1.6M | −$1.0M | −$1.0M | −$0.80 | −$1.6M | $222K | — | — | $4.1M | $302K | — |
| FY2019 | — | — | — | — | — | — | — | — | — | $4.4M | $1.1M | — |
Latest filings
the most recent regulatory filings6-KForeign issuer report2026-05-06 ↗20-FAnnual report (foreign issuer)2026-04-24 ↗SCHEDULE 13DSEC filing2026-03-20 ↗3Insider ownership filing2026-03-17 ↗6-KForeign issuer report2026-01-15 ↗6-KForeign issuer report2026-01-02 ↗6-KForeign issuer report2025-12-29 ↗6-KForeign issuer report2025-12-22 ↗6-KForeign issuer report2025-12-19 ↗6-KForeign issuer report2025-12-03 ↗
Company logos by Elbstream and unavatar.
All third-party trademarks, service marks, logos, and brand names used on this site are the property of their respective owners. The use of these logos is for identification and illustrative purposes only and does not imply any affiliation, sponsorship, or endorsement by the respective owners.