INLF

INLIF Limited INLF

Finances

2024 2023 2022 2021
Revenue 15.797 M 25.26 % 12.611 M 89.57 % 6.652 M 8.08 % 6.155 M
Net income 1.606 M 18.78 % 1.353 M 151.60 % 537.555 K 1 369.17 % 36.589 K
Income before tax 1.621 M 18.88 % 1.364 M 153.92 % 537.132 K 1 374.95 % 36.417 K
Income before tax ratio 0.10 -5.10 % 0.11 33.94 % 0.08 1 264.66 % 0.01
EBITDA 2.166 M 15.36 % 1.877 M 86.23 % 1.008 M 94.48 % 518.313 K
Net income ratio 0.10 -5.18 % 0.11 32.72 % 0.08 1 259.31 % 0.01
Ratio EBITDA 0.14 -7.91 % 0.15 -1.76 % 0.15 79.94 % 0.08
Gross profit ratio 0.29 -12.60 % 0.33 -4.35 % 0.34 6.37 % 0.32
Weighted average shs out dil 14.500 M 0.00 % 14.500 M 0.00 % 14.500 M 0.00 % 14.500 M
Weighted average shs out 14.500 M 0.00 % 14.500 M 0.00 % 14.500 M 0.00 % 14.500 M
EPS diluted 0.11 17.90 % 0.09 151.48 % 0.04 1 384.00 % 0.00
Earnings per share 0.11 17.90 % 0.09 151.48 % 0.04 1 384.00 % 0.00
Gross profit 4.554 M 9.49 % 4.160 M 81.33 % 2.294 M 14.97 % 1.995 M
Income tax expense 14.838 K 30.75 % 11.348 K 2 782.74 % -423.000 -145.93 % -172.000
Cost of revenue 11.243 M 33.03 % 8.451 M 93.91 % 4.358 M 4.78 % 4.160 M
General and administrative expenses 764.530 K 5.58 % 724.147 K -2.49 % 742.620 K -6.94 % 797.990 K
Selling and marketing expenses 938.941 K 36.46 % 688.064 K 73.57 % 396.421 K -8.19 % 431.764 K
Other expenses 0.000 0.000 0.000 0.000
Operating expenses 3.267 M 17.74 % 2.774 M 68.78 % 1.644 M -0.14 % 1.646 M
Cost and expenses 14.509 M 29.25 % 11.226 M 87.03 % 6.002 M 3.38 % 5.806 M
Research and development expenses 1.563 M 14.76 % 1.362 M 169.87 % 504.711 K 21.24 % 416.302 K
Selling general and administrative expenses 1.703 M 20.62 % 1.412 M 23.98 % 1.139 M -7.38 % 1.230 M
Interest income 3.274 K -52.44 % 6.884 K 162.25 % 2.625 K -14.27 % 3.062 K
Interest expense 196.304 K 34.10 % 146.386 K 77.07 % 82.672 K 10.24 % 74.991 K
Depreciation and amortization 347.977 K -5.19 % 367.029 K -5.46 % 388.233 K -4.59 % 406.905 K
Operating income 1.288 M -7.05 % 1.385 M 113.08 % 650.130 K 86.18 % 349.185 K
Operating income ratio 0.08 -25.80 % 0.11 12.40 % 0.10 72.26 % 0.06
Total other income expenses net 333.691 K 1 658.65 % -21.409 K 81.05 % -112.998 K 63.87 % -312.768 K
2024 2023 2022 2021
2024 2023 2022 2021
Net debt 2.163 M -29.46 % 3.066 M 28.83 % 2.380 M 71.50 % 1.388 M
Total investments 0.000 0.000 0.000 0.000
Total debt 4.631 M 26.45 % 3.662 M 48.57 % 2.465 M 57.07 % 1.569 M
Accumulated other comprehensive income loss 25.963 K -84.55 % 168.069 K -32.42 % 248.683 K 1 215.44 % 18.905 K
Retained earnings 3.202 M 82.32 % 1.756 M 219.11 % 550.336 K 907.63 % 54.617 K
Common stock 1.250 K 0.00 % 1.250 K 0.00 % 1.250 K -58.33 % 3.000 K
Total equity 10.267 M 14.54 % 8.963 M 14.36 % 7.838 M 2 128.30 % 351.737 K
Other non current liabilities 0.000 0.000 0.000 0.000
Long term debt 0.000 0.000 0.000 0.000
Total non current liabilities 0.000 0.000 0.000 0.000
Other current liabilities 409.015 K -47.06 % 772.666 K 266.61 % 210.758 K -97.94 % 10.244 M
Deferred revenue 1.712 K -97.37 % 65.073 K 0.000 -100.00 % 145.400 K
Short term debt 4.631 M 26.45 % 3.662 M 48.57 % 2.465 M 57.07 % 1.569 M
Total current liabilities 8.201 M 16.19 % 7.058 M 123.03 % 3.165 M -74.88 % 12.598 M
Total liabilities 8.201 M 16.19 % 7.058 M 123.03 % 3.165 M -74.88 % 12.598 M
Other non current assets 0.000 -100.00 % 960.241 K 2 240.11 % 41.034 K 0.000
Long term investments 0.000 0.000 0.000 0.000
Intangible assets 2.174 M -4.98 % 2.288 M -2.74 % 2.353 M -9.49 % 2.599 M
GoodWill 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.174 M -4.98 % 2.288 M -2.74 % 2.353 M -9.49 % 2.599 M
Property plant equipment net 3.037 M -10.59 % 3.397 M -5.73 % 3.604 M -15.10 % 4.245 M
Total non current assets 5.216 M -21.51 % 6.646 M 10.81 % 5.998 M -12.37 % 6.844 M
Other current assets 1.632 M 1 102.50 % 135.677 K -39.71 % 225.050 K -48.42 % 436.347 K
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 2.468 M 314.24 % 595.699 K 604.03 % 84.613 K -53.34 % 181.346 K
Cash and short term investments 2.468 M 314.24 % 595.699 K 604.03 % 84.613 K -53.34 % 181.346 K
Total current assets 13.251 M 41.34 % 9.375 M 87.33 % 5.005 M -18.02 % 6.105 M
Inventory 5.300 M 17.97 % 4.493 M 82.10 % 2.467 M -35.49 % 3.825 M
Net receivables 3.852 M -7.21 % 4.151 M 86.32 % 2.228 M 33.98 % 1.663 M
Tax assets 5.169 K 1 043.58 % 452.000 -21.25 % 574.000 229.89 % 174.000
Other assets 0.000 0.000 0.000 0.000
Account payables 3.133 M 23.02 % 2.546 M 421.12 % 488.643 K -23.40 % 637.882 K
Tax payables 27.337 K 126.71 % 12.058 K 2 080.47 % 553.000 -39.63 % 916.000
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 7.038 M 0.00 % 7.038 M 0.00 % 7.038 M 2 457.09 % 275.215 K
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 18.468 M 15.27 % 16.021 M 45.61 % 11.002 M -15.03 % 12.949 M
2024 2023 2022 2021
2024 2023 2022 2021
Deferred income tax 0.000 0.000 100.00 % -423.000 -145.93 % -172.000
Stock based compensation 0.000 0.000 0.000 0.000
Change in working capital -374.930 K 71.27 % -1.305 M -538.31 % 297.688 K 130.22 % -985.110 K
Accounts receivables -50.752 K 96.73 % -1.553 M -116.63 % -716.876 K -130.63 % -310.829 K
Inventory -807.416 K 60.14 % -2.026 M -285.30 % 1.093 M 287.26 % -583.804 K
Accounts payables 586.195 K -71.51 % 2.058 M 2 093.20 % -103.240 K 52.89 % -219.161 K
Other working capital -102.957 K -147.64 % 216.137 K 779.11 % 24.586 K -80.89 % 128.684 K
Other non cash items -154.000 99.23 % -19.930 K -224.76 % 15.975 K 129.20 % 6.970 K
Net cash provided by operating activities 1.579 M 300.04 % 394.806 K -68.14 % 1.239 M 331.67 % -534.818 K
Investments in property plant and equipment -25.759 K 88.24 % -219.121 K -1 106.28 % -18.165 K 87.43 % -144.456 K
Acquisitions net 0.000 0.000 -100.00 % 6.411 K 0.000
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000
Other investing activites 346.403 K 34 925.58 % 989.000 0.000 -100.00 % 1.305 K
Net cash used for investing activites 320.644 K 247.00 % -218.132 K -1 755.81 % -11.754 K 91.79 % -143.151 K
Debt repayment 746.714 K -45.99 % 1.383 M 116.39 % -8.438 M -2 211.61 % 399.592 K
Common stock issued -522.318 K 43.18 % -919.207 K -113.60 % 6.761 M 2 356.46 % 275.215 K
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 100.00 % -42.060 K 0.000
Net cash used provided by financing activities 224.396 K -51.58 % 463.463 K 126.96 % -1.719 M -354.79 % 674.807 K
Effect of forex changes on cash -255.717 K -102.68 % -126.165 K -132.23 % 391.481 K 4 754.68 % 8.064 K
Net change in cash 1.869 M 263.58 % 513.972 K 610.97 % -100.588 K -2 151.98 % 4.902 K
Cash at beginning of period 598.933 K 604.95 % 84.961 K -54.21 % 185.549 K 2.71 % 180.647 K
Cash at end of period 2.468 M 312.01 % 598.933 K 604.95 % 84.961 K -54.21 % 185.549 K
Operating cash flow 1.579 M 300.04 % 394.806 K -68.14 % 1.239 M 331.67 % -534.818 K
Capital expenditure -25.759 K 88.24 % -219.121 K -1 106.28 % -18.165 K 87.43 % -144.456 K
Free CashFlow 1.554 M 784.32 % 175.685 K -85.61 % 1.221 M 279.73 % -679.274 K
2024 2023 2022 2021
2025-06-30 2024-12-31 2024-06-30
Revenue 10.271 M 13.35 % 9.061 M 34.53 % 6.736 M
Net income -1.975 M -262.40 % 1.216 M 211.83 % 390.081 K
Income before tax -1.977 M -262.94 % 1.213 M 197.48 % 407.904 K
Income before tax ratio -0.19 -243.75 % 0.13 121.13 % 0.06
EBITDA -1.741 M -217.52 % 1.481 M 116.53 % 684.175 K
Net income ratio -0.19 -243.27 % 0.13 131.80 % 0.06
Ratio EBITDA -0.17 -203.67 % 0.16 60.96 % 0.10
Gross profit ratio 0.17 -44.99 % 0.30 29.24 % 0.23
Weighted average shs out dil 15.900 M 9.66 % 14.500 M 0.00 % 14.500 M
Weighted average shs out 15.900 M 9.66 % 14.500 M 0.00 % 14.500 M
EPS diluted -0.12 -243.03 % 0.08 211.90 % 0.03
Earnings per share -0.12 -243.03 % 0.08 211.90 % 0.03
Gross profit 1.697 M -37.65 % 2.722 M 73.86 % 1.566 M
Income tax expense -1.703 K 42.95 % -2.985 K -116.75 % 17.823 K
Cost of revenue 8.574 M 35.25 % 6.339 M 22.62 % 5.170 M
General and administrative expenses 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000
Operating expenses 3.764 M 136.77 % 1.590 M 12.77 % 1.410 M
Cost and expenses 12.338 M 55.60 % 7.929 M 20.51 % 6.580 M
Research and development expenses 767.499 K -18.56 % 942.442 K 52.86 % 616.536 K
Selling general and administrative expenses 2.997 M 362.88 % 647.466 K -18.39 % 793.385 K
Interest income 135.574 K 6 393.01 % 2.088 K 76.05 % 1.186 K
Interest expense 94.780 K -9.36 % 104.564 K 13.98 % 91.740 K
Depreciation and amortization 141.432 K -13.47 % 163.446 K -11.43 % 184.531 K
Operating income -2.067 M -282.63 % 1.132 M 627.17 % 155.668 K
Operating income ratio -0.20 -261.12 % 0.12 440.54 % 0.02
Total other income expenses net 90.170 K 10.70 % 81.455 K -67.71 % 252.236 K
2025-06-30 2024-12-31 2024-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
Net debt 2.965 M 37.07 % 2.163 M -34.49 % 3.302 M 7.68 % 3.066 M 173.15 % 1.123 M -52.84 % 2.380 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 4.681 M 1.08 % 4.631 M -5.47 % 4.899 M 33.77 % 3.662 M 15.45 % 3.172 M 28.69 % 2.465 M
Accumulated other comprehensive income loss 244.771 K 842.77 % 25.963 K 321.89 % -11.701 K -106.96 % 168.069 K 176.00 % -221.156 K -188.93 % 248.683 K
Retained earnings 1.226 M -61.70 % 3.202 M 51.95 % 2.107 M 19.99 % 1.756 M 62.00 % 1.084 M 96.98 % 550.336 K
Common stock 1.590 K 27.20 % 1.250 K 0.00 % 1.250 K 0.00 % 1.250 K -58.33 % 3.000 K 140.00 % 1.250 K
Total equity 15.851 M 54.40 % 10.267 M 12.40 % 9.134 M 1.91 % 8.963 M 12.26 % 7.984 M 1.87 % 7.838 M
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 42.946 K 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 42.945 K 0.000 0.000 0.000 0.000 0.000
Other current liabilities 696.681 K 70.33 % 409.015 K -35.97 % 638.761 K -17.33 % 772.666 K 463.79 % 137.049 K -34.97 % 210.758 K
Deferred revenue 0.000 -100.00 % 1.712 K -74.56 % 6.729 K -89.66 % 65.073 K 1.96 % 63.823 K 0.000
Short term debt 4.638 M 0.15 % 4.631 M -5.47 % 4.899 M 33.77 % 3.662 M 15.45 % 3.172 M 28.69 % 2.465 M
Total current liabilities 7.060 M -13.91 % 8.201 M 18.90 % 6.898 M -2.28 % 7.058 M 35.47 % 5.210 M 64.64 % 3.165 M
Total liabilities 7.103 M -13.39 % 8.201 M 18.90 % 6.898 M -2.28 % 7.058 M 35.47 % 5.210 M 64.64 % 3.165 M
Other non current assets 111.201 K 0.000 -100.00 % 1.163 M 21.08 % 960.241 K 325.98 % 225.421 K 449.35 % 41.034 K
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 -100.00 % 2.174 M -1.61 % 2.209 M -3.43 % 2.288 M 3.33 % 2.214 M -5.88 % 2.353 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 41.979 K -98.07 % 2.174 M -1.61 % 2.209 M -3.43 % 2.288 M 3.33 % 2.214 M -5.88 % 2.353 M
Property plant equipment net 5.634 M 85.51 % 3.037 M -4.07 % 3.166 M -6.80 % 3.397 M 3.80 % 3.273 M -9.18 % 3.604 M
Total non current assets 5.795 M 11.08 % 5.216 M -20.22 % 6.538 M -1.62 % 6.646 M 16.33 % 5.713 M -4.74 % 5.998 M
Other current assets 73.159 K -95.52 % 1.632 M 1 207.55 % 124.776 K -8.03 % 135.677 K -69.45 % 444.115 K 97.34 % 225.050 K
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.716 M -30.47 % 2.468 M 54.54 % 1.597 M 168.05 % 595.699 K -70.93 % 2.049 M 2 321.92 % 84.613 K
Cash and short term investments 1.716 M -30.47 % 2.468 M 54.54 % 1.597 M 168.05 % 595.699 K -70.93 % 2.049 M 2 321.92 % 84.613 K
Total current assets 17.160 M 29.50 % 13.251 M 39.58 % 9.494 M 1.26 % 9.375 M 25.31 % 7.482 M 49.49 % 5.005 M
Inventory 3.694 M -30.31 % 5.300 M 29.25 % 4.101 M -8.73 % 4.493 M 69.81 % 2.646 M 7.24 % 2.467 M
Net receivables 11.677 M 203.17 % 3.852 M 4.92 % 3.671 M -11.56 % 4.151 M 77.21 % 2.342 M 5.14 % 2.228 M
Tax assets 6.991 K 35.25 % 5.169 K 13 870.27 % 37.000 -91.81 % 452.000 -17.22 % 546.000 -4.88 % 574.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 1.726 M -44.90 % 3.133 M 136.13 % 1.327 M -47.90 % 2.546 M 38.90 % 1.833 M 275.18 % 488.643 K
Tax payables 0.000 -100.00 % 27.337 K 2.55 % 26.657 K 121.07 % 12.058 K 177.77 % 4.341 K 684.99 % 553.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 42.946 K 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 14.379 M 104.32 % 7.038 M 0.00 % 7.038 M 0.00 % 7.038 M -1.14 % 7.119 M 1.15 % 7.038 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 22.955 M 24.30 % 18.468 M 15.19 % 16.032 M 0.07 % 16.021 M 21.42 % 13.195 M 19.93 % 11.002 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31
2025-06-30 2024-12-31 2024-06-30
Deferred income tax -1.822 K -339.04 % -415.000 -200.00 % 415.000
Stock based compensation 0.000 0.000 0.000
Change in working capital -2.870 M -684.12 % 491.388 K 156.72 % -866.319 K
Accounts receivables -3.299 M -1 715.20 % -181.756 K -238.74 % 131.004 K
Inventory 1.638 M 236.54 % -1.199 M -405.96 % 392.025 K
Accounts payables -1.406 M -177.88 % 1.806 M 248.06 % -1.220 M
Other working capital 197.683 K 196.65 % 66.639 K 139.29 % -169.597 K
Other non cash items 1.763 M 67 326.74 % 2.614 K 194.47 % -2.767 K
Net cash provided by operating activities -2.944 M -257.12 % 1.873 M 737.10 % -294.059 K
Investments in property plant and equipment -618.796 K -2 991.51 % -20.016 K -248.53 % -5.743 K
Acquisitions net 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000
Other investing activites -4.401 M -1 370.51 % 346.403 K 0.000
Net cash used for investing activites -5.020 M -1 638.01 % 326.387 K 5 783.21 % -5.743 K
Debt repayment -139.594 K 43.39 % -246.592 K -118.53 % 1.331 M
Common stock issued 7.060 M 1 451.69 % -522.318 K 0.000
Common stock repurchased 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000
Other financing activites -10.741 K 97.76 % -480.362 K -435.69 % 143.099 K
Net cash used provided by financing activities 6.910 M 653.11 % -1.249 M -184.77 % 1.474 M
Effect of forex changes on cash 301.762 K 478.58 % -79.708 K -118.85 % 422.923 K
Net change in cash -751.854 K -186.34 % 870.848 K -45.46 % 1.597 M
Cash at beginning of period 2.468 M 54.54 % 1.597 M 0.000
Cash at end of period 1.716 M -30.47 % 2.468 M 54.54 % 1.597 M
Operating cash flow -2.944 M -257.12 % 1.873 M 737.10 % -294.059 K
Capital expenditure -618.791 K -2 992.25 % -20.011 K -248.56 % -5.741 K
Free CashFlow -3.562 M -292.20 % 1.853 M 718.22 % -299.800 K
2025 2024 2024