Sun Pacific Holding Corp.

EDGAR

47 filing records in this dataset, filed from 2006-05-15 to 2024-02-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2023-09-30 · USD

Exact inputs and evidence

Operating cash flow

-259 thousand USD

2023-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -439605 USD Source
  • Operating Cash Flow: -180896 USD Source
Cash and cash equivalents
20.2 thousand USD Source
Exact value

20181 USD

Long-term debt including current maturities
10.8 million USD Source
Exact value

10756787 USD

Shares outstanding
975 million shares Source
Exact value

974953335 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 974953335 shares · 2022-09-30· Source
  • 974953335 shares · 2023-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

59.3 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 265573 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 252114 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 22735 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 23080 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 45815 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 45815 USD · 2023-01-01 – 2023-06-30 Source

Net income

-547 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -278610 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -135820 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -106496 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: 101091 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -399299 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-576 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -17925 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: 118791 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -36750 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -180896 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -36750 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -439605 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -180896 USD · 2023-01-01 – 2023-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-02-16.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2022-12-31
  • Operating income: 10 of 11 periods available· newest 2022-12-31
  • Net income: 10 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2020-12-31
  • Total assets: 10 of 11 periods available· newest 2022-12-31
  • Total liabilities: 10 of 11 periods available· newest 2022-12-31
  • Current assets: 10 of 11 periods available· newest 2022-12-31
  • Current liabilities: 10 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 10 of 11 periods available· newest 2022-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -29.7%

    Prior period

    USD 377,593

    –

    Current period

    USD 265,573

    –

    Exact inputs and evidence

    265573 − 377593 = -112020 USD

    377593 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    265573 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -117.5%

    Prior period

    USD 1.59 million

    –

    Current period

    −USD 278,610

    –

    Exact inputs and evidence

    -278610 − 1587972 = -1866582 USD

    1587972 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -278610 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 504,823

    Prior period

    −USD 522,748

    –

    Current period

    −USD 17,925

    –

    Exact inputs and evidence

    -17925 − -522748 = 504823 USD

    -522748 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -17925 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 265,573 100% of revenue
  • Cost of revenue USD 16,643 6.3% of revenue
  • Operating expenses USD 536,559 202% of revenue
  • Operating income −USD 287,629 −108% of revenue
  • Tax, interest and other Derived −USD 9,019 −3.4% of revenue
  • Net income −USD 278,610 −105% of revenue

Cash

  • Operating cash flow −USD 17,925 −6.7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Operating loss: operating costs were 182% of revenue.
  • 2015 Operating loss: operating costs were 354% of revenue.
  • 2016 Operating loss: operating costs were 392% of revenue.
  • 2016 Operating loss: operating costs were 145% of revenue.
  • 2017 Operating loss: operating costs were 174% of revenue.
  • 2018 Operating loss: operating costs were 322% of revenue.
  • 2019 Operating loss: operating costs were 504% of revenue.
  • 2020 Operating loss: operating costs were 169% of revenue.
  • 2021 Operating loss: operating costs were 124% of revenue.
  • 2022 Operating loss: operating costs were 208% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2013-10-01 – 2014-09-30314938 571793 Derived -256855 0 Derived -256855 -81550 Derived
Source
2015 2014-10-01 – 2015-09-30210633 746337 Derived -535704 -98820 Derived -436884 -286000 Derived
Source
2016 2015-10-01 – 2016-09-30381919 1495643 Derived -1113724 745776 Derived -1859500 -701060 Derived
Source
2016 2016-01-01 – 2016-12-313202908 4646284 Derived -1443376 47848 Derived -1491224 -399030 Derived
Source
2017 2017-01-01 – 2017-12-311252675 2183586 Derived -930911 1283456 Derived -2214367 Unavailable
Source
2018 2018-01-01 – 2018-12-31584650 1881288 Derived -1296638 478843 Derived -1775481 Unavailable
Source
2019 2019-01-01 – 2019-12-31300733 1516165 Derived -1215432 477988 Derived -1693420 -1088252 Derived
Source
2020 2020-01-01 – 2020-12-31289028 488604 Derived -199576 875852 Derived -1075428 -2011018 Derived
Source
2021 2021-01-01 – 2021-12-31377593 468355 Derived -90762 -1678734 Derived 1587972 Unavailable
Source
2022 2022-01-01 – 2022-12-31265573 553202 Derived -287629 -9019 Derived -278610 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 265.6K 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.5M2.6M1.7M864.8K0.0201420182022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue314938
2015Revenue210633
2016Revenue381919
2016Revenue3202908
2017Revenue1252675
2018Revenue584650
2019Revenue300733
2020Revenue289028
2021Revenue377593
2022Revenue265573

Revenue growth

Change in revenue from the same financial period one year earlier.

-29.7% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.93%51%10%-31%-72%201420182022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year-33.1%
2016Year over year81.3%
2016Year over yearNo prior comparable period
2017Year over year-60.9%
2018Year over year-53.3%
2019Year over year-48.6%
2020Year over year-3.9%
2021Year over year30.6%
2022Year over year-29.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -108.3% 2022
Net margin -104.9% 2022
Free cash flow margin -695.8% 2020
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.510%186%-138%-461%-785%201420182022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin-81.6%
2015Operating margin-254.3%
2016Operating margin-291.6%
2016Operating margin-45.1%
2017Operating margin-74.3%
2018Operating margin-221.8%
2019Operating margin-404.2%
2020Operating margin-69.1%
2021Operating margin-24%
2022Operating margin-108.3%
2014Net margin-81.6%
2015Net margin-207.4%
2016Net margin-486.9%
2016Net margin-46.6%
2017Net margin-176.8%
2018Net margin-303.7%
2019Net margin-563.1%
2020Net margin-372.1%
2021Net margin420.6%
2022Net margin-104.9%
2014Free cash flow margin-25.9%
2015Free cash flow margin-135.8%
2016Free cash flow margin-183.6%
2016Free cash flow margin-12.5%
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow margin-361.9%
2020Free cash flow margin-695.8%
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -17.9K 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.121.1K-317.9K-757.0K-1.2M-1.6M201420182022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow-80190
2015Operating cash flow-265086
2016Operating cash flow-686770
2016Operating cash flow-333818
2017Operating cash flow-823002
2018Operating cash flow-758069
2019Operating cash flow-550010
2020Operating cash flow-1514034
2021Operating cash flow-522748
2022Operating cash flow-17925

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -2M 2020
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.160.9K-422.3K-1.0M-1.6M-2.2M201420182022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow-81550
2015Free cash flow-286000
2016Free cash flow-701060
2016Free cash flow-399030
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flow-1088252
2020Free cash flow-2011018
2021Free cash flowUnavailable
2022Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

1,845.6% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1,993%1,495%997%498%0%201420182022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets542.4%
2015Liabilities / assets387.2%
2016Liabilities / assets179.7%
2016Liabilities / assets429.1%
2017Liabilities / assets491.8%
2018Liabilities / assets1,015.5%
2019Liabilities / assets144.3%
2020Liabilities / assets166.1%
2021Liabilities / assets1,082.9%
2022Liabilities / assets1,845.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.05× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.53×0.40×0.27×0.13×0.00×201420182022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities0.11×
2015Current assets / current liabilities0.24×
2016Current assets / current liabilities0.19×
2016Current assets / current liabilities0.11×
2017Current assets / current liabilities0.07×
2018Current assets / current liabilities0.03×
2019Current assets / current liabilities0.5×
2020Current assets / current liabilities0.06×
2021Current assets / current liabilities0.06×
2022Current assets / current liabilities0.05×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2014 2013-10-01 – 2014-09-30
−USD 256,855
Exact value

Exact value: -256855 USD

2013-10-01 – 2014-09-30: -256855 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 80,190
Exact value

Exact value: -80190 USD

2013-10-01 – 2014-09-30: -80190 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1,360
Exact value

Exact value: 1360 USD

2013-10-01 – 2014-09-30: 1360 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 81,550
Calculation and evidence

-80190 − 1360 USD

Exact free cash flow: -81550 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2014-10-01 – 2015-09-30
−USD 436,884
Exact value

Exact value: -436884 USD

2014-10-01 – 2015-09-30: -436884 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 265,086
Exact value

Exact value: -265086 USD

2014-10-01 – 2015-09-30: -265086 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 20,914
Exact value

Exact value: 20914 USD

2014-10-01 – 2015-09-30: 20914 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 286,000
Calculation and evidence

-265086 − 20914 USD

Exact free cash flow: -286000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2015-10-01 – 2016-09-30
−USD 1.86 million
Exact value

Exact value: -1859500 USD

2015-10-01 – 2016-09-30: -1859500 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 686,770
Exact value

Exact value: -686770 USD

2015-10-01 – 2016-09-30: -686770 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 14,290
Exact value

Exact value: 14290 USD

2015-10-01 – 2016-09-30: 14290 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 701,060
Calculation and evidence

-686770 − 14290 USD

Exact free cash flow: -701060 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
−USD 1.49 million
Exact value

Exact value: -1491224 USD

2016-01-01 – 2016-12-31: -1491224 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 333,818
Exact value

Exact value: -333818 USD

2016-01-01 – 2016-12-31: -333818 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 65,212
Exact value

Exact value: 65212 USD

2016-01-01 – 2016-12-31: 65212 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 399,030
Calculation and evidence

-333818 − 65212 USD

Exact free cash flow: -399030 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 2.21 million
Exact value

Exact value: -2214367 USD

2017-01-01 – 2017-12-31: -2214367 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 823,002
Exact value

Exact value: -823002 USD

2017-01-01 – 2017-12-31: -823002 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2018-01-01 – 2018-12-31
−USD 1.78 million
Exact value

Exact value: -1775481 USD

2018-01-01 – 2018-12-31: -1775481 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 758,069
Exact value

Exact value: -758069 USD

2018-01-01 – 2018-12-31: -758069 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2019-01-01 – 2019-12-31
−USD 1.69 million
Exact value

Exact value: -1693420 USD

2019-01-01 – 2019-12-31: -1693420 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 550,010
Exact value

Exact value: -550010 USD

2019-01-01 – 2019-12-31: -550010 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 538,242
Exact value

Exact value: 538242 USD

2019-01-01 – 2019-12-31: 538242 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.09 million
Calculation and evidence

-550010 − 538242 USD

Exact free cash flow: -1088252 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 1.08 million
Exact value

Exact value: -1075428 USD

2020-01-01 – 2020-12-31: -1075428 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.51 million
Exact value

Exact value: -1514034 USD

2020-01-01 – 2020-12-31: -1514034 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 496,984
Exact value

Exact value: 496984 USD

2020-01-01 – 2020-12-31: 496984 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.01 million
Calculation and evidence

-1514034 − 496984 USD

Exact free cash flow: -2011018 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 1.59 million
Exact value

Exact value: 1587972 USD

2021-01-01 – 2021-12-31: 1587972 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 522,748
Exact value

Exact value: -522748 USD

2021-01-01 – 2021-12-31: -522748 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2022 2022-01-01 – 2022-12-31
−USD 278,610
Exact value

Exact value: -278610 USD

2022-01-01 – 2022-12-31: -278610 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17,925
Exact value

Exact value: -17925 USD

2022-01-01 – 2022-12-31: -17925 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

47 filings · 2,271 latest values · 2,271 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001343465, 1343465, EXOL, PFHS, SNPW, edgar:1343465

Also known as EXOlifestyle, Inc., INFRABLUE (US) INC., KALAHARI GREENTECH INC., NEXTGEN BIOSCIENCE INC., PF Hospitality Group, Inc., Sun Pacific Holding Corp, Sun Pacific Holding Corp, Sun Pacific Holding Corp.