Sunrise Global Inc.

EDGAR

53 filing records in this dataset, filed from 2007-09-13 to 2020-01-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

192 thousand USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-7.79%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -14930 USD Source
  • Revenue: 191729 USD Source

Operating cash flow

-59.4 thousand USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 92532 USD Source
  • Operating Cash Flow: 151973 USD Source
Cash and cash equivalents
519 thousand USD Source
Exact value

519453 USD

Long-term debt including current maturities
704 thousand USD Source
Exact value

704000 USD

Shares outstanding
103 million shares Source
Exact value

103102718 shares

Reported share-count change

-1.90% · -2 million 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
  • 105102718 shares · 2018-09-30· Source
  • 103102718 shares · 2019-09-30· 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

1.01 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Revenue: 434168 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 333649 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 624271 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 97252 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 191729 USD · 2019-07-01 – 2019-09-30 Source

Net income

-232 thousand USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Net income: -372281 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: 281211 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: -126024 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -14930 USD · 2019-07-01 – 2019-09-30 Source

Operating cash flow

-8.35 thousand USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: -519463 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: -418580 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 397577 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 151973 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 397577 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 92532 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 151973 USD · 2019-01-01 – 2019-06-30 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: 2020-01-21.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2018-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 11 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2014-12-31
  • Total assets: 10 of 11 periods available· newest 2018-12-31
  • Total liabilities: 8 of 11 periods available· newest 2018-12-31
  • Current assets: 7 of 11 periods available· newest 2018-12-31
  • Current liabilities: 7 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2018-12-31

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

    -62.4%

    Prior period

    USD 1.15 million

    –

    Current period

    USD 434,168

    –

    Exact inputs and evidence

    434168 − 1153429 = -719261 USD

    1153429 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    434168 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 338,936

    Prior period

    −USD 1.03 million

    –

    Current period

    −USD 692,941

    –

    Exact inputs and evidence

    -692941 − -1031877 = 338936 USD

    -1031877 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -692941 USD · 2018-01-01 – 2018-12-31

    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 158,724

    Prior period

    −USD 360,739

    –

    Current period

    −USD 519,463

    –

    Exact inputs and evidence

    -519463 − -360739 = -158724 USD

    -360739 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -519463 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 434,168 100% of revenue
  • Operating costs Derived USD 944,909 218% of revenue
  • Operating income −USD 510,741 −118% of revenue
  • Tax, interest and other Derived USD 182,200 42% of revenue
  • Net income −USD 692,941 −160% of revenue

Cash

  • Operating cash flow −USD 519,463 −120% 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
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Operating loss: operating costs were 477% of revenue.
  • 2013 Operating loss: operating costs were 156% of revenue.
  • 2014 Operating loss: operating costs were 140% of revenue.
  • 2015 Operating loss: operating costs were 105% of revenue.
  • 2016 Operating loss: operating costs were 192% of revenue.
  • 2017 Operating loss: operating costs were 189% of revenue.
  • 2018 Operating loss: operating costs were 218% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-05-01 – 2011-04-300 -10859 Derived 10859 21718 Derived -10859 Unavailable
Source
2012 2012-01-01 – 2012-12-31236011 1126213 Derived -890202 20355 Derived -910557 Unavailable
Source
2013 2013-01-01 – 2013-12-312072752 3239564 Derived -1166812 57919 Derived -1224731 -1156434 Derived
Source
2014 2014-01-01 – 2014-12-312496474 3507393 Derived -1010919 98372 Derived -1109291 798604 Derived
Source
2015 2015-01-01 – 2015-12-3112340280 12971523 Derived -631243 107696 Derived -738939 Unavailable
Source
2016 2016-01-01 – 2016-12-31846957 1624373 Derived -777416 15546 Derived -792962 Unavailable
Source
2017 2017-01-01 – 2017-12-311153429 2185223 Derived -1031794 83 Derived -1031877 Unavailable
Source
2018 2018-01-01 – 2018-12-31434168 944909 Derived -510741 182200 Derived -692941 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 434.2K 2018
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.13.3M10.0M6.7M3.3M0.0200920142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue0
2011Revenue0
2012Revenue236011
2013Revenue2072752
2014Revenue2496474
2015Revenue12340280
2016Revenue846957
2017Revenue1153429
2018Revenue434168

Revenue growth

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

-62.4% 2018
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.848%595%343%90%-163%200920142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year778.2%
2014Year over year20.4%
2015Year over year394.3%
2016Year over year-93.1%
2017Year over year36.2%
2018Year over year-62.4%

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 -117.6% 2018
Net margin -159.6% 2018
Free cash flow margin 32% 2014
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.65%-56%-177%-298%-419%200920142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating margin-377.2%
2013Operating margin-56.3%
2014Operating margin-40.5%
2015Operating margin-5.1%
2016Operating margin-91.8%
2017Operating margin-89.5%
2018Operating margin-117.6%
2009-04-30Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
2012Net margin-385.8%
2013Net margin-59.1%
2014Net margin-44.4%
2015Net margin-6%
2016Net margin-93.6%
2017Net margin-89.5%
2018Net margin-159.6%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow margin-55.8%
2014Free cash flow margin32%
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -519.5K 2018
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.990.5K351.3K-287.9K-927.0K-1.6M200920142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow-10959
2012Operating cash flow-1258656
2013Operating cash flow-1062560
2014Operating cash flow814158
2015Operating cash flow153035
2016Operating cash flow-1389872
2017Operating cash flow-360739
2018Operating cash flow-519463

Free cash flow

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

USD 798.6K 2014
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.955.0K388.0K-178.9K-745.9K-1.3M200920142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flow-1156434
2014Free cash flow798604
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free 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.

231% 2018
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.250%187%125%62%0%200920142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets2.7%
2010Liabilities / assets3.3%
2011Liabilities / assets133.6%
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014Liabilities / assets116.1%
2015Liabilities / assets127.6%
2016Liabilities / assets202.6%
2017Liabilities / assets225.4%
2018Liabilities / assets231%

Current assets to current liabilities

Current assets divided by current liabilities.

1.58× 2018
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.1.94×1.45×0.97×0.48×0.00×2009-04-3020142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-04-30Current assets / current liabilitiesNot reportedNo source recorded
2010-04-30Current assets / current liabilitiesNot reportedNo source recorded
2011-04-30Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities0.65×
2013Current assets / current liabilities0.59×
2014Current assets / current liabilities0.85×
2015Current assets / current liabilities0.7×
2016Current assets / current liabilities0.37×
2017Current assets / current liabilities1.8×
2018Current assets / current liabilities1.58×

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
2011 2010-05-01 – 2011-04-30
−USD 10,859
Exact value

Exact value: -10859 USD

2010-05-01 – 2011-04-30: -10859 USD Inspect Net Income Open source
Share or cite

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

−USD 10,959
Exact value

Exact value: -10959 USD

2010-05-01 – 2011-04-30: -10959 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.

2012 2011-05-01 – 2012-04-30
−USD 10,657
Exact value

Exact value: -10657 USD

2011-05-01 – 2012-04-30: -10657 USD Inspect Net Income Open source
Share or cite

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

−USD 9,057
Exact value

Exact value: -9057 USD

2011-05-01 – 2012-04-30: -9057 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.

2012 2012-01-01 – 2012-12-31
−USD 910,557
Exact value

Exact value: -910557 USD

2012-01-01 – 2012-12-31: -910557 USD Inspect Net Income Open source
Share or cite

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

−USD 1.26 million
Exact value

Exact value: -1258656 USD

2012-01-01 – 2012-12-31: -1258656 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.

2013 2012-05-01 – 2013-04-30
−USD 8,642
Exact value

Exact value: -8642 USD

2012-05-01 – 2013-04-30: -8642 USD Inspect Net Income Open source
Share or cite

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

−USD 8,542
Exact value

Exact value: -8542 USD

2012-05-01 – 2013-04-30: -8542 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.

2013 2013-01-01 – 2013-12-31
−USD 1.22 million
Exact value

Exact value: -1224731 USD

2013-01-01 – 2013-12-31: -1224731 USD Inspect Net Income Open source
Share or cite

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

−USD 1.06 million
Exact value

Exact value: -1062560 USD

2013-01-01 – 2013-12-31: -1062560 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 93,874
Exact value

Exact value: 93874 USD

2013-01-01 – 2013-12-31: 93874 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.16 million
Calculation and evidence

-1062560 − 93874 USD

Exact free cash flow: -1156434 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 1.11 million
Exact value

Exact value: -1109291 USD

2014-01-01 – 2014-12-31: -1109291 USD Inspect Net Income Open source
Share or cite

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

USD 814,158
Exact value

Exact value: 814158 USD

2014-01-01 – 2014-12-31: 814158 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 15,554
Exact value

Exact value: 15554 USD

2014-01-01 – 2014-12-31: 15554 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 798,604
Calculation and evidence

814158 − 15554 USD

Exact free cash flow: 798604 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 738,939
Exact value

Exact value: -738939 USD

2015-01-01 – 2015-12-31: -738939 USD Inspect Net Income Open source
Share or cite

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

USD 153,035
Exact value

Exact value: 153035 USD

2015-01-01 – 2015-12-31: 153035 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.

2016 2016-01-01 – 2016-12-31
−USD 792,962
Exact value

Exact value: -792962 USD

2016-01-01 – 2016-12-31: -792962 USD Inspect Net Income Open source
Share or cite

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

−USD 1.39 million
Exact value

Exact value: -1389872 USD

2016-01-01 – 2016-12-31: -1389872 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.

2017 2017-01-01 – 2017-12-31
−USD 1.03 million
Exact value

Exact value: -1031877 USD

2017-01-01 – 2017-12-31: -1031877 USD Inspect Net Income Open source
Share or cite

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

−USD 360,739
Exact value

Exact value: -360739 USD

2017-01-01 – 2017-12-31: -360739 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 692,941
Exact value

Exact value: -692941 USD

2018-01-01 – 2018-12-31: -692941 USD Inspect Net Income Open source
Share or cite

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

−USD 519,463
Exact value

Exact value: -519463 USD

2018-01-01 – 2018-12-31: -519463 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.

53 filings · 1,917 latest values · 1,917 originally reported values

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

Identifiers: 0001398529, 1398529, GKIT, edgar:1398529, gkit

Also known as GREENKRAFT, INC., Sunrise Global Inc.