Terra Tech Corp.

EDGAR

82 filing records in this dataset, filed from 2010-07-26 to 2023-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

8.61 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-58.93%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -5075000 USD Source
  • Revenue: 8612000 USD Source

Operating cash flow

1.59 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -551000 USD Source
  • Operating Cash Flow: -2145000 USD Source

Free cash flow

1.53 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -551000 USD Source
  • Operating Cash Flow: -2145000 USD Source
  • Capital Expenditure: 159000 USD Source
  • Capital Expenditure: 91000 USD Source
Cash and cash equivalents
2.01 million USD Source
Exact value

2010000 USD

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

4071000 USD

Shares outstanding
775 million shares Source
Exact value

774998097 shares

Reported share-count change

38.31% · 215 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
  • 560353549 shares · 2022-09-30· Source
  • 774998097 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.

Net income

-827 thousand USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Net income: -188931000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -192498000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: 410000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -1442000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -3362000 USD · 2023-07-01 – 2023-09-30 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: 2023-11-14.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2022-12-31
  • Operating income: 11 of 11 periods available· newest 2022-12-31
  • Net income: 11 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2022-12-31
  • Total assets: 11 of 11 periods available· newest 2022-12-31
  • Total liabilities: 9 of 11 periods available· newest 2022-12-31
  • Current assets: 11 of 11 periods available· newest 2022-12-31
  • Current liabilities: 11 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2022-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2022-12-31
  • 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

    +23.5%

    Prior period

    USD 42.12 million

    –

    Current period

    USD 52.02 million

    –

    Exact inputs and evidence

    52015000 − 42120000 = 9895000 USD

    42120000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    52015000 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

    −USD 157.66 million

    Prior period

    −USD 31.27 million

    –

    Current period

    −USD 188.93 million

    –

    Exact inputs and evidence

    -188931000 − -31271000 = -157660000 USD

    -31271000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -188931000 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 10.13 million

    Prior period

    −USD 17.96 million

    –

    Current period

    −USD 7.83 million

    –

    Exact inputs and evidence

    -7834000 − -17959000 = 10125000 USD

    -17959000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -7834000 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.

  • Capital expenditure

    -51.6%

    Prior period

    USD 3.97 million

    –

    Current period

    USD 1.92 million

    –

    Exact inputs and evidence

    1922000 − 3970000 = -2048000 USD

    3970000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1922000 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.

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 52.02 million 100% of revenue
  • Cost of revenue USD 35.12 million 68% of revenue
  • Operating expenses USD 210.66 million 405% of revenue
  • Operating income −USD 193.76 million −373% of revenue
  • Tax, interest and other Derived −USD 4.83 million −9.3% of revenue
  • Net income −USD 188.93 million −363% of revenue

Cash

  • Operating cash flow −USD 7.83 million −15% of revenue
  • Capital expenditure USD 1.92 million 3.7% of revenue
  • Free cash flow Derived −USD 9.76 million −19% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 264% of revenue.
  • 2014 Operating loss: operating costs were 356% of revenue.
  • 2015 Operating loss: operating costs were 188% of revenue.
  • 2016 Operating loss: operating costs were 172% of revenue.
  • 2017 Operating loss: operating costs were 156% of revenue.
  • 2018 Operating loss: operating costs were 231% of revenue.
  • 2019 Operating loss: operating costs were 312% of revenue.
  • 2020 Operating loss: operating costs were 694% of revenue.
  • 2021 Operating loss: operating costs were 191% of revenue.
  • 2022 Operating loss: operating costs were 473% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-312125851 5612830 Derived -3486979 2661371 Derived -6148350 Unavailable
Source
2014 2014-01-01 – 2014-12-317094270 25282525 Derived -18188255 3700957 Derived -21889212 -10190725 Derived
Source
2015 2015-01-01 – 2015-12-319975346 18792121 Derived -8816775 408805 Derived -9225580 -7157612 Derived
Source
2016 2016-01-01 – 2016-12-3125327763 43475614 Derived -18147851 8771039 Derived -26918890 -14899737 Derived
Source
2017 2017-01-01 – 2017-12-3135800844 55680862 Derived -19880018 12797585 Derived -32677603 -22063927 Derived
Source
2018 2018-01-01 – 2018-12-3120164000 46580000 Derived -26416000 13337000 Derived -39753000 Unavailable
Source
2019 2019-01-01 – 2019-12-3116488000 51393000 Derived -34905000 12947000 Derived -47852000 -16331000 Derived
Source
2020 2020-01-01 – 2020-12-316161000 42747000 Derived -36586000 -6469000 Derived -30117000 -16310000 Derived
Source
2021 2021-01-01 – 2021-12-3142120000 80453000 Derived -38333000 -7062000 Derived -31271000 -21929000 Derived
Source
2022 2022-01-01 – 2022-12-3152015000 245778000 Derived -193763000 -4832000 Derived -188931000 -9756000 Derived
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 52M 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.56.2M42.1M28.1M14.0M0.0201320182022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue2125851
2014Revenue7094270
2015Revenue9975346
2016Revenue25327763
2017Revenue35800844
2018Revenue20164000
2019Revenue16488000
2020Revenue6161000
2021Revenue42120000
2022Revenue52015000

Revenue growth

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

23.5% 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.635%448%261%73%-114%201320182022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over year284.7%
2014Year over year233.7%
2015Year over year40.6%
2016Year over year153.9%
2017Year over year41.4%
2018Year over year-43.7%
2019Year over year-18.2%
2020Year over year-62.6%
2021Year over year583.7%
2022Year over year23.5%

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 -372.5% 2022
Net margin -363.2% 2022
Free cash flow margin -18.8% 2022
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.48%-125%-297%-469%-641%201320182022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-164%
2014Operating margin-256.4%
2015Operating margin-88.4%
2016Operating margin-71.7%
2017Operating margin-55.5%
2018Operating margin-131%
2019Operating margin-211.7%
2020Operating margin-593.8%
2021Operating margin-91%
2022Operating margin-372.5%
2013Net margin-289.2%
2014Net margin-308.5%
2015Net margin-92.5%
2016Net margin-106.3%
2017Net margin-91.3%
2018Net margin-197.1%
2019Net margin-290.2%
2020Net margin-488.8%
2021Net margin-74.2%
2022Net margin-363.2%
2013Free cash flow marginNot reported
2014Free cash flow margin-143.6%
2015Free cash flow margin-71.8%
2016Free cash flow margin-58.8%
2017Free cash flow margin-61.6%
2018Free cash flow marginNot reported
2019Free cash flow margin-99%
2020Free cash flow margin-264.7%
2021Free cash flow margin-52.1%
2022Free cash flow margin-18.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.8M 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.1.6M-4.2M-9.9M-15.7M-21.5M201320182022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-3853587
2014Operating cash flow-7853355
2015Operating cash flow-5306567
2016Operating cash flow-10583643
2017Operating cash flow-15869489
2018Operating cash flow-19877000
2019Operating cash flow-14740000
2020Operating cash flow-14837000
2021Operating cash flow-17959000
2022Operating cash flow-7834000

Free cash flow

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

USD -9.8M 2022
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.1.8M-4.6M-11.0M-17.4M-23.8M201320182022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailable
2014Free cash flow-10190725
2015Free cash flow-7157612
2016Free cash flow-14899737
2017Free cash flow-22063927
2018Free cash flowUnavailable
2019Free cash flow-16331000
2020Free cash flow-16310000
2021Free cash flow-21929000
2022Free cash flow-9756000

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.

190.2% 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.205%154%103%51%0%2013-12-3120182022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reported
2014Liabilities / assets83.5%
2015Liabilities / assets30.8%
2016Liabilities / assets31.5%
2017Liabilities / assets21.8%
2018Liabilities / assets21%
2019Liabilities / assets36.8%
2020Liabilities / assets41%
2021Liabilities / assets46.1%
2022Liabilities / assets190.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 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.1.80×1.35×0.90×0.45×0.00×201320182022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities0.06×
2014Current assets / current liabilities0.31×
2015Current assets / current liabilities0.81×
2016Current assets / current liabilities0.58×
2017Current assets / current liabilities1.23×
2018Current assets / current liabilities1.67×
2019Current assets / current liabilities0.34×
2020Current assets / current liabilities1.42×
2021Current assets / current liabilities0.29×
2022Current assets / current liabilities0.08×

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
2013 2013-01-01 – 2013-12-31
−USD 6.15 million
Exact value

Exact value: -6148350 USD

2013-01-01 – 2013-12-31: -6148350 USD Inspect Net Income Open source
Share or cite

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

−USD 3.85 million
Exact value

Exact value: -3853587 USD

2013-01-01 – 2013-12-31: -3853587 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.

2014 2014-01-01 – 2014-12-31
−USD 21.89 million
Exact value

Exact value: -21889212 USD

2014-01-01 – 2014-12-31: -21889212 USD Inspect Net Income Open source
Share or cite

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

−USD 7.85 million
Exact value

Exact value: -7853355 USD

2014-01-01 – 2014-12-31: -7853355 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 2.34 million
Exact value

Exact value: 2337370 USD

2014-01-01 – 2014-12-31: 2337370 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.19 million
Calculation and evidence

-7853355 − 2337370 USD

Exact free cash flow: -10190725 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 9.23 million
Exact value

Exact value: -9225580 USD

2015-01-01 – 2015-12-31: -9225580 USD Inspect Net Income Open source
Share or cite

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

−USD 5.31 million
Exact value

Exact value: -5306567 USD

2015-01-01 – 2015-12-31: -5306567 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 1.85 million
Exact value

Exact value: 1851045 USD

2015-01-01 – 2015-12-31: 1851045 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.16 million
Calculation and evidence

-5306567 − 1851045 USD

Exact free cash flow: -7157612 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 26.92 million
Exact value

Exact value: -26918890 USD

2016-01-01 – 2016-12-31: -26918890 USD Inspect Net Income Open source
Share or cite

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

−USD 10.58 million
Exact value

Exact value: -10583643 USD

2016-01-01 – 2016-12-31: -10583643 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 4.32 million
Exact value

Exact value: 4316094 USD

2016-01-01 – 2016-12-31: 4316094 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.9 million
Calculation and evidence

-10583643 − 4316094 USD

Exact free cash flow: -14899737 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 32.68 million
Exact value

Exact value: -32677603 USD

2017-01-01 – 2017-12-31: -32677603 USD Inspect Net Income Open source
Share or cite

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

−USD 15.87 million
Exact value

Exact value: -15869489 USD

2017-01-01 – 2017-12-31: -15869489 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 6.19 million
Exact value

Exact value: 6194438 USD

2017-01-01 – 2017-12-31: 6194438 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.06 million
Calculation and evidence

-15869489 − 6194438 USD

Exact free cash flow: -22063927 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 39.75 million
Exact value

Exact value: -39753000 USD

2018-01-01 – 2018-12-31: -39753000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.88 million
Exact value

Exact value: -19877000 USD

2018-01-01 – 2018-12-31: -19877000 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2019 2019-01-01 – 2019-12-31
−USD 47.85 million
Exact value

Exact value: -47852000 USD

2019-01-01 – 2019-12-31: -47852000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.74 million
Exact value

Exact value: -14740000 USD

2019-01-01 – 2019-12-31: -14740000 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 1.59 million
Exact value

Exact value: 1591000 USD

2019-01-01 – 2019-12-31: 1591000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.33 million
Calculation and evidence

-14740000 − 1591000 USD

Exact free cash flow: -16331000 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 30.12 million
Exact value

Exact value: -30117000 USD

2020-01-01 – 2020-12-31: -30117000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.84 million
Exact value

Exact value: -14837000 USD

2020-01-01 – 2020-12-31: -14837000 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 1.47 million
Exact value

Exact value: 1473000 USD

2020-01-01 – 2020-12-31: 1473000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.31 million
Calculation and evidence

-14837000 − 1473000 USD

Exact free cash flow: -16310000 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 31.27 million
Exact value

Exact value: -31271000 USD

2021-01-01 – 2021-12-31: -31271000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.96 million
Exact value

Exact value: -17959000 USD

2021-01-01 – 2021-12-31: -17959000 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 3.97 million
Exact value

Exact value: 3970000 USD

2021-01-01 – 2021-12-31: 3970000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.93 million
Calculation and evidence

-17959000 − 3970000 USD

Exact free cash flow: -21929000 USD

Share or cite

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

2022 2022-01-01 – 2022-12-31
−USD 188.93 million
Exact value

Exact value: -188931000 USD

2022-01-01 – 2022-12-31: -188931000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.83 million
Exact value

Exact value: -7834000 USD

2022-01-01 – 2022-12-31: -7834000 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 1.92 million
Exact value

Exact value: 1922000 USD

2022-01-01 – 2022-12-31: 1922000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.76 million
Calculation and evidence

-7834000 − 1922000 USD

Exact free cash flow: -9756000 USD

Share or cite

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

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.

82 filings · 5,374 latest values · 5,374 originally reported values

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

Identifiers: 0001451512, 1451512, UNRV, edgar:1451512

Also known as PRIVATE SECRETARY, INC., Private Secretary, Inc., TERRA TECH CORP., Terra Tech Corp., UNRIVALED BRANDS, INC., Unrivaled Brands, Inc.