Revenue
8.61 million USD
2023 Q3 · USD
Exact inputs and evidence
- Revenue: 8612000 USD Source
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.
8.61 million USD
2023 Q3 · USD
-58.93%
2023 Q3 · %
1.59 million USD
2023 Q3 · USD
1.53 million USD
2023 Q3 · USD
2010000 USD
4071000 USD
774998097 shares
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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-827 thousand USD
2022-10-01 – 2023-09-30
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 42.12 million
–
Current period
USD 52.02 million
–
52015000 − 42120000 = 9895000 USD
42120000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source52015000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 31.27 million
–
Current period
−USD 188.93 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 17.96 million
–
Current period
−USD 7.83 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.97 million
–
Current period
USD 1.92 million
–
1922000 − 3970000 = -2048000 USD
3970000 USD · 2021-01-01 – 2021-12-31
Inspect prior input Prior source1922000 USD · 2022-01-01 – 2022-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2013 2013-01-01 – 2013-12-31 | 2125851 | 5612830 Derived | -3486979 | 2661371 Derived | -6148350 | Unavailable | Source
|
| 2014 2014-01-01 – 2014-12-31 | 7094270 | 25282525 Derived | -18188255 | 3700957 Derived | -21889212 | -10190725 Derived | Source
|
| 2015 2015-01-01 – 2015-12-31 | 9975346 | 18792121 Derived | -8816775 | 408805 Derived | -9225580 | -7157612 Derived | Source
|
| 2016 2016-01-01 – 2016-12-31 | 25327763 | 43475614 Derived | -18147851 | 8771039 Derived | -26918890 | -14899737 Derived | Source
|
| 2017 2017-01-01 – 2017-12-31 | 35800844 | 55680862 Derived | -19880018 | 12797585 Derived | -32677603 | -22063927 Derived | Source
|
| 2018 2018-01-01 – 2018-12-31 | 20164000 | 46580000 Derived | -26416000 | 13337000 Derived | -39753000 | Unavailable | Source
|
| 2019 2019-01-01 – 2019-12-31 | 16488000 | 51393000 Derived | -34905000 | 12947000 Derived | -47852000 | -16331000 Derived | Source
|
| 2020 2020-01-01 – 2020-12-31 | 6161000 | 42747000 Derived | -36586000 | -6469000 Derived | -30117000 | -16310000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 42120000 | 80453000 Derived | -38333000 | -7062000 Derived | -31271000 | -21929000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 52015000 | 245778000 Derived | -193763000 | -4832000 Derived | -188931000 | -9756000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2013 | Revenue | 2125851 |
|
| 2014 | Revenue | 7094270 |
|
| 2015 | Revenue | 9975346 |
|
| 2016 | Revenue | 25327763 |
|
| 2017 | Revenue | 35800844 |
|
| 2018 | Revenue | 20164000 |
|
| 2019 | Revenue | 16488000 |
|
| 2020 | Revenue | 6161000 |
|
| 2021 | Revenue | 42120000 |
|
| 2022 | Revenue | 52015000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2013 | Year over year | 284.7% |
|
| 2014 | Year over year | 233.7% |
|
| 2015 | Year over year | 40.6% |
|
| 2016 | Year over year | 153.9% |
|
| 2017 | Year over year | 41.4% |
|
| 2018 | Year over year | -43.7% |
|
| 2019 | Year over year | -18.2% |
|
| 2020 | Year over year | -62.6% |
|
| 2021 | Year over year | 583.7% |
|
| 2022 | Year over year | 23.5% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2013 | Operating margin | -164% |
|
| 2014 | Operating margin | -256.4% |
|
| 2015 | Operating margin | -88.4% |
|
| 2016 | Operating margin | -71.7% |
|
| 2017 | Operating margin | -55.5% |
|
| 2018 | Operating margin | -131% |
|
| 2019 | Operating margin | -211.7% |
|
| 2020 | Operating margin | -593.8% |
|
| 2021 | Operating margin | -91% |
|
| 2022 | Operating margin | -372.5% |
|
| 2013 | Net margin | -289.2% |
|
| 2014 | Net margin | -308.5% |
|
| 2015 | Net margin | -92.5% |
|
| 2016 | Net margin | -106.3% |
|
| 2017 | Net margin | -91.3% |
|
| 2018 | Net margin | -197.1% |
|
| 2019 | Net margin | -290.2% |
|
| 2020 | Net margin | -488.8% |
|
| 2021 | Net margin | -74.2% |
|
| 2022 | Net margin | -363.2% |
|
| 2013 | Free cash flow margin | Not reported |
|
| 2014 | Free cash flow margin | -143.6% |
|
| 2015 | Free cash flow margin | -71.8% |
|
| 2016 | Free cash flow margin | -58.8% |
|
| 2017 | Free cash flow margin | -61.6% |
|
| 2018 | Free cash flow margin | Not reported |
|
| 2019 | Free cash flow margin | -99% |
|
| 2020 | Free cash flow margin | -264.7% |
|
| 2021 | Free cash flow margin | -52.1% |
|
| 2022 | Free cash flow margin | -18.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2013 | Operating cash flow | -3853587 |
|
| 2014 | Operating cash flow | -7853355 |
|
| 2015 | Operating cash flow | -5306567 |
|
| 2016 | Operating cash flow | -10583643 |
|
| 2017 | Operating cash flow | -15869489 |
|
| 2018 | Operating cash flow | -19877000 |
|
| 2019 | Operating cash flow | -14740000 |
|
| 2020 | Operating cash flow | -14837000 |
|
| 2021 | Operating cash flow | -17959000 |
|
| 2022 | Operating cash flow | -7834000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2013 | Free cash flow | Unavailable |
|
| 2014 | Free cash flow | -10190725 |
|
| 2015 | Free cash flow | -7157612 |
|
| 2016 | Free cash flow | -14899737 |
|
| 2017 | Free cash flow | -22063927 |
|
| 2018 | Free cash flow | Unavailable |
|
| 2019 | Free cash flow | -16331000 |
|
| 2020 | Free cash flow | -16310000 |
|
| 2021 | Free cash flow | -21929000 |
|
| 2022 | Free cash flow | -9756000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2013-12-31 | Liabilities / assets | Not reported |
|
| 2014 | Liabilities / assets | 83.5% |
|
| 2015 | Liabilities / assets | 30.8% |
|
| 2016 | Liabilities / assets | 31.5% |
|
| 2017 | Liabilities / assets | 21.8% |
|
| 2018 | Liabilities / assets | 21% |
|
| 2019 | Liabilities / assets | 36.8% |
|
| 2020 | Liabilities / assets | 41% |
|
| 2021 | Liabilities / assets | 46.1% |
|
| 2022 | Liabilities / assets | 190.2% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2013 | Current assets / current liabilities | 0.06× |
|
| 2014 | Current assets / current liabilities | 0.31× |
|
| 2015 | Current assets / current liabilities | 0.81× |
|
| 2016 | Current assets / current liabilities | 0.58× |
|
| 2017 | Current assets / current liabilities | 1.23× |
|
| 2018 | Current assets / current liabilities | 1.67× |
|
| 2019 | Current assets / current liabilities | 0.34× |
|
| 2020 | Current assets / current liabilities | 1.42× |
|
| 2021 | Current assets / current liabilities | 0.29× |
|
| 2022 | Current assets / current liabilities | 0.08× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2013 2013-01-01 – 2013-12-31 | −USD 6.15 million Exact valueExact value: -6148350 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.85 million Exact valueExact value: -3853587 USD Share or citeThe 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 valueExact value: -21889212 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.85 million Exact valueExact value: -7853355 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.34 million Exact valueExact value: 2337370 USD Share or citeThe 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 citeThe 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 valueExact value: -9225580 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 5.31 million Exact valueExact value: -5306567 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.85 million Exact valueExact value: 1851045 USD Share or citeThe 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 citeThe 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 valueExact value: -26918890 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 10.58 million Exact valueExact value: -10583643 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.32 million Exact valueExact value: 4316094 USD Share or citeThe 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 citeThe 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 valueExact value: -32677603 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 15.87 million Exact valueExact value: -15869489 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6.19 million Exact valueExact value: 6194438 USD Share or citeThe 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 citeThe 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 valueExact value: -39753000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 19.88 million Exact valueExact value: -19877000 USD Share or citeThe 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. | Unavailable Capital expenditure has a negative mapped value; spending direction is unclear. |
| 2019 2019-01-01 – 2019-12-31 | −USD 47.85 million Exact valueExact value: -47852000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.74 million Exact valueExact value: -14740000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.59 million Exact valueExact value: 1591000 USD Share or citeThe 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 citeThe 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 valueExact value: -30117000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 14.84 million Exact valueExact value: -14837000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.47 million Exact valueExact value: 1473000 USD Share or citeThe 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 citeThe 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 valueExact value: -31271000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 17.96 million Exact valueExact value: -17959000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.97 million Exact valueExact value: 3970000 USD Share or citeThe 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 citeThe 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 valueExact value: -188931000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.83 million Exact valueExact value: -7834000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.92 million Exact valueExact value: 1922000 USD Share or citeThe 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 citeThe 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.
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.