SORRENTO TECH, INC.

EDGAR

40 filing records in this dataset, filed from 2014-05-21 to 2017-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.91 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

14.78%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: 282000 USD Source
  • Revenue: 1908000 USD Source

Operating cash flow

-2.72 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14217000 USD Source
  • Operating Cash Flow: -11501000 USD Source

Free cash flow

-2.72 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14217000 USD Source
  • Operating Cash Flow: -11501000 USD Source
  • Capital Expenditure: 69000 USD Source
  • Capital Expenditure: 69000 USD Source
Cash and cash equivalents
1.76 million USD Source
Exact value

1758000 USD

Long-term debt including current maturities
Not available
Shares outstanding
5.01 million shares Source
Exact value

5005889 shares

Reported share-count change

179.91% · 3.22 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
  • 1788419 shares · 2016-09-30· Source
  • 5005889 shares · 2017-09-30· 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

7.99 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 1906000 USD · 2016-10-01 – 2016-12-31 Source
  • Revenue: 2038000 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 2141000 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 1908000 USD · 2017-07-01 – 2017-09-30 Source

Net income

-32.8 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Net income: -7463000 USD · 2016-10-01 – 2016-12-31 Source
  • Net income: -7604000 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -17754000 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: 63000 USD · 2017-07-01 – 2017-09-30 Source

Operating cash flow

-18.2 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: -22802000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -18791000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -7216000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -11501000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -7216000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -14217000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -11501000 USD · 2017-01-01 – 2017-06-30 Source

Capital expenditure

97 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Capital expenditure: 277000 USD · 2016-01-01 – 2016-12-31 Source
  • Capital expenditure: 249000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 67000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 67000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-06-30 Source

Free cash flow

-18.3 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: -22802000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -18791000 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -7216000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -11501000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -7216000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -14217000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -11501000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 277000 USD · 2016-01-01 – 2016-12-31 Source
  • Capital expenditure: 249000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 67000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 67000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 69000 USD · 2017-01-01 – 2017-06-30 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: 2017-11-13.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2016-12-31
  • Operating income: 5 of 11 periods available· newest 2016-12-31
  • Net income: 5 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2016-12-31
  • Total assets: 4 of 11 periods available· newest 2016-12-31
  • Total liabilities: 4 of 11 periods available· newest 2016-12-31
  • Current assets: 4 of 11 periods available· newest 2016-12-31
  • Current liabilities: 4 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2016-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2016-12-31

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

    +21%

    Prior period

    USD 5.99 million

    –

    Current period

    USD 7.24 million

    –

    Exact inputs and evidence

    7242000 − 5985000 = 1257000 USD

    5985000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    7242000 USD · 2016-01-01 – 2016-12-31

    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 5.81 million

    Prior period

    −USD 36.6 million

    –

    Current period

    −USD 30.79 million

    –

    Exact inputs and evidence

    -30787000 − -36600000 = 5813000 USD

    -36600000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -30787000 USD · 2016-01-01 – 2016-12-31

    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 944,000

    Prior period

    −USD 23.75 million

    –

    Current period

    −USD 22.8 million

    –

    Exact inputs and evidence

    -22802000 − -23746000 = 944000 USD

    -23746000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -22802000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +62%

    Prior period

    USD 171,000

    –

    Current period

    USD 277,000

    –

    Exact inputs and evidence

    277000 − 171000 = 106000 USD

    171000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    277000 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 7.24 million 100% of revenue
  • Operating costs Derived USD 36.72 million 507% of revenue
  • Operating income −USD 29.48 million −407% of revenue
  • Tax, interest and other Derived USD 1.31 million 18% of revenue
  • Net income −USD 30.79 million −425% of revenue

Cash

  • Operating cash flow −USD 22.8 million −315% of revenue
  • Capital expenditure USD 277,000 3.8% of revenue
  • Free cash flow Derived −USD 23.08 million −319% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 27,610% of revenue.
  • 2013 Operating loss: operating costs were 1,458% of revenue.
  • 2014 Operating loss: operating costs were 725% of revenue.
  • 2015 Operating loss: operating costs were 690% of revenue.
  • 2016 Operating loss: operating costs were 507% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31105000 28990000 Derived -28885000 -5639000 Derived -23246000 -33703000 Derived
Source
2013 2013-01-01 – 2013-12-312182000 31819000 Derived -29637000 -59000 Derived -29578000 -30922000 Derived
Source
2014 2014-01-01 – 2014-12-315057000 36649000 Derived -31592000 638000 Derived -32230000 -23773000 Derived
Source
2015 2015-01-01 – 2015-12-315985000 41279000 Derived -35294000 1306000 Derived -36600000 -23917000 Derived
Source
2016 2016-01-01 – 2016-12-317242000 36724000 Derived -29482000 1305000 Derived -30787000 -23079000 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 7.2M 2016
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.7.8M5.9M3.9M2.0M0.020122013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue105000
2013Revenue2182000
2014Revenue5057000
2015Revenue5985000
2016Revenue7242000

Revenue growth

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

21% 2016
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.2,136%1,602%1,068%534%0%20122013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year1,978.1%
2014Year over year131.8%
2015Year over year18.4%
2016Year over year21%

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 -407.1% 2016
Net margin -425.1% 2016
Free cash flow margin -318.7% 2016
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.2,568%-6,741%-16,049%-25,357%-34,666%20122013201420152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-27,509.5%
2013Operating margin-1,358.2%
2014Operating margin-624.7%
2015Operating margin-589.7%
2016Operating margin-407.1%
2012Net margin-22,139%
2013Net margin-1,355.5%
2014Net margin-637.3%
2015Net margin-611.5%
2016Net margin-425.1%
2012Free cash flow margin-32,098.1%
2013Free cash flow margin-1,417.1%
2014Free cash flow margin-470.1%
2015Free cash flow margin-399.6%
2016Free cash flow margin-318.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -22.8M 2016
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.2.2M-5.8M-13.9M-21.9M-30.0M20122013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-27774000
2013Operating cash flow-27452000
2014Operating cash flow-23515000
2015Operating cash flow-23746000
2016Operating cash flow-22802000

Free cash flow

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

USD -23.1M 2016
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.2.7M-7.1M-16.9M-26.6M-36.4M20122013201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow-33703000
2013Free cash flow-30922000
2014Free cash flow-23773000
2015Free cash flow-23917000
2016Free cash flow-23079000

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.

37% 2016
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.43%32%21%11%0%2012-12-312013201420152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets21.4%
2014Liabilities / assets23.8%
2015Liabilities / assets39.8%
2016Liabilities / assets37%

Current assets to current liabilities

Current assets divided by current liabilities.

2.7× 2016
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.5.17×3.88×2.59×1.29×0.00×2012-12-312013201420152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities4.79×
2014Current assets / current liabilities3.71×
2015Current assets / current liabilities2.26×
2016Current assets / current liabilities2.7×

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
2012 2012-01-01 – 2012-12-31
−USD 23.25 million
Exact value

Exact value: -23246000 USD

2012-01-01 – 2012-12-31: -23246000 USD Inspect Net Income Open source
Share or cite

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

−USD 27.77 million
Exact value

Exact value: -27774000 USD

2012-01-01 – 2012-12-31: -27774000 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 5.93 million
Exact value

Exact value: 5929000 USD

2012-01-01 – 2012-12-31: 5929000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.7 million
Calculation and evidence

-27774000 − 5929000 USD

Exact free cash flow: -33703000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 29.58 million
Exact value

Exact value: -29578000 USD

2013-01-01 – 2013-12-31: -29578000 USD Inspect Net Income Open source
Share or cite

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

−USD 27.45 million
Exact value

Exact value: -27452000 USD

2013-01-01 – 2013-12-31: -27452000 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 3.47 million
Exact value

Exact value: 3470000 USD

2013-01-01 – 2013-12-31: 3470000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 30.92 million
Calculation and evidence

-27452000 − 3470000 USD

Exact free cash flow: -30922000 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 32.23 million
Exact value

Exact value: -32230000 USD

2014-01-01 – 2014-12-31: -32230000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.52 million
Exact value

Exact value: -23515000 USD

2014-01-01 – 2014-12-31: -23515000 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 258,000
Exact value

Exact value: 258000 USD

2014-01-01 – 2014-12-31: 258000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.77 million
Calculation and evidence

-23515000 − 258000 USD

Exact free cash flow: -23773000 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 36.6 million
Exact value

Exact value: -36600000 USD

2015-01-01 – 2015-12-31: -36600000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.75 million
Exact value

Exact value: -23746000 USD

2015-01-01 – 2015-12-31: -23746000 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 171,000
Exact value

Exact value: 171000 USD

2015-01-01 – 2015-12-31: 171000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.92 million
Calculation and evidence

-23746000 − 171000 USD

Exact free cash flow: -23917000 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 30.79 million
Exact value

Exact value: -30787000 USD

2016-01-01 – 2016-12-31: -30787000 USD Inspect Net Income Open source
Share or cite

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

−USD 22.8 million
Exact value

Exact value: -22802000 USD

2016-01-01 – 2016-12-31: -22802000 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 277,000
Exact value

Exact value: 277000 USD

2016-01-01 – 2016-12-31: 277000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.08 million
Calculation and evidence

-22802000 − 277000 USD

Exact free cash flow: -23079000 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.

40 filings · 1,311 latest values · 1,311 originally reported values

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

Identifiers: 0001472343, 1472343, ROKA, edgar:1472343

Also known as ROKA BIOSCIENCE, INC., Roka BioScience, Inc., SORRENTO TECH, INC., Sorrento Tech, Inc.