Sunstock, Inc.

EDGAR

56 filing records in this dataset, filed from 2013-04-15 to 2024-11-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3 million USD

2024 Q3 · USD

Exact inputs and evidence

Operating margin

4.22%

2024 Q3 · %

Exact inputs and evidence
  • Operating Income: 126509 USD Source
  • Revenue: 2998619 USD Source

Operating cash flow

-13.8 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -95267 USD Source
  • Operating Cash Flow: -81443 USD Source
Cash and cash equivalents
15.8 thousand USD Source
Exact value

15758 USD

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

249157 USD

Shares outstanding
6.11 million shares Source
Exact value

6106873 shares

Reported share-count change

21.61% · 1.09 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
  • 5021857 shares · 2023-09-30· Source
  • 6106873 shares · 2024-09-30· 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

9.18 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Revenue: 12397189 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 9501467 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 282138 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 3006739 USD · 2024-04-01 – 2024-06-30 Source
  • Revenue: 2998619 USD · 2024-07-01 – 2024-09-30 Source

Net income

734 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Net income: 5886 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -263891 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: 1380 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: 261444 USD · 2024-04-01 – 2024-06-30 Source
  • Net income: 200961 USD · 2024-07-01 – 2024-09-30 Source

Operating cash flow

-113 thousand USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: -120062 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -102295 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -55486 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -81443 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -55486 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -95267 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -81443 USD · 2024-01-01 – 2024-06-30 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: 2024-11-20.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2023-12-31
  • Operating income: 11 of 11 periods available· newest 2023-12-31
  • Net income: 11 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2018-12-31
  • Total assets: 11 of 11 periods available· newest 2023-12-31
  • Total liabilities: 11 of 11 periods available· newest 2023-12-31
  • Current assets: 11 of 11 periods available· newest 2023-12-31
  • Current liabilities: 11 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2023-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2023-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2023-12-31

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

    -4.7%

    Prior period

    USD 13.01 million

    –

    Current period

    USD 12.4 million

    –

    Exact inputs and evidence

    12397189 − 13013682 = -616493 USD

    13013682 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    12397189 USD · 2023-01-01 – 2023-12-31

    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 3.66 million

    Prior period

    −USD 3.65 million

    –

    Current period

    USD 5,886

    –

    Exact inputs and evidence

    5886 − -3651833 = 3657719 USD

    -3651833 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    5886 USD · 2023-01-01 – 2023-12-31

    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 153,102

    Prior period

    −USD 273,164

    –

    Current period

    −USD 120,062

    –

    Exact inputs and evidence

    -120062 − -273164 = 153102 USD

    -273164 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -120062 USD · 2023-01-01 – 2023-12-31

    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.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 12.4 million 100% of revenue
  • Cost of revenue USD 12.04 million 97% of revenue
  • Operating expenses USD 229,121 1.8% of revenue
  • Operating income USD 126,175 1% of revenue
  • Tax, interest and other Derived USD 120,289 1% of revenue
  • Net income USD 5,886 0% of revenue

Cash

  • Operating cash flow −USD 120,062 −1% 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 308% of revenue.
  • 2015 Operating loss: operating costs were 103% of revenue.
  • 2016 Operating loss: operating costs were 260% of revenue.
  • 2017 Operating loss: operating costs were 339,146% of revenue.
  • 2018 Operating loss: operating costs were 1,380% of revenue.
  • 2019 Operating loss: operating costs were 239% of revenue.
  • 2020 Operating loss: operating costs were 114% of revenue.
  • 2021 Operating loss: operating costs were 102% of revenue.
  • 2022 Net loss: net income was −28% of revenue.
  • 2023 99%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-31166492 513255 Derived -346763 0 Derived -346763 -82539 Derived
Source
2015 2015-01-01 – 2015-12-314800000 4954643 Derived -154643 47388 Derived -202031 -155312 Derived
Source
2016 2016-01-01 – 2016-12-314000000 10384863 Derived -6384863 -46071 Derived -6338792 -67916 Derived
Source
2017 2017-01-01 – 2017-12-3110497 35600105 Derived -35589608 686934 Derived -36276542 -526883 Derived
Source
2018 2018-01-01 – 2018-12-31414565 5719802 Derived -5305237 4132228 Derived -9437465 -337127 Derived
Source
2019 2019-01-01 – 2019-12-316148441 14705796 Derived -8557355 1567711 Derived -10125066 Unavailable
Source
2020 2020-01-01 – 2020-12-3110072770 11481407 Derived -1408637 -4086481 Derived 2677844 Unavailable
Source
2021 2021-01-01 – 2021-12-3114016479 14325553 Derived -309074 1747580 Derived -2056654 Unavailable
Source
2022 2022-01-01 – 2022-12-3113013682 12885315 Derived 128367 3780200 Derived -3651833 Unavailable
Source
2023 2023-01-01 – 2023-12-3112397189 12271014 Derived 126175 120289 Derived 5886 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 12.4M 2023
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.15.1M11.4M7.6M3.8M0.0201420192023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue166492
2015Revenue4800000
2016Revenue4000000
2017Revenue10497
2018Revenue414565
2019Revenue6148441
2020Revenue10072770
2021Revenue14016479
2022Revenue13013682
2023Revenue12397189

Revenue growth

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

-4.7% 2023
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.4,165%3,020%1,875%730%-416%201420192023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year2,783%
2016Year over year-16.7%
2017Year over year-99.7%
2018Year over year3,849.4%
2019Year over year1,383.1%
2020Year over year63.8%
2021Year over year39.2%
2022Year over year-7.2%
2023Year over year-4.7%

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 1% 2023
Net margin 0% 2023
Free cash flow margin -81.3% 2018
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.27,676%-72,553%-172,782%-273,010%-373,239%201420192023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin-208.3%
2015Operating margin-3.2%
2016Operating margin-159.6%
2017Operating margin-339,045.5%
2018Operating margin-1,279.7%
2019Operating margin-139.2%
2020Operating margin-14%
2021Operating margin-2.2%
2022Operating margin1%
2023Operating margin1%
2014Net margin-208.3%
2015Net margin-4.2%
2016Net margin-158.5%
2017Net margin-345,589.6%
2018Net margin-2,276.5%
2019Net margin-164.7%
2020Net margin26.6%
2021Net margin-14.7%
2022Net margin-28.1%
2023Net margin0%
2014Free cash flow margin-49.6%
2015Free cash flow margin-3.2%
2016Free cash flow margin-1.7%
2017Free cash flow margin-5,019.4%
2018Free cash flow margin-81.3%
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -120.1K 2023
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.41.5K-108.9K-259.3K-409.6K-560.0K201420192023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow-72758
2015Operating cash flow-146351
2016Operating cash flow-66999
2017Operating cash flow-518509
2018Operating cash flow-309962
2019Operating cash flow-213078
2020Operating cash flow-414280
2021Operating cash flow-377337
2022Operating cash flow-273164
2023Operating cash flow-120062

Free cash flow

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

USD -337.1K 2018
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.42.2K-110.6K-263.4K-416.2K-569.0K201420192023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow-82539
2015Free cash flow-155312
2016Free cash flow-67916
2017Free cash flow-526883
2018Free cash flow-337127
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable
2023Free 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.

36.2% 2023
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.623%467%311%156%0%201420192023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets191.6%
2015Liabilities / assets23.9%
2016Liabilities / assets33.2%
2017Liabilities / assets255.4%
2018Liabilities / assets375%
2019Liabilities / assets576.7%
2020Liabilities / assets53.9%
2021Liabilities / assets64.6%
2022Liabilities / assets36.3%
2023Liabilities / assets36.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.43× 2023
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.4.40×3.30×2.20×1.10×0.00×201420192023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities0.38×
2015Current assets / current liabilities4.08×
2016Current assets / current liabilities2.98×
2017Current assets / current liabilities0.39×
2018Current assets / current liabilities0.26×
2019Current assets / current liabilities0.16×
2020Current assets / current liabilities2.52×
2021Current assets / current liabilities1.9×
2022Current assets / current liabilities3.53×
2023Current assets / current liabilities3.43×

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 2014-01-01 – 2014-12-31
−USD 346,763
Exact value

Exact value: -346763 USD

2014-01-01 – 2014-12-31: -346763 USD Inspect Net Income Open source
Share or cite

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

−USD 72,758
Exact value

Exact value: -72758 USD

2014-01-01 – 2014-12-31: -72758 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 9,781
Exact value

Exact value: 9781 USD

2014-01-01 – 2014-12-31: 9781 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82,539
Calculation and evidence

-72758 − 9781 USD

Exact free cash flow: -82539 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 202,031
Exact value

Exact value: -202031 USD

2015-01-01 – 2015-12-31: -202031 USD Inspect Net Income Open source
Share or cite

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

−USD 146,351
Exact value

Exact value: -146351 USD

2015-01-01 – 2015-12-31: -146351 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 8,961
Exact value

Exact value: 8961 USD

2015-01-01 – 2015-12-31: 8961 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 155,312
Calculation and evidence

-146351 − 8961 USD

Exact free cash flow: -155312 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 6.34 million
Exact value

Exact value: -6338792 USD

2016-01-01 – 2016-12-31: -6338792 USD Inspect Net Income Open source
Share or cite

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

−USD 66,999
Exact value

Exact value: -66999 USD

2016-01-01 – 2016-12-31: -66999 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 917
Exact value

Exact value: 917 USD

2016-01-01 – 2016-12-31: 917 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 67,916
Calculation and evidence

-66999 − 917 USD

Exact free cash flow: -67916 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 36.28 million
Exact value

Exact value: -36276542 USD

2017-01-01 – 2017-12-31: -36276542 USD Inspect Net Income Open source
Share or cite

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

−USD 518,509
Exact value

Exact value: -518509 USD

2017-01-01 – 2017-12-31: -518509 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 8,374
Exact value

Exact value: 8374 USD

2017-01-01 – 2017-12-31: 8374 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 526,883
Calculation and evidence

-518509 − 8374 USD

Exact free cash flow: -526883 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 9.44 million
Exact value

Exact value: -9437465 USD

2018-01-01 – 2018-12-31: -9437465 USD Inspect Net Income Open source
Share or cite

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

−USD 309,962
Exact value

Exact value: -309962 USD

2018-01-01 – 2018-12-31: -309962 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 27,165
Exact value

Exact value: 27165 USD

2018-01-01 – 2018-12-31: 27165 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 337,127
Calculation and evidence

-309962 − 27165 USD

Exact free cash flow: -337127 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 10.13 million
Exact value

Exact value: -10125066 USD

2019-01-01 – 2019-12-31: -10125066 USD Inspect Net Income Open source
Share or cite

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

−USD 213,078
Exact value

Exact value: -213078 USD

2019-01-01 – 2019-12-31: -213078 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.

2020 2020-01-01 – 2020-12-31
USD 2.68 million
Exact value

Exact value: 2677844 USD

2020-01-01 – 2020-12-31: 2677844 USD Inspect Net Income Open source
Share or cite

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

−USD 414,280
Exact value

Exact value: -414280 USD

2020-01-01 – 2020-12-31: -414280 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.

2021 2021-01-01 – 2021-12-31
−USD 2.06 million
Exact value

Exact value: -2056654 USD

2021-01-01 – 2021-12-31: -2056654 USD Inspect Net Income Open source
Share or cite

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

−USD 377,337
Exact value

Exact value: -377337 USD

2021-01-01 – 2021-12-31: -377337 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 3.65 million
Exact value

Exact value: -3651833 USD

2022-01-01 – 2022-12-31: -3651833 USD Inspect Net Income Open source
Share or cite

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

−USD 273,164
Exact value

Exact value: -273164 USD

2022-01-01 – 2022-12-31: -273164 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.

2023 2023-01-01 – 2023-12-31
USD 5,886
Exact value

Exact value: 5886 USD

2023-01-01 – 2023-12-31: 5886 USD Inspect Net Income Open source
Share or cite

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

−USD 120,062
Exact value

Exact value: -120062 USD

2023-01-01 – 2023-12-31: -120062 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.

56 filings · 2,677 latest values · 2,677 originally reported values

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

Identifiers: 0001559157, 1559157, SSOK, SSOK., edgar:1559157

Also known as SUNSTOCK, INC., SUNSTOCK, INC., Sandgate Acquisition Corp, Sunstock, Inc.