Sysorex, Inc.

EDGAR

26 filing records in this dataset, filed from 2018-11-16 to 2023-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.64 million USD

2023 Q2 · USD

Exact inputs and evidence

Operating margin

-167.4%

2023 Q2 · %

Exact inputs and evidence
  • Operating Income: -2737000 USD Source
  • Revenue: 1635000 USD Source

Operating cash flow

-25 thousand USD

2023 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 78000 USD Source
  • Operating Cash Flow: 103000 USD Source
Cash and cash equivalents
289 thousand USD Source
Exact value

289000 USD

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

2484427 shares

Reported share-count change

-99.50% · -492 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
  • 494543611 shares · 2022-06-30· Source
  • 2484427 shares · 2023-06-30· 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

14.5 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Revenue: 3459000 USD · 2022-07-01 – 2022-09-30 Source
  • Revenue: 17313000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 12032000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 4089000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 1635000 USD · 2023-04-01 – 2023-06-30 Source

Net income

-7.95 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Net income: -1071000 USD · 2022-07-01 – 2022-09-30 Source
  • Net income: -12193000 USD · 2022-01-01 – 2022-12-31 Source
  • Net income: -11101000 USD · 2022-01-01 – 2022-09-30 Source
  • Net income: -1868000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -3920000 USD · 2023-04-01 – 2023-06-30 Source

Operating cash flow

-1.83 million USD

2022-07-01 – 2023-06-30

Exact inputs and evidence
  • Operating cash flow: -6941000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -5642000 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -7546000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -6941000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: 103000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: 78000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: 103000 USD · 2023-01-01 – 2023-03-31 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: 2023-08-14.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2022-12-31
  • Operating income: 6 of 11 periods available· newest 2022-12-31
  • Net income: 6 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 6 of 11 periods available· newest 2022-12-31
  • Total liabilities: 6 of 11 periods available· newest 2022-12-31
  • Current assets: 6 of 11 periods available· newest 2022-12-31
  • Current liabilities: 6 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 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

    +109.3%

    Prior period

    USD 8.27 million

    –

    Current period

    USD 17.31 million

    –

    Exact inputs and evidence

    17313000 − 8272000 = 9041000 USD

    8272000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    17313000 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 36.94 million

    Prior period

    −USD 49.13 million

    –

    Current period

    −USD 12.19 million

    –

    Exact inputs and evidence

    -12193000 − -49130000 = 36937000 USD

    -49130000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -12193000 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 927,000

    Prior period

    −USD 8.47 million

    –

    Current period

    −USD 7.55 million

    –

    Exact inputs and evidence

    -7546000 − -8473000 = 927000 USD

    -8473000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -7546000 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.

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.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 17.31 million 100% of revenue
  • Operating costs Derived USD 24.58 million 142% of revenue
  • Operating income −USD 7.27 million −42% of revenue
  • Tax, interest and other Derived USD 4.92 million 28% of revenue
  • Net income −USD 12.19 million −70% of revenue

Cash

  • Operating cash flow −USD 7.55 million −44% 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
  • 2017 Operating loss: operating costs were 135% of revenue.
  • 2018 Operating loss: operating costs were 258% of revenue.
  • 2019 Operating loss: operating costs were 182% of revenue.
  • 2020 Operating loss: operating costs were 101% of revenue.
  • 2021 Operating loss: operating costs were 228% of revenue.
  • 2022 Operating loss: operating costs were 142% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2017 2017-01-01 – 2017-12-3141198000 55654000 Derived -14456000 2458000 Derived -16914000 5372000 Derived
Source
2018 2018-01-01 – 2018-12-314469000 11525000 Derived -7056000 845000 Derived -7901000 Unavailable
Source
2019 2019-01-01 – 2019-12-315275000 9582000 Derived -4307000 1108000 Derived -5415000 Unavailable
Source
2020 2020-01-01 – 2020-12-3111526000 11671000 Derived -145000 -597000 Derived 452000 Unavailable
Source
2021 2021-01-01 – 2021-12-318272000 18856000 Derived -10584000 38546000 Derived -49130000 -8523000 Derived
Source
2022 2022-01-01 – 2022-12-3117313000 24583000 Derived -7270000 4923000 Derived -12193000 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 17.3M 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.44.5M33.4M22.2M11.1M0.0201720202022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Revenue41198000
2018Revenue4469000
2019Revenue5275000
2020Revenue11526000
2021Revenue8272000
2022Revenue17313000

Revenue growth

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

109.3% 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.135%75%15%-46%-106%201720202022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2017Year over yearNo prior comparable period
2018Year over year-89.2%
2019Year over year18%
2020Year over year118.5%
2021Year over year-28.2%
2022Year over year109.3%

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 -42% 2022
Net margin -70.4% 2022
Free cash flow margin -103% 2021
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.62%-114%-290%-466%-642%201720202022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2017Operating margin-35.1%
2018Operating margin-157.9%
2019Operating margin-81.6%
2020Operating margin-1.3%
2021Operating margin-127.9%
2022Operating margin-42%
2017Net margin-41.1%
2018Net margin-176.8%
2019Net margin-102.7%
2020Net margin3.9%
2021Net margin-593.9%
2022Net margin-70.4%
2017Free cash flow margin13%
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported
2020Free cash flow marginNot reported
2021Free cash flow margin-103%
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.5M 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.7.2M826.1K-5.6M-12.0M-18.3M201720202022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Operating cash flow5452000
2018Operating cash flow-16576000
2019Operating cash flow-9364000
2020Operating cash flow-514000
2021Operating cash flow-8473000
2022Operating cash flow-7546000

Free cash flow

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

USD -8.5M 2021
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.6.5M2.5M-1.6M-5.6M-9.6M201720202022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2017Free cash flow5372000
2018Free cash flowUnavailable
2019Free cash flowUnavailable
2020Free cash flowUnavailable
2021Free cash flow-8523000
2022Free 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.

219.9% 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.812%609%406%203%0%201720202022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2017Liabilities / assets252.5%
2018Liabilities / assets583.1%
2019Liabilities / assets751.6%
2020Liabilities / assets9.8%
2021Liabilities / assets151.8%
2022Liabilities / assets219.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 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.0.59×0.44×0.29×0.15×0.00×201720202022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2017Current assets / current liabilities0.21×
2018Current assets / current liabilities0.03×
2019Current assets / current liabilities0.18×
2020Current assets / current liabilities0.54×
2021Current assets / current liabilities0.54×
2022Current assets / current liabilities0.37×

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
2017 2017-01-01 – 2017-12-31
−USD 16.91 million
Exact value

Exact value: -16914000 USD

2017-01-01 – 2017-12-31: -16914000 USD Inspect Net Income Open source
Share or cite

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

USD 5.45 million
Exact value

Exact value: 5452000 USD

2017-01-01 – 2017-12-31: 5452000 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 80,000
Exact value

Exact value: 80000 USD

2017-01-01 – 2017-12-31: 80000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.37 million
Calculation and evidence

5452000 − 80000 USD

Exact free cash flow: 5372000 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 7.9 million
Exact value

Exact value: -7901000 USD

2018-01-01 – 2018-12-31: -7901000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.58 million
Exact value

Exact value: -16576000 USD

2018-01-01 – 2018-12-31: -16576000 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.

2019 2019-01-01 – 2019-12-31
−USD 5.42 million
Exact value

Exact value: -5415000 USD

2019-01-01 – 2019-12-31: -5415000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.36 million
Exact value

Exact value: -9364000 USD

2019-01-01 – 2019-12-31: -9364000 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 452,000
Exact value

Exact value: 452000 USD

2020-01-01 – 2020-12-31: 452000 USD Inspect Net Income Open source
Share or cite

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

−USD 514,000
Exact value

Exact value: -514000 USD

2020-01-01 – 2020-12-31: -514000 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 49.13 million
Exact value

Exact value: -49130000 USD

2021-01-01 – 2021-12-31: -49130000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.47 million
Exact value

Exact value: -8473000 USD

2021-01-01 – 2021-12-31: -8473000 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 50,000
Exact value

Exact value: 50000 USD

2021-01-01 – 2021-12-31: 50000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.52 million
Calculation and evidence

-8473000 − 50000 USD

Exact free cash flow: -8523000 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 12.19 million
Exact value

Exact value: -12193000 USD

2022-01-01 – 2022-12-31: -12193000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.55 million
Exact value

Exact value: -7546000 USD

2022-01-01 – 2022-12-31: -7546000 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.

26 filings · 1,447 latest values · 1,447 originally reported values

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

Identifiers: 0001737372, 1737372, N/A, SYSX, edgar:1737372

Also known as Inpixon USA, SYSOREX, INC., Sysorex, Inc.