THE REAL GOOD FOOD COMPANY, INC.

EDGAR

12 filing records in this dataset, filed from 2021-10-12 to 2023-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

55.6 million USD

2023 Q3 · USD

Exact inputs and evidence

Operating margin

-15.95%

2023 Q3 · %

Exact inputs and evidence
  • Operating Income: -8864000 USD Source
  • Revenue: 55565000 USD Source

Operating cash flow

-2.3 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -28900000 USD Source
  • Operating Cash Flow: -26600000 USD Source

Free cash flow

-3.09 million USD

2023 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -28900000 USD Source
  • Operating Cash Flow: -26600000 USD Source
  • Capital Expenditure: 1740000 USD Source
  • Capital Expenditure: 953000 USD Source
Cash and cash equivalents
1.65 million USD Source
Exact value

1650000 USD

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

107515000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

156 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Revenue: 141588000 USD · 2022-01-01 – 2022-12-31 Source
  • Revenue: 105935000 USD · 2022-01-01 – 2022-09-30 Source
  • Revenue: 29798000 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 35363000 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 55565000 USD · 2023-07-01 – 2023-09-30 Source

Operating cash flow

-36.7 million USD

2022-10-01 – 2023-09-30

Exact inputs and evidence
  • Operating cash flow: -57300000 USD · 2022-01-01 – 2022-12-31 Source
  • Operating cash flow: -49512000 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -15900000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -26600000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -15900000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -28900000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -26600000 USD · 2023-01-01 – 2023-06-30 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: 2023-11-14.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 3 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2022-12-31
  • Total assets: 3 of 11 periods available· newest 2022-12-31
  • Total liabilities: 3 of 11 periods available· newest 2022-12-31
  • Current assets: 3 of 11 periods available· newest 2022-12-31
  • Current liabilities: 3 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2022-12-31
  • shares outstanding: No compatible figures in this window

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

    +68.4%

    Prior period

    USD 84.09 million

    –

    Current period

    USD 141.59 million

    –

    Exact inputs and evidence

    141588000 − 84085000 = 57503000 USD

    84085000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    141588000 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 56.09 million

    Prior period

    −USD 67.09 million

    –

    Current period

    −USD 11 million

    –

    Exact inputs and evidence

    -11000000 − -67093000 = 56093000 USD

    -67093000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -11000000 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 30.55 million

    Prior period

    −USD 26.76 million

    –

    Current period

    −USD 57.3 million

    –

    Exact inputs and evidence

    -57300000 − -26755000 = -30545000 USD

    -26755000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -57300000 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

    +47%

    Prior period

    USD 2.53 million

    –

    Current period

    USD 3.73 million

    –

    Exact inputs and evidence

    3725000 − 2534000 = 1191000 USD

    2534000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    3725000 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 141.59 million 100% of revenue
  • Cost of revenue USD 128.34 million 91% of revenue
  • Operating expenses USD 51.64 million 36% of revenue
  • Operating income −USD 38.39 million −27% of revenue
  • Tax, interest and other Derived −USD 27.39 million −19% of revenue
  • Net income −USD 11 million −7.8% of revenue

Cash

  • Operating cash flow −USD 57.3 million −40% of revenue
  • Capital expenditure USD 3.73 million 2.6% of revenue
  • Free cash flow Derived −USD 61.03 million −43% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 125% of revenue.
  • 2021 Operating loss: operating costs were 163% of revenue.
  • 2022 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3138984000 48842000 Derived -9858000 5704000 Derived -15562000 -7903000 Derived
Source
2021 2021-01-01 – 2021-12-3184085000 137197000 Derived -53112000 13981000 Derived -67093000 -29289000 Derived
Source
2022 2022-01-01 – 2022-12-31141588000 179977000 Derived -38389000 -27389000 Derived -11000000 -61025000 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 141.6M 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.152.9M114.7M76.5M38.2M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue38984000
2021Revenue84085000
2022Revenue141588000

Revenue growth

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

68.4% 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.125%94%62%31%0%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year115.7%
2022Year over year68.4%

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 -27.1% 2022
Net margin -7.8% 2022
Free cash flow margin -43.1% 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.6%-17%-40%-63%-86%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-25.3%
2021Operating margin-63.2%
2022Operating margin-27.1%
2020Net margin-39.9%
2021Net margin-79.8%
2022Net margin-7.8%
2020Free cash flow margin-20.3%
2021Free cash flow margin-34.8%
2022Free cash flow margin-43.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -57.3M 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.4.6M-12.0M-28.7M-45.3M-61.9M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-7754000
2021Operating cash flow-26755000
2022Operating cash flow-57300000

Free cash flow

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

USD -61M 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.4.9M-12.8M-30.5M-48.2M-65.9M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-7903000
2021Free cash flow-29289000
2022Free cash flow-61025000

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.

106.2% 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.319%239%159%80%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets295%
2021Liabilities / assets69.7%
2022Liabilities / assets106.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.99× 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.2.15×1.61×1.07×0.54×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities1.4×
2021Current assets / current liabilities1.99×
2022Current assets / current liabilities1.99×

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
2020 2020-01-01 – 2020-12-31
−USD 15.56 million
Exact value

Exact value: -15562000 USD

2020-01-01 – 2020-12-31: -15562000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.75 million
Exact value

Exact value: -7754000 USD

2020-01-01 – 2020-12-31: -7754000 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 149,000
Exact value

Exact value: 149000 USD

2020-01-01 – 2020-12-31: 149000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.9 million
Calculation and evidence

-7754000 − 149000 USD

Exact free cash flow: -7903000 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 67.09 million
Exact value

Exact value: -67093000 USD

2021-01-01 – 2021-12-31: -67093000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.76 million
Exact value

Exact value: -26755000 USD

2021-01-01 – 2021-12-31: -26755000 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 2.53 million
Exact value

Exact value: 2534000 USD

2021-01-01 – 2021-12-31: 2534000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.29 million
Calculation and evidence

-26755000 − 2534000 USD

Exact free cash flow: -29289000 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 11 million
Exact value

Exact value: -11000000 USD

2022-01-01 – 2022-12-31: -11000000 USD Inspect Net Income Open source
Share or cite

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

−USD 57.3 million
Exact value

Exact value: -57300000 USD

2022-01-01 – 2022-12-31: -57300000 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 3.73 million
Exact value

Exact value: 3725000 USD

2022-01-01 – 2022-12-31: 3725000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 61.03 million
Calculation and evidence

-57300000 − 3725000 USD

Exact free cash flow: -61025000 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.

12 filings · 834 latest values · 834 originally reported values

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

Identifiers: 0001871149, 1871149, RGF, edgar:1871149

Also known as Project Clean, Inc., Real Good Food Company, Inc., THE REAL GOOD FOOD COMPANY, INC.