HEMPACCO CO., INC.

EDGAR

11 filing records in this dataset, filed from 2022-03-24 to 2024-08-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

This issuer has insider filings in the store, but no transaction in this window or code group.

See all insider transactions

Latest quarter

Revenue

2.04 million USD

2023 Q4 · USD

Exact inputs and evidence

Operating margin

-348.9%

2023 Q4 · %

Exact inputs and evidence
  • Operating Income: -13242237 USD Source
  • Operating Income: -6122401 USD Source
  • Revenue: 4045637 USD Source
  • Revenue: 2004975 USD Source

Operating cash flow

-873 thousand USD

2023 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5844807 USD Source
  • Operating Cash Flow: -4972225 USD Source

Free cash flow

-889 thousand USD

2023 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5844807 USD Source
  • Operating Cash Flow: -4972225 USD Source
  • Capital Expenditure: 179390 USD Source
  • Capital Expenditure: 163184 USD Source
Cash and cash equivalents
110 thousand USD Source
Exact value

109825 USD

Long-term debt including current maturities
0 USD
Exact inputs and evidence

0 USD

  • Long-term debt including current maturities: 0 USD Source
Shares outstanding
2.93 million shares Source
Exact value

2926905 shares

Reported share-count change

24.89% · 583 thousand 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
  • 2343651 shares · 2022-12-31· Source
  • 2926905 shares · 2023-12-31· 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

4.05 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Revenue: 424360 USD · 2023-01-01 – 2023-03-31 Source
  • Revenue: 254601 USD · 2023-04-01 – 2023-06-30 Source
  • Revenue: 1326012 USD · 2023-07-01 – 2023-09-30 Source
  • Revenue: 4045637 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 2004975 USD · 2023-01-01 – 2023-09-30 Source

Net income

-21.4 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Net income: -2378582 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -1611320 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: 2261508 USD · 2023-07-01 – 2023-09-30 Source
  • Net income: -13442221 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: 6251412 USD · 2023-01-01 – 2023-09-30 Source

Operating cash flow

-5.84 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Operating cash flow: -1956496 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -3821709 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -1956496 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -4972225 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3821709 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -5844807 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -4972225 USD · 2023-01-01 – 2023-09-30 Source

Capital expenditure

179 thousand USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Capital expenditure: 36187 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 148186 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 36187 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 163184 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 148186 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 179390 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 163184 USD · 2023-01-01 – 2023-09-30 Source

Free cash flow

-6.02 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Operating cash flow: -1956496 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -3821709 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -1956496 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -4972225 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -3821709 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -5844807 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -4972225 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 36187 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 148186 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 36187 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 163184 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 148186 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 179390 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 163184 USD · 2023-01-01 – 2023-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Latest filing vintage with reviewed corrections applied; these values remain separate from issuer-reported figures. Annual charts exclude incomplete years.

Latest filing recorded: 2024-08-09.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2023-12-31
  • Operating income: 4 of 11 periods available· newest 2023-12-31
  • Net income: 4 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2023-12-31
  • Total assets: 4 of 11 periods available· newest 2023-12-31
  • Total liabilities: 4 of 11 periods available· newest 2023-12-31
  • Current assets: 4 of 11 periods available· newest 2023-12-31
  • Current liabilities: 4 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2023-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2023-12-31
  • Shares outstanding: 4 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

    +2%

    Prior period

    USD 3.97 million

    –

    Current period

    USD 4.05 million

    –

    Exact inputs and evidence

    4045637 − 3967340 = 78297 USD

    3967340 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    4045637 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 6.31 million

    Prior period

    −USD 7.13 million

    –

    Current period

    −USD 13.44 million

    –

    Exact inputs and evidence

    -13442221 − -7134957 = -6307264 USD

    -7134957 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -13442221 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 1.47 million

    Prior period

    −USD 4.37 million

    –

    Current period

    −USD 5.84 million

    –

    Exact inputs and evidence

    -5844807 − -4370476 = -1474331 USD

    -4370476 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -5844807 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.

  • Capital expenditure

    +72.7%

    Prior period

    USD 103,868

    –

    Current period

    USD 179,390

    –

    Exact inputs and evidence

    179390 − 103868 = 75522 USD

    103868 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    179390 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.

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 4.05 million 100% of revenue
  • Cost of revenue USD 5.05 million 125% of revenue
  • Operating expenses USD 12.03 million 297% of revenue
  • Other operating costs Derived USD 210,900 5.2% of revenue
  • Operating income −USD 13.24 million −327% of revenue
  • Tax, interest and other Derived USD 199,984 4.9% of revenue
  • Net income −USD 13.44 million −332% of revenue

Cash

  • Operating cash flow −USD 5.84 million −144% of revenue
  • Capital expenditure USD 179,390 4.4% of revenue
  • Free cash flow Derived −USD 6.02 million −149% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 477% of revenue.
  • 2021 Operating loss: operating costs were 240% of revenue.
  • 2022 Operating loss: operating costs were 279% of revenue.
  • 2023 Operating loss: operating costs were 427% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31345989 1650978 Derived -1304989 160455 Derived -1465444 -121117 Derived
Source
2021 2021-01-01 – 2021-12-311187273 2846606 Derived -1659333 211342 Derived -1870675 -810924 Derived
Source
2022 2022-01-01 – 2022-12-313967340 11051562 Derived -7084222 50735 Derived -7134957 -4474344 Derived
Source
2023 2023-01-01 – 2023-12-314045637 17287874 Derived -13242237 199984 Derived -13442221 -6024197 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 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.4.4M3.3M2.2M1.1M0.02020202120222023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue345989
2021Revenue1187273
2022Revenue3967340
2023Revenue4045637

Revenue growth

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

2% 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.263%197%131%66%0%2020202120222023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year243.2%
2022Year over year234.2%
2023Year over year2%

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 -327.3% 2023
Net margin -332.3% 2023
Free cash flow margin -148.9% 2023
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.34%-89%-212%-335%-457%2020202120222023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-377.2%
2021Operating margin-139.8%
2022Operating margin-178.6%
2023Operating margin-327.3%
2020Net margin-423.6%
2021Net margin-157.6%
2022Net margin-179.8%
2023Net margin-332.3%
2020Free cash flow margin-35%
2021Free cash flow margin-68.3%
2022Free cash flow margin-112.8%
2023Free cash flow margin-148.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.8M 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.467.6K-1.2M-2.9M-4.6M-6.3M2020202120222023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-69686
2021Operating cash flow-730961
2022Operating cash flow-4370476
2023Operating cash flow-5844807

Free cash flow

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

USD -6M 2023
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.481.9K-1.3M-3.0M-4.8M-6.5M2020202120222023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-121117
2021Free cash flow-810924
2022Free cash flow-4474344
2023Free cash flow-6024197

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.

104.3% 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.113%84%56%28%0%2020202120222023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets60.7%
2021Liabilities / assets62.1%
2022Liabilities / assets20.3%
2023Liabilities / assets104.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.25× 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.1.36×1.02×0.68×0.34×0.00×2020202120222023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.03×
2021Current assets / current liabilities0.51×
2022Current assets / current liabilities1.25×
2023Current assets / current liabilities0.25×

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 1.47 million
Exact value

Exact value: -1465444 USD

2020-01-01 – 2020-12-31: -1465444 USD Inspect Net Income Open source
Share or cite

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

−USD 69,686
Exact value

Exact value: -69686 USD

2020-01-01 – 2020-12-31: -69686 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 51,431
Exact value

Exact value: 51431 USD

2020-01-01 – 2020-12-31: 51431 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 121,117
Calculation and evidence

-69686 − 51431 USD

Exact free cash flow: -121117 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 1.87 million
Exact value

Exact value: -1870675 USD

2021-01-01 – 2021-12-31: -1870675 USD Inspect Net Income Open source
Share or cite

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

−USD 730,961
Exact value

Exact value: -730961 USD

2021-01-01 – 2021-12-31: -730961 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 79,963
Exact value

Exact value: 79963 USD

2021-01-01 – 2021-12-31: 79963 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 810,924
Calculation and evidence

-730961 − 79963 USD

Exact free cash flow: -810924 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 7.13 million
Exact value

Exact value: -7134957 USD

2022-01-01 – 2022-12-31: -7134957 USD Inspect Net Income Open source
Share or cite

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

−USD 4.37 million
Exact value

Exact value: -4370476 USD

2022-01-01 – 2022-12-31: -4370476 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 103,868
Exact value

Exact value: 103868 USD

2022-01-01 – 2022-12-31: 103868 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.47 million
Calculation and evidence

-4370476 − 103868 USD

Exact free cash flow: -4474344 USD

Share or cite

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

2023 2023-01-01 – 2023-12-31
−USD 13.44 million
Exact value

Exact value: -13442221 USD

2023-01-01 – 2023-12-31: -13442221 USD Inspect Net Income Open source
Share or cite

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

−USD 5.84 million
Exact value

Exact value: -5844807 USD

2023-01-01 – 2023-12-31: -5844807 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 179,390
Exact value

Exact value: 179390 USD

2023-01-01 – 2023-12-31: 179390 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.02 million
Calculation and evidence

-5844807 − 179390 USD

Exact free cash flow: -6024197 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.

11 filings · 686 latest values · 686 originally reported values

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

Identifiers: 0001892480, 1892480, HPCO, edgar:1892480

Also known as HEMPACCO CO. INC., HEMPACCO CO., INC., Hempacco Co., Inc.