Hempacco Co., Inc.

HPCO

HPCOHempacco Co., Inc. US flag

Other OTC

0.00

USD

- -

1,185.00Market Cap

Income Statement (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Sales/Revenue/Turnover	- -	1	4	4
+ Sales & Services Revenue	- -	1	4	4
- Cost of Revenue	1	1	4	5
+ Cost of Goods & Services	1	1	4	5
Gross Profit	-1	- -	- -	-1
+ Other Operating Income	- -	- -	- -	- -
- Operating Expenses	1	2	6	7
+ Selling, General & Admin	1	2	4	8
+ Research & Development	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	1	- -
Operating Income (Loss)	-1	-2	-5	-8
- Non-Operating (Income) Loss	- -	- -	2	5
+ Interest Expense, Net	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	2	5
Pretax Income	-1	-2	-7	-13
- Income Tax Expense (Benefit)	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -
Income (Loss) from Cont Ops	-1	-2	-7	-13
- Net Extraordinary Losses (Gains)	- -	- -	- -	-1
+ Discontinued Operations	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	-1
Income (Loss) Incl. MI	-1	-2	-7	-13
- Minority Interest	- -	- -	- -	- -
Net Income, GAAP	-1	-2	-7	-13
- Preferred Dividends	- -	1	- -	- -
- Other Adjustments	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-1	-3	-7	-13
EBIT	-1	-2	-5	-8
EBITDA	-1	-2	-5	-8
EBITDA Margin (%)	-357.08	-132.47	-132.72	-196.96
EBITA	-1	-2	-5	-8
Gross Margin (%)	-160.04	28.33	6.03	-30.05
Operating Margin (%)	-377.18	-139.76	-135.17	-206.82
Profit Margin (%)	-423.55	-156.36	-176.54	-324.45
Sales per Employee	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -
Basic Weighted Avg Shares	2	2	2	- -
Basic EPS, GAAP	-0.64	-1.14	-3.27	- -
Basic EPS from Cont Ops	-0.64	-0.81	-3.34	- -
Diluted Weighted Avg Shares	2	2	2	- -
Diluted EPS, GAAP	-0.64	-1.14	-3.27	- -
Diluted EPS from Cont Ops	-0.64	-0.81	-3.34	- -

Balance Sheet (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Current Assets	- -	2	2	3
+ Cash, Cash Equivalents & STI	- -	1	1	- -
+ Cash & Cash Equivalents	- -	1	1	- -
+ ST Investments	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -
+ Inventories	- -	- -	1	3
+ Raw Materials	- -	- -	1	2
+ Work In Process	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	1
+ Inventory Adjustments	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -
+ Other ST Assets	- -	1	- -	- -
+ Misc ST Assets	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -
Total Noncurrent Assets	6	5	8	15
+ Property, Plant & Equip, Net	6	5	8	12
+ Property, Plant & Equip	6	6	8	13
- Accumulated Depreciation	- -	- -	- -	1
+ LT Investments & Receivables	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	3
+ Total Intangible Assets	- -	- -	- -	3
+ Goodwill	- -	- -	- -	3
+ Other Intangible Assets	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -
Total Assets	6	8	9	18
+ Payables & Accruals	- -	- -	- -	3
+ Accounts Payable	- -	- -	- -	3
+ Accrued Taxes	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -
+ ST Debt	2	2	- -	8
+ ST Borrowings	2	2	- -	7
+ ST Finance Leases	- -	- -	- -	1
+ Other ST Liabilities	1	2	1	2
+ Deferred Revenue	1	2	1	2
+ Derivatives & Hedging	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -
Total Current Liabilities	3	4	2	13
+ LT Debt	- -	1	- -	6
+ LT Borrowings	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	6
+ Other LT Liabilities	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -
Total Noncurrent Liabilities	1	1	- -	6
Total Liabilities	3	5	2	19
+ Preferred Equity and Hybrid Capital	4	- -	- -	- -
+ Share Capital & APIC	- -	6	18	23
+ Common Stock	- -	- -	- -	- -
+ Additional Paid in Capital	- -	6	18	23
- Treasury Stock	- -	- -	- -	- -
+ Retained Earnings	-2	-3	-10	-24
+ Other Equity	- -	- -	- -	- -
Equity Before Minority Interest	2	3	8	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
Total Equity	2	3	8	-1
Total Liabilities & Equity	6	8	9	18
Shares Outstanding	2	2	2	3
Number of Employees	- -	- -	- -	- -
Capital Leases - Total	1	- -	- -	6
Net Debt	2	1	- -	7
Net Debt to Equity	72.76	31.46	-3.05	-914.35
Tangible Common Equity Ratio	-25.02	37.88	79.72	-23.61
Current Ratio	0.03	0.51	1.25	0.25
Cash Conversion Cycle	- -	-37.61	36.38	35.93

Cash Flow Statement (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023

+ Net Income	-1	-2	-7	-13
+ Depreciation & Amortization	- -	- -	- -	- -
+ Non-Cash Items	- -	- -	4	5
+ Stock-Based Compensation	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	2	5
+ Other Non-Cash Adj	- -	- -	2	- -
+ Chg in Non-Cash Work Cap	1	1	-1	2
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -
+ (Inc) Dec in Inventories	1	- -	- -	-1
+ (Inc) Dec in Prepaid Assets	- -	-1	- -	1
+ Inc (Dec) in Accts Payable	- -	- -	- -	3
+ Inc (Dec) in Other	- -	1	-1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Operating Activities	- -	-1	-4	-6
+ Change in Fixed & Intang	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	1	6	7
+ Increase in Capital Stock	- -	1	6	7
+ Decrease in Capital Stock	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	-3
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	-4
+ Dividends Paid	- -	- -	- -	- -
+ Net Cash From Debt	- -	1	- -	3
+ Cash From Debt	- -	1	- -	3
+ Repayments of Debt	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	-2	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Financing Activities	- -	2	4	9
Effect of Foreign Exchange Rates	- -	- -	- -	- -
Net Changes in Cash	- -	1	- -	- -
EBITDA	-1	-2	-5	-8
EBITDA Margin (%)	-357.08	-132.47	-132.72	-196.96
Free Cash Flow	- -	-1	-4	-6
Net Cash Paid for Acquisitions	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -
Free Cash Flow to Equity	- -	-4	-5	-3
Free Cash Flow per Basic Share	-0.05	-0.35	-2.09	- -
Price/Free Cash Flow	- -	- -	-4.11	- -
Cash Flow to Net Income	0.05	0.39	0.62	0.45
Capital Expenditures	- -	- -	- -	- -