Crowdonomics
WatchlistPortfolio
All companies
Vivatia Skincare logo

Vivatia Skincare

Operating

Shamrock, Inc.

Retail & Consumer · Product · Founded 2015

Visit website

Skin brightening system made with Freshtek

Post-money valuation ⓘ
$7.0M
As of Feb 2022 · from Reg CF Offering (2021) · pre-money + amount raised, not a traded price
Total raised
$0
Across 1 round since 2021
Latest share price
$1.75
Reg CF · Common Stock · Nov 2021 offering price

Financials

FY2019–FY2020 · from SEC filings · hover any figure for its source
$137K
$21K
2019
$192K
−$5K
2020
RevenueNet income — beside revenue when positive, below the line when a loss
Metric
FY2019 reviewed*
FY2020 reviewed*
Income statement
Revenue
$136,987
$192,282
Cost of goods sold
$62,735
$73,255
Gross margin
54%
62%
Net income
$21,111
-$4,742
Taxes paid
$1,200
$800
Balance sheet
Cash
$56,062
$26,355
Accounts receivable
$0
$0
Total assets
$329,261
$259,642
Short-term debt
$328,347
$263,469
Long-term debt
$0
$0
Total liabilities
$328,347
$263,469
Other
Headcount
—
2

Figures as reported by the issuer in the filing shown on hover. Each year’s pill shows the assurance level of its filed statements — audited, reviewed (CPA review, less than an audit), or unaudited, as the filing’s own report or certification states it. A dashed pill marked * is inferred instead: the SEC minimum for an offering that size, which the issuer may have exceeded. No pill means we couldn’t tell. Headcount is the filing’s point-in-time count, not a year-end average. Manually corrected figures are marked “Corrected”.

Valuation over rounds

Pre-money — the valuation set before each round’s money came in
$7.0M
pre-money
Reg CF · Common · Nov 2021

Blue bars are the pre-money valuation the company stated for a priced round.

Cap table

Share counts as of Dec 31, 2020
ClassOutstandingVotes / shareShare of totalLast price
Common stock4,000,000—100.0%$1.75Nov 2021

Sold to the crowd

From the company's SEC filings: share counts per class, each class's voting and conversion terms, and the holders of 20% or more that Form C requires (officers and 10%+ holders on Form 1-A). Filings name only large holders, so most owners — including crowd investors — are not listed, and a holder's percentage may be of its own class rather than of the whole company. Prices and crowd share counts are in today's share terms — adjusted for splits and conversions since they were sold. Hover a figure for its filing.

Fundraising history

Reg CF · Common Stock · Nov 2021Withdrawnvia StartEngine
Raised $1.4K / $1.1MInvestors 4Post-money $7M

Team

1 person
Michael BrowerFounder
CFO and Co-Founder

Names and titles as disclosed on SEC Form C. Bios and photos come from the platform campaign page and may be out of date.

Reg CF annual-report compliance

Not obligated

never closed a Reg CF raise

4 investors
holder-count proxy

Reg CF issuers must file a Form C-AR each year until a Rule 202(b) termination trigger is met.

SEC filings

  • Form C-WAug 23, 20220001665160-22-002252
    EDGAR
  • Form CNov 15, 20210001665160-21-002021
    EDGAR
Source: ManualCIK 0001892767Share price $1.75

About this data. Figures are compiled from public sources — SEC EDGAR filings (Form C, C-AR, 1-A, 1-K) and funding-platform pages — and may be delayed, incomplete, or restated by the issuer. Financial statements are as reported by the issuer; each year is labeled with its assurance level (audited / reviewed / unaudited). A valuation cap is the conversion ceiling of a SAFE or convertible note, not an agreed company valuation; post-money figures are computed as pre-money plus amount raised and are not a traded price. Crowdonomics is not a broker-dealer, funding portal, or investment adviser; nothing here is investment advice or an offer to sell securities. Verify all figures against the linked EDGAR filings.