ONYX PHARMACEUTICALS INC

EDGAR

71 filing records in this dataset, filed from 1996-08-14 to 2013-08-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

153 million USD

2013 Q2 · USD

Exact inputs and evidence

Operating margin

-31.06%

2013 Q2 · %

Exact inputs and evidence
  • Operating Income: -47533000 USD Source
  • Revenue: 153026000 USD Source

Operating cash flow

-3.35 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -114524000 USD Source
  • Operating Cash Flow: -111173000 USD Source

Free cash flow

-7.96 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -114524000 USD Source
  • Operating Cash Flow: -111173000 USD Source
  • Capital Expenditure: 10696000 USD Source
  • Capital Expenditure: 6090000 USD Source
Cash and cash equivalents
323 million USD Source
Exact value

323068000 USD

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

73056158 shares

Reported share-count change

12.68% · 8.22 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
  • 64833001 shares · 2012-06-30· Source
  • 73056158 shares · 2013-06-30· 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

516 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Revenue: 89511000 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 127918000 USD · 2012-10-01 – 2012-12-31 Source
  • Revenue: 145492000 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 153026000 USD · 2013-04-01 – 2013-06-30 Source

Net income

-112 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Net income: 17396000 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -42922000 USD · 2012-10-01 – 2012-12-31 Source
  • Net income: -33671000 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -53168000 USD · 2013-04-01 – 2013-06-30 Source

Operating cash flow

-258 million USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: -129486000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -86977000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -230479000 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -129486000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -111173000 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -114524000 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -111173000 USD · 2013-01-01 – 2013-03-31 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: 2013-08-09.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2012-12-31
  • Operating income: 11 of 11 periods available· newest 2012-12-31
  • Net income: 11 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2012-12-31
  • Total assets: 10 of 11 periods available· newest 2012-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2012-12-31
  • Current liabilities: 11 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2012-12-31

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

    -19%

    Prior period

    USD 447.17 million

    –

    Current period

    USD 362.17 million

    –

    Exact inputs and evidence

    362165000 − 447174000 = -85009000 USD

    447174000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    362165000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -346.7%

    Prior period

    USD 76.11 million

    –

    Current period

    −USD 187.79 million

    –

    Exact inputs and evidence

    -187787000 − 76110000 = -263897000 USD

    76110000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -187787000 USD · 2012-01-01 – 2012-12-31

    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

    -556%

    Prior period

    USD 50.55 million

    –

    Current period

    −USD 230.48 million

    –

    Exact inputs and evidence

    -230479000 − 50545000 = -281024000 USD

    50545000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -230479000 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -24.7%

    Prior period

    USD 15.11 million

    –

    Current period

    USD 11.37 million

    –

    Exact inputs and evidence

    11374000 − 15107000 = -3733000 USD

    15107000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    11374000 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 362.17 million 100% of revenue
  • Cost of revenue USD 1.33 million 0.4% of revenue
  • Operating expenses USD 629.25 million 174% of revenue
  • Operating income −USD 267.09 million −74% of revenue
  • Tax, interest and other Derived −USD 79.3 million −22% of revenue
  • Net income −USD 187.79 million −52% of revenue

Cash

  • Operating cash flow −USD 230.48 million −64% of revenue
  • Capital expenditure USD 11.37 million 3.1% of revenue
  • Free cash flow Derived −USD 241.85 million −67% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Operating loss: operating costs were 10,084% of revenue.
  • 2005 Operating loss: operating costs were 10,279% of revenue.
  • 2006 Operating loss: operating costs were 455% of revenue.
  • 2007 Operating loss: operating costs were 159% of revenue.
  • 2008 Operating loss: operating costs were 105% of revenue.
  • 2009 92%
  • 2010 Operating loss: operating costs were 121% of revenue.
  • 2011 17%78%
  • 2012 Operating loss: operating costs were 174% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-310 45528000 Derived -45528000 -559000 Derived -44969000 -37938000 Derived
Source
2004 2004-01-01 – 2004-12-31500000 50420000 Derived -49920000 -3164000 Derived -46756000 -48518000 Derived
Source
2005 2005-01-01 – 2005-12-311000000 102791000 Derived -101791000 -6617000 Derived -95174000 -73221000 Derived
Source
2006 2006-01-01 – 2006-12-3129524000 134188000 Derived -104664000 -11983000 Derived -92681000 -100864000 Derived
Source
2007 2007-01-01 – 2007-12-3190429000 143852000 Derived -53423000 -19256000 Derived -34167000 -29139000 Derived
Source
2008 2008-01-01 – 2008-12-31194343000 204743000 Derived -10400000 -12348000 Derived 1948000 -9995000 Derived
Source
2009 2009-01-01 – 2009-12-31251390000 231166000 Derived 20224000 4063000 Derived 16161000 Unavailable
Source
2010 2010-01-01 – 2010-12-31324515000 392837000 Derived -68322000 16525000 Derived -84847000 21367000 Derived
Source
2011 2011-01-01 – 2011-12-31447174000 348868000 Derived 98306000 22196000 Derived 76110000 35438000 Derived
Source
2012 2012-01-01 – 2012-12-31362165000 629252000 Derived -267087000 -79300000 Derived -187787000 -241853000 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 362.2M 2012
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.482.9M362.2M241.5M120.7M0.0200320082012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue0
2004Revenue500000
2005Revenue1000000
2006Revenue29524000
2007Revenue90429000
2008Revenue194343000
2009Revenue251390000
2010Revenue324515000
2011Revenue447174000
2012Revenue362165000

Revenue growth

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

-19% 2012
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.3,089%2,232%1,376%520%-336%200320082012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over year-100%
2004Year over yearNo prior comparable period
2005Year over year100%
2006Year over year2,852.4%
2007Year over year206.3%
2008Year over year114.9%
2009Year over year29.4%
2010Year over year29.1%
2011Year over year37.8%
2012Year over year-19%

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 -73.7% 2012
Net margin -51.9% 2012
Free cash flow margin -66.8% 2012
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.838%-2,120%-5,079%-8,037%-10,995%200320082012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating marginNot reported
2004Operating margin-9,984%
2005Operating margin-10,179.1%
2006Operating margin-354.5%
2007Operating margin-59.1%
2008Operating margin-5.4%
2009Operating margin8%
2010Operating margin-21.1%
2011Operating margin22%
2012Operating margin-73.7%
2003Net marginNot reported
2004Net margin-9,351.2%
2005Net margin-9,517.4%
2006Net margin-313.9%
2007Net margin-37.8%
2008Net margin1%
2009Net margin6.4%
2010Net margin-26.1%
2011Net margin17%
2012Net margin-51.9%
2003Free cash flow marginNot reported
2004Free cash flow margin-9,703.6%
2005Free cash flow margin-7,322.1%
2006Free cash flow margin-341.6%
2007Free cash flow margin-32.2%
2008Free cash flow margin-5.1%
2009Free cash flow marginNot reported
2010Free cash flow margin6.6%
2011Free cash flow margin7.9%
2012Free cash flow margin-66.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -230.5M 2012
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.73.0M-8.5M-90.0M-171.5M-253.0M200320082012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-37781000
2004Operating cash flow-46945000
2005Operating cash flow-72597000
2006Operating cash flow-100245000
2007Operating cash flow-26441000
2008Operating cash flow-8445000
2009Operating cash flow35072000
2010Operating cash flow28357000
2011Operating cash flow50545000
2012Operating cash flow-230479000

Free cash flow

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

USD -241.9M 2012
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.57.6M-22.8M-103.2M-183.6M-264.0M200320082012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-37938000
2004Free cash flow-48518000
2005Free cash flow-73221000
2006Free cash flow-100864000
2007Free cash flow-29139000
2008Free cash flow-9995000
2009Free cash flowUnavailable
2010Free cash flow21367000
2011Free cash flow35438000
2012Free cash flow-241853000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

5.24× 2012
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.45.37×34.03×22.69×11.34×0.00×200320082012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities6.94×
2004Current assets / current liabilities13.72×
2005Current assets / current liabilities6.83×
2006Current assets / current liabilities12.07×
2007Current assets / current liabilities42.01×
2008Current assets / current liabilities13.87×
2009Current assets / current liabilities5.93×
2010Current assets / current liabilities8.86×
2011Current assets / current liabilities6.55×
2012Current assets / current liabilities5.24×

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
2003 2003-01-01 – 2003-12-31
−USD 44.97 million
Exact value

Exact value: -44969000 USD

2003-01-01 – 2003-12-31: -44969000 USD Inspect Net Income Open source
Share or cite

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

−USD 37.78 million
Exact value

Exact value: -37781000 USD

2003-01-01 – 2003-12-31: -37781000 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 157,000
Exact value

Exact value: 157000 USD

2003-01-01 – 2003-12-31: 157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 37.94 million
Calculation and evidence

-37781000 − 157000 USD

Exact free cash flow: -37938000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 46.76 million
Exact value

Exact value: -46756000 USD

2004-01-01 – 2004-12-31: -46756000 USD Inspect Net Income Open source
Share or cite

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

−USD 46.95 million
Exact value

Exact value: -46945000 USD

2004-01-01 – 2004-12-31: -46945000 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 1.57 million
Exact value

Exact value: 1573000 USD

2004-01-01 – 2004-12-31: 1573000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.52 million
Calculation and evidence

-46945000 − 1573000 USD

Exact free cash flow: -48518000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 95.17 million
Exact value

Exact value: -95174000 USD

2005-01-01 – 2005-12-31: -95174000 USD Inspect Net Income Open source
Share or cite

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

−USD 72.6 million
Exact value

Exact value: -72597000 USD

2005-01-01 – 2005-12-31: -72597000 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 624,000
Exact value

Exact value: 624000 USD

2005-01-01 – 2005-12-31: 624000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 73.22 million
Calculation and evidence

-72597000 − 624000 USD

Exact free cash flow: -73221000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 92.68 million
Exact value

Exact value: -92681000 USD

2006-01-01 – 2006-12-31: -92681000 USD Inspect Net Income Open source
Share or cite

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

−USD 100.25 million
Exact value

Exact value: -100245000 USD

2006-01-01 – 2006-12-31: -100245000 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 619,000
Exact value

Exact value: 619000 USD

2006-01-01 – 2006-12-31: 619000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 100.86 million
Calculation and evidence

-100245000 − 619000 USD

Exact free cash flow: -100864000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 34.17 million
Exact value

Exact value: -34167000 USD

2007-01-01 – 2007-12-31: -34167000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.44 million
Exact value

Exact value: -26441000 USD

2007-01-01 – 2007-12-31: -26441000 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 2.7 million
Exact value

Exact value: 2698000 USD

2007-01-01 – 2007-12-31: 2698000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.14 million
Calculation and evidence

-26441000 − 2698000 USD

Exact free cash flow: -29139000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 1.95 million
Exact value

Exact value: 1948000 USD

2008-01-01 – 2008-12-31: 1948000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.45 million
Exact value

Exact value: -8445000 USD

2008-01-01 – 2008-12-31: -8445000 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 1.55 million
Exact value

Exact value: 1550000 USD

2008-01-01 – 2008-12-31: 1550000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10 million
Calculation and evidence

-8445000 − 1550000 USD

Exact free cash flow: -9995000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 16.16 million
Exact value

Exact value: 16161000 USD

2009-01-01 – 2009-12-31: 16161000 USD Inspect Net Income Open source
Share or cite

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

USD 35.07 million
Exact value

Exact value: 35072000 USD

2009-01-01 – 2009-12-31: 35072000 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.

2010 2010-01-01 – 2010-12-31
−USD 84.85 million
Exact value

Exact value: -84847000 USD

2010-01-01 – 2010-12-31: -84847000 USD Inspect Net Income Open source
Share or cite

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

USD 28.36 million
Exact value

Exact value: 28357000 USD

2010-01-01 – 2010-12-31: 28357000 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 6.99 million
Exact value

Exact value: 6990000 USD

2010-01-01 – 2010-12-31: 6990000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.37 million
Calculation and evidence

28357000 − 6990000 USD

Exact free cash flow: 21367000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 76.11 million
Exact value

Exact value: 76110000 USD

2011-01-01 – 2011-12-31: 76110000 USD Inspect Net Income Open source
Share or cite

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

USD 50.55 million
Exact value

Exact value: 50545000 USD

2011-01-01 – 2011-12-31: 50545000 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 15.11 million
Exact value

Exact value: 15107000 USD

2011-01-01 – 2011-12-31: 15107000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.44 million
Calculation and evidence

50545000 − 15107000 USD

Exact free cash flow: 35438000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 187.79 million
Exact value

Exact value: -187787000 USD

2012-01-01 – 2012-12-31: -187787000 USD Inspect Net Income Open source
Share or cite

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

−USD 230.48 million
Exact value

Exact value: -230479000 USD

2012-01-01 – 2012-12-31: -230479000 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 11.37 million
Exact value

Exact value: 11374000 USD

2012-01-01 – 2012-12-31: 11374000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 241.85 million
Calculation and evidence

-230479000 − 11374000 USD

Exact free cash flow: -241853000 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.

71 filings · 1,386 latest values · 1,386 originally reported values

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

Identifiers: 0001012140, 1012140, edgar:1012140

Also known as ONYX PHARMACEUTICALS INC